{ "ticker": { "uuid": "33028b81-02ee-4e64-8599-557bd9c212aa", "symbol": "SHAK", "name": "Shake Shack Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/33028b81-02ee-4e64-8599-557bd9c212aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/33028b81-02ee-4e64-8599-557bd9c212aa/" }, "ticker_metadata": { "id": 3595, "uuid": "33028b81-02ee-4e64-8599-557bd9c212aa", "symbol": "SHAK", "name": "Shake Shack Inc", "asset_type": "equity", "market_cap": 2702017000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Shake Shack Inc. owns, operates and licenses Shake Shack restaurants (Shacks) in the United States and internationally. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "33028b81-02ee-4e64-8599-557bd9c212aa", "symbol": "SHAK", "name": "Shake Shack Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/33028b81-02ee-4e64-8599-557bd9c212aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/33028b81-02ee-4e64-8599-557bd9c212aa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.22, "quality": 0.77, "momentum": 0.03, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 52.34, "market_cap": 2108726260, "pe_ratio": 51.1951, "earnings_yield": 0.0195, "ebitda_to_ev": 0.086, "shareholder_yield": 0, "roe": 0.0783, "piotroski_f_score": 7, "momentum_12_1": -0.4571, "volatility_252d": 0.5722 }, "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": "2026-06-07T06:54:33.738917+00:00", "batch_id": "" }, "size": { "price_close": 52.34, "market_cap": 2108726260, "market_cap_usd": 2108726260, "enterprise_value": 2108264260, "shares_outstanding": 40289000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 51.1951, "pb_ratio": 4.0097, "ptbv_ratio": 4.0253, "ps_ratio": 1.4142, "pcf_ratio": 9.5349, "pfcf_ratio": 5.2087, "ev_ebitda": 11.6237, "ev_ebit": 29.1624, "ev_sales": 1.4139, "ev_fcf": 5.2076, "earnings_yield": 0.0195, "fcf_yield": 0.192, "price_to_sales": 1.4142, "price_to_book": 4.0097, "price_to_cashflow": 9.5349, "ebitda_to_ev": 0.086, "sales_yield": 0.7073 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1915, "operating_margin": 0.0485, "net_margin": 0.0276, "ebitda_margin": 0.1216, "fcf_margin": 0.2715, "roe": 0.0783, "roa": 0.0215, "roic": 0.0923, "roc_greenblatt": null, "asset_turnover": 0.7776, "cash_conversion": 9.8288, "accruals_ratio": -0.0938, "sbc_to_revenue": 0.0135, "piotroski_f_score": 7, "altman_z_score": 1.984, "earnings_stability_5y": 1.2899, "revenue_stability_5y": 0.3679, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1489, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5918, "net_debt_to_ebitda": -0.0025, "debt_to_assets": 0.1633, "interest_coverage": 13.4525, "current_ratio": 1.6932, "quick_ratio": 1.6648, "net_debt": -462000, "local_beta": 0.0023, "volatility_252d": 0.5722, "volatility_60d": 1.3442, "max_drawdown_12m": -0.6313, "risk_adjusted_momentum": -0.7988 }, "growth": { "revenue_growth_1y": 0.1622, "revenue_growth_3y_cagr": 0.1708, "revenue_growth_5y_cagr": 0.2255, "eps_growth_1y": 2.3186, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3339, "book_value_growth_1y": 0.1806, "revenue_growth": 0.1622, "earnings_growth": 2.3186 }, "momentum": { "price_return_1m": -0.2538, "price_return_3m": -0.4399, "price_return_6m": -0.3292, "price_return_9m": -0.4775, "price_return_12m": -0.5949, "price_return_12m_ex1m": -0.4571, "momentum_6m": -0.3292, "momentum_12m": -0.5949, "momentum_12_1": -0.4571, "distance_from_52w_high": -0.6313, "distance_from_52w_low": 0, "relative_strength": -0.6948 }, "raw_ttm": { "revenue_ttm": 1491145000, "gross_profit_ttm": 285606000, "ebit_ttm": 72294000, "ebitda_ttm": 181377000, "net_income_ttm": 41190000, "eps_diluted_ttm": 1.0224, "operating_cash_flow_ttm": 221158000, "capital_expenditure_ttm": 183689000, "fcf_ttm": 404847000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5374000, "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_current_liabilities": 232612000, "net_ppe": null, "total_assets": 1917632000, "total_debt": 313188000, "total_equity": 525912000, "net_working_capital": -87198000, "book_value_per_share": 13.0535, "retained_earnings": 72419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 523874001, "tangible_book_per_share": 13.0029 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 85, "rank_pb": 72, "rank_ptbv": 63, "rank_ps": 37, "rank_pcf": 41, "rank_ev_ebitda": 49, "rank_ev_ebit": 82, "rank_earnings_yield": 85, "rank_fcf_yield": 18, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 52, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 84, "rank_fcf_margin": 34, "rank_piotroski": 23, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 96 }, "composites": { "value_composite": 78, "quality_composite": 23, "momentum_composite": 97, "growth_composite": 7, "yield_composite": 98, "svqf_composite": 93, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.4116, "os_score": 0.13, "value_percentile": 0.22, "quality_percentile": 0.77, "momentum_percentile": 0.03, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4927, "ticker_id": 3595, "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": "2026-06-07T06:54:33.738917+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52.34, "market_cap": 2108726260, "market_cap_usd": 2108726260, "enterprise_value": 2108264260, "shares_outstanding": 40289000, "fx_rate_to_usd": null, "pe_ratio": 51.19510221, "pb_ratio": 4.0096561, "ptbv_ratio": 4.02525465, "ps_ratio": 1.4141658, "pcf_ratio": 9.53493095, "pfcf_ratio": 5.20869924, "ev_ebitda": 11.62365824, "ev_ebit": 29.16236838, "ev_sales": 1.41385597, "ev_fcf": 5.20755807, "earnings_yield": 0.01953312, "fcf_yield": 0.19202858, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19153469, "operating_margin": 0.04848221, "net_margin": 0.02762307, "ebitda_margin": 0.12163606, "fcf_margin": 0.27150076, "roe": 0.07832109, "roa": 0.02147962, "roic": 0.0923106, "roc_greenblatt": null, "asset_turnover": 0.77759706, "cash_conversion": 9.82876912, "accruals_ratio": -0.09384908, "sbc_to_revenue": 0.01349433, "debt_to_equity": 2.59177011, "net_debt_to_ebitda": -0.00254718, "debt_to_assets": 0.16332018, "interest_coverage": 13.45254931, "current_ratio": 1.69324454, "quick_ratio": 1.66482813, "net_debt": -462000, "revenue_growth_1y": 0.16223124, "revenue_growth_3y_cagr": 0.17083118, "revenue_growth_5y_cagr": 0.22550113, "eps_growth_1y": 2.31856268, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.33388796, "book_value_growth_1y": 0.18059965, "piotroski_f_score": 7, "altman_z_score": 1.98403008, "earnings_stability_5y": 1.289887, "revenue_stability_5y": 0.367905, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25377816, "price_return_3m": -0.43991439, "price_return_6m": -0.32923235, "price_return_9m": -0.47754043, "price_return_12m": -0.59486028, "price_return_12m_ex1m": -0.45707872, "distance_from_52w_high": -0.63127862, "distance_from_52w_low": 0, "relative_strength": -0.69482386, "local_beta": 0.0023, "volatility_252d": 0.572195, "volatility_60d": 1.344165, "max_drawdown_12m": -0.63127862, "revenue_ttm": 1491145000, "gross_profit_ttm": 285606000, "ebit_ttm": 72294000, "ebitda_ttm": 181377000, "net_income_ttm": 41190000, "eps_diluted_ttm": 1.02236342, "operating_cash_flow_ttm": 221158000, "capital_expenditure_ttm": 183689000, "fcf_ttm": 404847000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5374000, "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_current_liabilities": 232612000, "net_ppe": null, "total_assets": 1917632000, "total_debt": 313188000, "total_equity": 525912000, "net_working_capital": -87198000, "book_value_per_share": 13.05348855, "retained_earnings": 72419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 523874001, "tangible_book_per_share": 13.00290404, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 85, "rank_pb": 72, "rank_ptbv": 63, "rank_ps": 37, "rank_pcf": 41, "rank_ev_ebitda": 49, "rank_ev_ebit": 82, "rank_earnings_yield": 85, "rank_fcf_yield": 18, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 52, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 84, "rank_fcf_margin": 34, "rank_piotroski": 23, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 96, "value_composite": 78, "quality_composite": 23, "momentum_composite": 97, "growth_composite": 7, "yield_composite": 98, "svqf_composite": 93, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 82, "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": 52.34, "os": 0.13, "value": 0.22, "quality": 0.77, "momentum": 0.03, "confidence": 1, "coverage": 1, "pe_ratio": 51.1951, "earnings_yield": 0.0195, "shareholder_yield": 0, "roe": 0.0783, "momentum_12_1": -0.4571, "complete_fields": { "id": 4927, "ticker_id": 3595, "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": "2026-06-07T06:54:33.738917+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52.34, "market_cap": 2108726260, "market_cap_usd": 2108726260, "enterprise_value": 2108264260, "shares_outstanding": 40289000, "fx_rate_to_usd": null, "pe_ratio": 51.19510221, "pb_ratio": 4.0096561, "ptbv_ratio": 4.02525465, "ps_ratio": 1.4141658, "pcf_ratio": 9.53493095, "pfcf_ratio": 5.20869924, "ev_ebitda": 11.62365824, "ev_ebit": 29.16236838, "ev_sales": 1.41385597, "ev_fcf": 5.20755807, "earnings_yield": 0.01953312, "fcf_yield": 0.19202858, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19153469, "operating_margin": 0.04848221, "net_margin": 0.02762307, "ebitda_margin": 0.12163606, "fcf_margin": 0.27150076, "roe": 0.07832109, "roa": 0.02147962, "roic": 0.0923106, "roc_greenblatt": null, "asset_turnover": 0.77759706, "cash_conversion": 9.82876912, "accruals_ratio": -0.09384908, "sbc_to_revenue": 0.01349433, "debt_to_equity": 2.59177011, "net_debt_to_ebitda": -0.00254718, "debt_to_assets": 0.16332018, "interest_coverage": 13.45254931, "current_ratio": 1.69324454, "quick_ratio": 1.66482813, "net_debt": -462000, "revenue_growth_1y": 0.16223124, "revenue_growth_3y_cagr": 0.17083118, "revenue_growth_5y_cagr": 0.22550113, "eps_growth_1y": 2.31856268, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.33388796, "book_value_growth_1y": 0.18059965, "piotroski_f_score": 7, "altman_z_score": 1.98403008, "earnings_stability_5y": 1.289887, "revenue_stability_5y": 0.367905, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25377816, "price_return_3m": -0.43991439, "price_return_6m": -0.32923235, "price_return_9m": -0.47754043, "price_return_12m": -0.59486028, "price_return_12m_ex1m": -0.45707872, "distance_from_52w_high": -0.63127862, "distance_from_52w_low": 0, "relative_strength": -0.69482386, "local_beta": 0.0023, "volatility_252d": 0.572195, "volatility_60d": 1.344165, "max_drawdown_12m": -0.63127862, "revenue_ttm": 1491145000, "gross_profit_ttm": 285606000, "ebit_ttm": 72294000, "ebitda_ttm": 181377000, "net_income_ttm": 41190000, "eps_diluted_ttm": 1.02236342, "operating_cash_flow_ttm": 221158000, "capital_expenditure_ttm": 183689000, "fcf_ttm": 404847000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5374000, "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_current_liabilities": 232612000, "net_ppe": null, "total_assets": 1917632000, "total_debt": 313188000, "total_equity": 525912000, "net_working_capital": -87198000, "book_value_per_share": 13.05348855, "retained_earnings": 72419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 523874001, "tangible_book_per_share": 13.00290404, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 85, "rank_pb": 72, "rank_ptbv": 63, "rank_ps": 37, "rank_pcf": 41, "rank_ev_ebitda": 49, "rank_ev_ebit": 82, "rank_earnings_yield": 85, "rank_fcf_yield": 18, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 52, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 84, "rank_fcf_margin": 34, "rank_piotroski": 23, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 96, "value_composite": 78, "quality_composite": 23, "momentum_composite": 97, "growth_composite": 7, "yield_composite": 98, "svqf_composite": 93, "vc1_composite": 74, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 82, "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "ebit": 74768000, "ebitda": 181368000, "pretax_income": 72609000, "tax_provision": 22903000, "net_income": 45725000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 317243000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 222355000, "capital_expenditure": 165849000, "free_cash_flow": 388204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328256, "ticker_id": 3595, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74768000", "ebitda": "181368000", "netIncome": "45725000", "grossProfit": "259802000", "depreciation": "None", "totalRevenue": "1445306000", "costOfRevenue": "1185504000", "interestIncome": "None", "incomeBeforeTax": "72609000", "interestExpense": "2159000", "operatingIncome": "85757000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22903000", "reportedCurrency": "USD", "netInterestIncome": "-2159000", "nonInterestIncome": "None", "operatingExpenses": "174045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1185504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106600000", "sellingGeneralAndAdministrative": "176233000", "netIncomeFromContinuingOperations": "49706000" }, "balance": { "goodwill": "None", "inventory": "7182000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1896209000", "longTermDebt": "247731000", "shortTermDebt": "69512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2037999", "reportedCurrency": "USD", "retainedEarnings": "72709000", "totalLiabilities": "1342460000", "otherCurrentAssets": "-214383000", "totalCurrentAssets": "430347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465862000", "currentAccountsPayable": "24747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902126000", "totalShareholderEquity": "525327000", "capitalLeaseObligations": "654395000", "otherCurrentLiabilities": "150659000", "totalCurrentLiabilities": "244918000", "otherNonCurrentLiabilities": "1311000", "totalNonCurrentLiabilities": "1103422999", "cashAndShortTermInvestments": "360123000", "commonStockSharesOutstanding": "41847000", "intangibleAssetsExcludingGoodwill": "2037999", "cashAndCashEquivalentsAtCarryingValue": "360123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1168000", "operatingCashflow": "222355000", "capitalExpenditures": "165849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17097000", "cashflowFromInvestment": "-165849000", "stockBasedCompensation": "19503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1445306000, "cost_of_revenue": 1185504000, "gross_profit": 259802000, "research_and_development": null, "selling_general_admin": 176233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74768000, "depreciation_amortisation": 106600000, "ebitda": 181368000, "interest_expense": 2159000, "interest_income": null, "other_non_operating": null, "pretax_income": 72609000, "tax_provision": 22903000, "effective_tax_rate": null, "net_income": 45725000, "net_income_continuing_ops": 49706000, "net_income_to_common": 45725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360123000, "short_term_investments": null, "net_receivables": 277425000, "inventory": 7182000, "other_current_assets": null, "total_current_assets": 430347000, "net_ppe": null, "goodwill": null, "intangible_assets": 2037999, "goodwill_and_intangibles": 2037999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465862000, "total_assets": 1896209000, "short_term_debt": 69512000, "accounts_payable": 24747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244918000, "long_term_debt": 247731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1103422999, "total_liabilities": 1342460000, "total_debt": 317243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72709000, "total_equity": 525327000, "shares_outstanding": 41847000, "operating_cash_flow": 222355000, "stock_based_compensation": 19503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165849000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17097000, "free_cash_flow": 388204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74768000", "ebitda": "181368000", "netIncome": "45725000", "grossProfit": "259802000", "depreciation": "None", "totalRevenue": "1445306000", "costOfRevenue": "1185504000", "interestIncome": "None", "incomeBeforeTax": "72609000", "interestExpense": "2159000", "operatingIncome": "85757000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22903000", "reportedCurrency": "USD", "netInterestIncome": "-2159000", "nonInterestIncome": "None", "operatingExpenses": "174045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1185504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106600000", "sellingGeneralAndAdministrative": "176233000", "netIncomeFromContinuingOperations": "49706000" }, "balance": { "goodwill": "None", "inventory": "7182000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1896209000", "longTermDebt": "247731000", "shortTermDebt": "69512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2037999", "reportedCurrency": "USD", "retainedEarnings": "72709000", "totalLiabilities": "1342460000", "otherCurrentAssets": "-214383000", "totalCurrentAssets": "430347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465862000", "currentAccountsPayable": "24747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902126000", "totalShareholderEquity": "525327000", "capitalLeaseObligations": "654395000", "otherCurrentLiabilities": "150659000", "totalCurrentLiabilities": "244918000", "otherNonCurrentLiabilities": "1311000", "totalNonCurrentLiabilities": "1103422999", "cashAndShortTermInvestments": "360123000", "commonStockSharesOutstanding": "41847000", "intangibleAssetsExcludingGoodwill": "2037999", "cashAndCashEquivalentsAtCarryingValue": "360123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1168000", "operatingCashflow": "222355000", "capitalExpenditures": "165849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17097000", "cashflowFromInvestment": "-165849000", "stockBasedCompensation": "19503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108788000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 1252608000, "cost_of_revenue": 678690000, "gross_profit": 573918000, "ebit": 16289000, "ebitda": 120895000, "pretax_income": 14244000, "tax_provision": 3424000, "net_income": 10207000, "net_income_to_common": 10207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320714000, "total_current_assets": 368216000, "total_assets": 1696971000, "short_term_debt": 115564000, "long_term_debt": 246683000, "total_debt": 362247000, "total_liabilities": 1203345000, "total_equity": 470018000, "shares_outstanding": 44203000, "goodwill_and_intangibles": 2040000 }, "cash_flow": { "operating_cash_flow": 171155000, "capital_expenditure": 135499000, "free_cash_flow": 306654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328261, "ticker_id": 3595, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16289000", "ebitda": "120895000", "netIncome": "10207000", "grossProfit": "573918000", "depreciation": "None", "totalRevenue": "1252608000", "costOfRevenue": "678690000", "interestIncome": "None", "incomeBeforeTax": "14244000", "interestExpense": "2045000", "operatingIncome": "3038000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3424000", "reportedCurrency": "USD", "netInterestIncome": "-2045000", "nonInterestIncome": "None", "operatingExpenses": "570880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104606000", "sellingGeneralAndAdministrative": "242116000", "netIncomeFromContinuingOperations": "10820000" }, "balance": { "goodwill": "None", "inventory": "6014000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1696971000", "longTermDebt": "246683000", "shortTermDebt": "115564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2040000", "reportedCurrency": "USD", "retainedEarnings": "26984000", "totalLiabilities": "1203345000", "otherCurrentAssets": "21801000", "totalCurrentAssets": "368216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "19687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328755000", "currentAccountsPayable": "23609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865362000", "totalShareholderEquity": "470018000", "capitalLeaseObligations": "562940000", "otherCurrentLiabilities": "38557000", "totalCurrentLiabilities": "187313000", "otherNonCurrentLiabilities": "2157000", "totalNonCurrentLiabilities": "1016032000", "cashAndShortTermInvestments": "320714000", "commonStockSharesOutstanding": "44203000", "intangibleAssetsExcludingGoodwill": "2040000", "cashAndCashEquivalentsAtCarryingValue": "320714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-610000", "operatingCashflow": "171155000", "capitalExpenditures": "135499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9017000", "cashflowFromInvestment": "-66079000", "stockBasedCompensation": "15915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1252608000, "cost_of_revenue": 678690000, "gross_profit": 573918000, "research_and_development": null, "selling_general_admin": 242116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16289000, "depreciation_amortisation": 104606000, "ebitda": 120895000, "interest_expense": 2045000, "interest_income": null, "other_non_operating": null, "pretax_income": 14244000, "tax_provision": 3424000, "effective_tax_rate": null, "net_income": 10207000, "net_income_continuing_ops": 10820000, "net_income_to_common": 10207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320714000, "short_term_investments": 0, "net_receivables": 19687000, "inventory": 6014000, "other_current_assets": null, "total_current_assets": 368216000, "net_ppe": null, "goodwill": null, "intangible_assets": 2040000, "goodwill_and_intangibles": 2040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1328755000, "total_assets": 1696971000, "short_term_debt": 115564000, "accounts_payable": 23609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187313000, "long_term_debt": 246683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1016032000, "total_liabilities": 1203345000, "total_debt": 362247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26984000, "total_equity": 470018000, "shares_outstanding": 44203000, "operating_cash_flow": 171155000, "stock_based_compensation": 15915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9017000, "free_cash_flow": 306654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16289000", "ebitda": "120895000", "netIncome": "10207000", "grossProfit": "573918000", "depreciation": "None", "totalRevenue": "1252608000", "costOfRevenue": "678690000", "interestIncome": "None", "incomeBeforeTax": "14244000", "interestExpense": "2045000", "operatingIncome": "3038000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3424000", "reportedCurrency": "USD", "netInterestIncome": "-2045000", "nonInterestIncome": "None", "operatingExpenses": "570880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104606000", "sellingGeneralAndAdministrative": "242116000", "netIncomeFromContinuingOperations": "10820000" }, "balance": { "goodwill": "None", "inventory": "6014000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1696971000", "longTermDebt": "246683000", "shortTermDebt": "115564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2040000", "reportedCurrency": "USD", "retainedEarnings": "26984000", "totalLiabilities": "1203345000", "otherCurrentAssets": "21801000", "totalCurrentAssets": "368216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "19687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328755000", "currentAccountsPayable": "23609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865362000", "totalShareholderEquity": "470018000", "capitalLeaseObligations": "562940000", "otherCurrentLiabilities": "38557000", "totalCurrentLiabilities": "187313000", "otherNonCurrentLiabilities": "2157000", "totalNonCurrentLiabilities": "1016032000", "cashAndShortTermInvestments": "320714000", "commonStockSharesOutstanding": "44203000", "intangibleAssetsExcludingGoodwill": "2040000", "cashAndCashEquivalentsAtCarryingValue": "320714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-610000", "operatingCashflow": "171155000", "capitalExpenditures": "135499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9017000", "cashflowFromInvestment": "-66079000", "stockBasedCompensation": "15915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104606000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 1087533000, "cost_of_revenue": 609295000, "gross_profit": 478238000, "ebit": 18697000, "ebitda": 111737000, "pretax_income": 16980000, "tax_provision": -4010000, "net_income": 20264000, "net_income_to_common": 20264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224653000, "total_current_assets": 334432000, "total_assets": 1605857000, "short_term_debt": 52439000, "long_term_debt": 245636000, "total_debt": 298075000, "total_liabilities": 1136487000, "total_equity": 443417000, "shares_outstanding": 43899000, "goodwill_and_intangibles": 1903000 }, "cash_flow": { "operating_cash_flow": 132139000, "capital_expenditure": 146167000, "free_cash_flow": 278306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328266, "ticker_id": 3595, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18697000", "ebitda": "111737000", "netIncome": "20264000", "grossProfit": "478238000", "depreciation": "None", "totalRevenue": "1087533000", "costOfRevenue": "609295000", "interestIncome": "None", "incomeBeforeTax": "16980000", "interestExpense": "1717000", "operatingIncome": "5921000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4010000", "reportedCurrency": "USD", "netInterestIncome": "-1614000", "nonInterestIncome": "None", "operatingExpenses": "472317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93040000", "sellingGeneralAndAdministrative": "209388000", "netIncomeFromContinuingOperations": "2666000" }, "balance": { "goodwill": "None", "inventory": "5404000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1605857000", "longTermDebt": "245636000", "shortTermDebt": "52439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1903000", "reportedCurrency": "USD", "retainedEarnings": "16777000", "totalLiabilities": "1136487000", "otherCurrentAssets": "6831000", "totalCurrentAssets": "334432000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68561000", "currentNetReceivables": "28983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271425000", "currentAccountsPayable": "22273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771329000", "totalShareholderEquity": "443417000", "capitalLeaseObligations": "525693000", "otherCurrentLiabilities": "80676000", "totalCurrentLiabilities": "164067000", "otherNonCurrentLiabilities": "760000", "totalNonCurrentLiabilities": "972420000", "cashAndShortTermInvestments": "224653000", "commonStockSharesOutstanding": "43899000", "intangibleAssetsExcludingGoodwill": "1903000", "cashAndCashEquivalentsAtCarryingValue": "224653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1220000", "operatingCashflow": "132139000", "capitalExpenditures": "146167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5684000", "cashflowFromInvestment": "-132320000", "stockBasedCompensation": "14888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2994000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1087533000, "cost_of_revenue": 609295000, "gross_profit": 478238000, "research_and_development": null, "selling_general_admin": 209388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18697000, "depreciation_amortisation": 93040000, "ebitda": 111737000, "interest_expense": 1717000, "interest_income": null, "other_non_operating": null, "pretax_income": 16980000, "tax_provision": -4010000, "effective_tax_rate": null, "net_income": 20264000, "net_income_continuing_ops": 2666000, "net_income_to_common": 20264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224653000, "short_term_investments": 68561000, "net_receivables": 28983000, "inventory": 5404000, "other_current_assets": null, "total_current_assets": 334432000, "net_ppe": null, "goodwill": null, "intangible_assets": 1903000, "goodwill_and_intangibles": 1903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1271425000, "total_assets": 1605857000, "short_term_debt": 52439000, "accounts_payable": 22273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164067000, "long_term_debt": 245636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972420000, "total_liabilities": 1136487000, "total_debt": 298075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16777000, "total_equity": 443417000, "shares_outstanding": 43899000, "operating_cash_flow": 132139000, "stock_based_compensation": 14888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5684000, "free_cash_flow": 278306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18697000", "ebitda": "111737000", "netIncome": "20264000", "grossProfit": "478238000", "depreciation": "None", "totalRevenue": "1087533000", "costOfRevenue": "609295000", "interestIncome": "None", "incomeBeforeTax": "16980000", "interestExpense": "1717000", "operatingIncome": "5921000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4010000", "reportedCurrency": "USD", "netInterestIncome": "-1614000", "nonInterestIncome": "None", "operatingExpenses": "472317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93040000", "sellingGeneralAndAdministrative": "209388000", "netIncomeFromContinuingOperations": "2666000" }, "balance": { "goodwill": "None", "inventory": "5404000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1605857000", "longTermDebt": "245636000", "shortTermDebt": "52439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1903000", "reportedCurrency": "USD", "retainedEarnings": "16777000", "totalLiabilities": "1136487000", "otherCurrentAssets": "6831000", "totalCurrentAssets": "334432000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68561000", "currentNetReceivables": "28983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271425000", "currentAccountsPayable": "22273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771329000", "totalShareholderEquity": "443417000", "capitalLeaseObligations": "525693000", "otherCurrentLiabilities": "80676000", "totalCurrentLiabilities": "164067000", "otherNonCurrentLiabilities": "760000", "totalNonCurrentLiabilities": "972420000", "cashAndShortTermInvestments": "224653000", "commonStockSharesOutstanding": "43899000", "intangibleAssetsExcludingGoodwill": "1903000", "cashAndCashEquivalentsAtCarryingValue": "224653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1220000", "operatingCashflow": "132139000", "capitalExpenditures": "146167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5684000", "cashflowFromInvestment": "-132320000", "stockBasedCompensation": "14888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2994000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93040000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 900486000, "cost_of_revenue": 518942000, "gross_profit": 381544000, "ebit": -22767000, "ebitda": 51529000, "pretax_income": -24285000, "tax_provision": -1180000, "net_income": -21229000, "net_income_to_common": -21229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230521000, "total_current_assets": 343988000, "total_assets": 1511950000, "short_term_debt": 44784000, "long_term_debt": 244589000, "total_debt": 289373000, "total_liabilities": 1075114000, "total_equity": 412204000, "shares_outstanding": 39237000, "goodwill_and_intangibles": 1837000 }, "cash_flow": { "operating_cash_flow": 76742000, "capital_expenditure": 142559000, "free_cash_flow": 219301000, "dividends_paid": 1818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328271, "ticker_id": 3595, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22767000", "ebitda": "51529000", "netIncome": "-21229000", "grossProfit": "381544000", "depreciation": "None", "totalRevenue": "900486000", "costOfRevenue": "518942000", "interestIncome": "None", "incomeBeforeTax": "-24285000", "interestExpense": "1518000", "operatingIncome": "-26894000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1180000", "reportedCurrency": "USD", "netInterestIncome": "-1518000", "nonInterestIncome": "None", "operatingExpenses": "408438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4127000", "costofGoodsAndServicesSold": "518942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74296000", "sellingGeneralAndAdministrative": "188517000", "netIncomeFromContinuingOperations": "-25967000" }, "balance": { "goodwill": "None", "inventory": "4184000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1511950000", "longTermDebt": "244589000", "shortTermDebt": "44784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1837000", "reportedCurrency": "USD", "retainedEarnings": "-3487000", "totalLiabilities": "1075114000", "otherCurrentAssets": "4578000", "totalCurrentAssets": "343988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "80707000", "currentNetReceivables": "23998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167962000", "currentAccountsPayable": "20407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "467031000", "shortLongTermDebtTotal": "720509000", "totalShareholderEquity": "412204000", "capitalLeaseObligations": "469465000", "otherCurrentLiabilities": "74879000", "totalCurrentLiabilities": "147718000", "otherNonCurrentLiabilities": "255580000", "totalNonCurrentLiabilities": "927396000", "cashAndShortTermInvestments": "230521000", "commonStockSharesOutstanding": "39237000", "intangibleAssetsExcludingGoodwill": "1837000", "cashAndCashEquivalentsAtCarryingValue": "230521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23105000", "profitLoss": "None", "dividendPayout": "1818000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-334000", "operatingCashflow": "76742000", "capitalExpenditures": "142559000", "changeInReceivables": "9139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5202000", "cashflowFromInvestment": "-143424000", "stockBasedCompensation": "13326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-71885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 900486000, "cost_of_revenue": 518942000, "gross_profit": 381544000, "research_and_development": null, "selling_general_admin": 188517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22767000, "depreciation_amortisation": 74296000, "ebitda": 51529000, "interest_expense": 1518000, "interest_income": null, "other_non_operating": null, "pretax_income": -24285000, "tax_provision": -1180000, "effective_tax_rate": null, "net_income": -21229000, "net_income_continuing_ops": -25967000, "net_income_to_common": -21229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230521000, "short_term_investments": 80707000, "net_receivables": 23998000, "inventory": 4184000, "other_current_assets": null, "total_current_assets": 343988000, "net_ppe": null, "goodwill": null, "intangible_assets": 1837000, "goodwill_and_intangibles": 1837000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1167962000, "total_assets": 1511950000, "short_term_debt": 44784000, "accounts_payable": 20407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147718000, "long_term_debt": 244589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 927396000, "total_liabilities": 1075114000, "total_debt": 289373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3487000, "total_equity": 412204000, "shares_outstanding": 39237000, "operating_cash_flow": 76742000, "stock_based_compensation": 13326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143424000, "dividends_paid": 1818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5202000, "free_cash_flow": 219301000, "net_change_in_cash": -71885000 }, "raw_data": { "income": { "ebit": "-22767000", "ebitda": "51529000", "netIncome": "-21229000", "grossProfit": "381544000", "depreciation": "None", "totalRevenue": "900486000", "costOfRevenue": "518942000", "interestIncome": "None", "incomeBeforeTax": "-24285000", "interestExpense": "1518000", "operatingIncome": "-26894000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1180000", "reportedCurrency": "USD", "netInterestIncome": "-1518000", "nonInterestIncome": "None", "operatingExpenses": "408438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4127000", "costofGoodsAndServicesSold": "518942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74296000", "sellingGeneralAndAdministrative": "188517000", "netIncomeFromContinuingOperations": "-25967000" }, "balance": { "goodwill": "None", "inventory": "4184000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1511950000", "longTermDebt": "244589000", "shortTermDebt": "44784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1837000", "reportedCurrency": "USD", "retainedEarnings": "-3487000", "totalLiabilities": "1075114000", "otherCurrentAssets": "4578000", "totalCurrentAssets": "343988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "80707000", "currentNetReceivables": "23998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167962000", "currentAccountsPayable": "20407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "467031000", "shortLongTermDebtTotal": "720509000", "totalShareholderEquity": "412204000", "capitalLeaseObligations": "469465000", "otherCurrentLiabilities": "74879000", "totalCurrentLiabilities": "147718000", "otherNonCurrentLiabilities": "255580000", "totalNonCurrentLiabilities": "927396000", "cashAndShortTermInvestments": "230521000", "commonStockSharesOutstanding": "39237000", "intangibleAssetsExcludingGoodwill": "1837000", "cashAndCashEquivalentsAtCarryingValue": "230521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23105000", "profitLoss": "None", "dividendPayout": "1818000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-334000", "operatingCashflow": "76742000", "capitalExpenditures": "142559000", "changeInReceivables": "9139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5202000", "cashflowFromInvestment": "-143424000", "stockBasedCompensation": "13326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-71885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74296000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 739893000, "cost_of_revenue": 433376000, "gross_profit": 306517000, "ebit": -15758000, "ebitda": 44478000, "pretax_income": -17335000, "tax_provision": -11318000, "net_income": -4561000, "net_income_to_common": -4561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302406000, "total_current_assets": 409676000, "total_assets": 1460773000, "short_term_debt": 38230000, "long_term_debt": 243542000, "total_debt": 281772000, "total_liabilities": 1025173000, "total_equity": 409537000, "shares_outstanding": 39085000, "goodwill_and_intangibles": 1461000 }, "cash_flow": { "operating_cash_flow": 58404000, "capital_expenditure": 101495000, "free_cash_flow": 159899000, "dividends_paid": 3177000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328276, "ticker_id": 3595, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15758000", "ebitda": "44478000", "netIncome": "-4561000", "grossProfit": "306517000", "depreciation": "None", "totalRevenue": "739893000", "costOfRevenue": "433376000", "interestIncome": "None", "incomeBeforeTax": "-17335000", "interestExpense": "1577000", "operatingIncome": "-15853000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-11318000", "reportedCurrency": "USD", "netInterestIncome": "-1577000", "nonInterestIncome": "None", "operatingExpenses": "322370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "95000", "costofGoodsAndServicesSold": "433376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60236000", "sellingGeneralAndAdministrative": "146424000", "netIncomeFromContinuingOperations": "-10111000" }, "balance": { "goodwill": "None", "inventory": "3850000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1460773000", "longTermDebt": "243542000", "shortTermDebt": "38230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1461000", "reportedCurrency": "USD", "retainedEarnings": "3554000", "totalLiabilities": "1025173000", "otherCurrentAssets": "9763000", "totalCurrentAssets": "409676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "80000000", "currentNetReceivables": "13657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051097000", "currentAccountsPayable": "19947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "389386000", "shortLongTermDebtTotal": "686188000", "totalShareholderEquity": "409537000", "capitalLeaseObligations": "442646000", "otherCurrentLiabilities": "60023000", "totalCurrentLiabilities": "121497000", "otherNonCurrentLiabilities": "256818000", "totalNonCurrentLiabilities": "903676000", "cashAndShortTermInvestments": "302406000", "commonStockSharesOutstanding": "39085000", "intangibleAssetsExcludingGoodwill": "1461000", "cashAndCashEquivalentsAtCarryingValue": "302406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6017000", "profitLoss": "None", "dividendPayout": "3177000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-962000", "operatingCashflow": "58404000", "capitalExpenditures": "101495000", "changeInReceivables": "-4193000", "changeInExchangeRate": "None", "cashflowFromFinancing": "242021000", "cashflowFromInvestment": "-144890000", "stockBasedCompensation": "8703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3177000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155533000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739893000, "cost_of_revenue": 433376000, "gross_profit": 306517000, "research_and_development": null, "selling_general_admin": 146424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15758000, "depreciation_amortisation": 60236000, "ebitda": 44478000, "interest_expense": 1577000, "interest_income": null, "other_non_operating": null, "pretax_income": -17335000, "tax_provision": -11318000, "effective_tax_rate": null, "net_income": -4561000, "net_income_continuing_ops": -10111000, "net_income_to_common": -4561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302406000, "short_term_investments": 80000000, "net_receivables": 13657000, "inventory": 3850000, "other_current_assets": null, "total_current_assets": 409676000, "net_ppe": null, "goodwill": null, "intangible_assets": 1461000, "goodwill_and_intangibles": 1461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1051097000, "total_assets": 1460773000, "short_term_debt": 38230000, "accounts_payable": 19947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121497000, "long_term_debt": 243542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 903676000, "total_liabilities": 1025173000, "total_debt": 281772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3554000, "total_equity": 409537000, "shares_outstanding": 39085000, "operating_cash_flow": 58404000, "stock_based_compensation": 8703000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144890000, "dividends_paid": 3177000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 242021000, "free_cash_flow": 159899000, "net_change_in_cash": 155533000 }, "raw_data": { "income": { "ebit": "-15758000", "ebitda": "44478000", "netIncome": "-4561000", "grossProfit": "306517000", "depreciation": "None", "totalRevenue": "739893000", "costOfRevenue": "433376000", "interestIncome": "None", "incomeBeforeTax": "-17335000", "interestExpense": "1577000", "operatingIncome": "-15853000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-11318000", "reportedCurrency": "USD", "netInterestIncome": "-1577000", "nonInterestIncome": "None", "operatingExpenses": "322370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "95000", "costofGoodsAndServicesSold": "433376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60236000", "sellingGeneralAndAdministrative": "146424000", "netIncomeFromContinuingOperations": "-10111000" }, "balance": { "goodwill": "None", "inventory": "3850000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1460773000", "longTermDebt": "243542000", "shortTermDebt": "38230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1461000", "reportedCurrency": "USD", "retainedEarnings": "3554000", "totalLiabilities": "1025173000", "otherCurrentAssets": "9763000", "totalCurrentAssets": "409676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "80000000", "currentNetReceivables": "13657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051097000", "currentAccountsPayable": "19947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "389386000", "shortLongTermDebtTotal": "686188000", "totalShareholderEquity": "409537000", "capitalLeaseObligations": "442646000", "otherCurrentLiabilities": "60023000", "totalCurrentLiabilities": "121497000", "otherNonCurrentLiabilities": "256818000", "totalNonCurrentLiabilities": "903676000", "cashAndShortTermInvestments": "302406000", "commonStockSharesOutstanding": "39085000", "intangibleAssetsExcludingGoodwill": "1461000", "cashAndCashEquivalentsAtCarryingValue": "302406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6017000", "profitLoss": "None", "dividendPayout": "3177000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-962000", "operatingCashflow": "58404000", "capitalExpenditures": "101495000", "changeInReceivables": "-4193000", "changeInExchangeRate": "None", "cashflowFromFinancing": "242021000", "cashflowFromInvestment": "-144890000", "stockBasedCompensation": "8703000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3177000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155533000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60236000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 522867000, "cost_of_revenue": 310149000, "gross_profit": 212718000, "ebit": -44662000, "ebitda": 5583000, "pretax_income": -45477000, "tax_provision": 57000, "net_income": -42158000, "net_income_to_common": -42158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146873000, "total_current_assets": 203186000, "total_assets": 1145348000, "short_term_debt": 37655000, "long_term_debt": null, "total_debt": 37655000, "total_liabilities": 710855000, "total_equity": 407321000, "shares_outstanding": 37129000, "goodwill_and_intangibles": 1437000 }, "cash_flow": { "operating_cash_flow": 37350000, "capital_expenditure": 69038000, "free_cash_flow": 106388000, "dividends_paid": 1818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328281, "ticker_id": 3595, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44662000", "ebitda": "5583000", "netIncome": "-42158000", "grossProfit": "212718000", "depreciation": "None", "totalRevenue": "522867000", "costOfRevenue": "310149000", "interestIncome": "None", "incomeBeforeTax": "-45477000", "interestExpense": "815000", "operatingIncome": "-43876000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-815000", "nonInterestIncome": "None", "operatingExpenses": "256594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-786000", "costofGoodsAndServicesSold": "310149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50245000", "sellingGeneralAndAdministrative": "115842000", "netIncomeFromContinuingOperations": "-45534000" }, "balance": { "goodwill": "None", "inventory": "2888000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1145348000", "longTermDebt": "None", "shortTermDebt": "37655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1437000", "reportedCurrency": "USD", "retainedEarnings": "12209000", "totalLiabilities": "710855000", "otherCurrentAssets": "7074000", "totalCurrentAssets": "203186000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36887000", "currentNetReceivables": "9464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "942162000", "currentAccountsPayable": "23487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "642858000", "shortLongTermDebtTotal": "384977000", "totalShareholderEquity": "407321000", "capitalLeaseObligations": "384977000", "otherCurrentLiabilities": "41641000", "totalCurrentLiabilities": "109705000", "otherNonCurrentLiabilities": "241677000", "totalNonCurrentLiabilities": "601150000", "cashAndShortTermInvestments": "146873000", "commonStockSharesOutstanding": "37129000", "intangibleAssetsExcludingGoodwill": "1437000", "cashAndCashEquivalentsAtCarryingValue": "146873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45534000", "profitLoss": "None", "dividendPayout": "1818000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-667000", "operatingCashflow": "37350000", "capitalExpenditures": "69038000", "changeInReceivables": "1006000", "changeInExchangeRate": "None", "cashflowFromFinancing": "141821000", "cashflowFromInvestment": "-69397000", "stockBasedCompensation": "5560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "109774000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522867000, "cost_of_revenue": 310149000, "gross_profit": 212718000, "research_and_development": null, "selling_general_admin": 115842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44662000, "depreciation_amortisation": 50245000, "ebitda": 5583000, "interest_expense": 815000, "interest_income": null, "other_non_operating": null, "pretax_income": -45477000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": -42158000, "net_income_continuing_ops": -45534000, "net_income_to_common": -42158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146873000, "short_term_investments": 36887000, "net_receivables": 9464000, "inventory": 2888000, "other_current_assets": null, "total_current_assets": 203186000, "net_ppe": null, "goodwill": null, "intangible_assets": 1437000, "goodwill_and_intangibles": 1437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 942162000, "total_assets": 1145348000, "short_term_debt": 37655000, "accounts_payable": 23487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109705000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601150000, "total_liabilities": 710855000, "total_debt": 37655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12209000, "total_equity": 407321000, "shares_outstanding": 37129000, "operating_cash_flow": 37350000, "stock_based_compensation": 5560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69397000, "dividends_paid": 1818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141821000, "free_cash_flow": 106388000, "net_change_in_cash": 109774000 }, "raw_data": { "income": { "ebit": "-44662000", "ebitda": "5583000", "netIncome": "-42158000", "grossProfit": "212718000", "depreciation": "None", "totalRevenue": "522867000", "costOfRevenue": "310149000", "interestIncome": "None", "incomeBeforeTax": "-45477000", "interestExpense": "815000", "operatingIncome": "-43876000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-815000", "nonInterestIncome": "None", "operatingExpenses": "256594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-786000", "costofGoodsAndServicesSold": "310149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50245000", "sellingGeneralAndAdministrative": "115842000", "netIncomeFromContinuingOperations": "-45534000" }, "balance": { "goodwill": "None", "inventory": "2888000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1145348000", "longTermDebt": "None", "shortTermDebt": "37655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1437000", "reportedCurrency": "USD", "retainedEarnings": "12209000", "totalLiabilities": "710855000", "otherCurrentAssets": "7074000", "totalCurrentAssets": "203186000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36887000", "currentNetReceivables": "9464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "942162000", "currentAccountsPayable": "23487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "642858000", "shortLongTermDebtTotal": "384977000", "totalShareholderEquity": "407321000", "capitalLeaseObligations": "384977000", "otherCurrentLiabilities": "41641000", "totalCurrentLiabilities": "109705000", "otherNonCurrentLiabilities": "241677000", "totalNonCurrentLiabilities": "601150000", "cashAndShortTermInvestments": "146873000", "commonStockSharesOutstanding": "37129000", "intangibleAssetsExcludingGoodwill": "1437000", "cashAndCashEquivalentsAtCarryingValue": "146873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45534000", "profitLoss": "None", "dividendPayout": "1818000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-667000", "operatingCashflow": "37350000", "capitalExpenditures": "69038000", "changeInReceivables": "1006000", "changeInExchangeRate": "None", "cashflowFromFinancing": "141821000", "cashflowFromInvestment": "-69397000", "stockBasedCompensation": "5560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "109774000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50245000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 594519000, "cost_of_revenue": 328987000, "gross_profit": 265532000, "ebit": 27948000, "ebitda": 68652000, "pretax_income": 27514000, "tax_provision": 3386000, "net_income": 19827000, "net_income_to_common": 19827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37099000, "total_current_assets": 87675000, "total_assets": 972806000, "short_term_debt": 31875000, "long_term_debt": null, "total_debt": 31875000, "total_liabilities": 650821000, "total_equity": 298817000, "shares_outstanding": 32250999, "goodwill_and_intangibles": 1437000 }, "cash_flow": { "operating_cash_flow": 89571000, "capital_expenditure": 106507000, "free_cash_flow": 196078000, "dividends_paid": 7805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328286, "ticker_id": 3595, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27948000", "ebitda": "68652000", "netIncome": "19827000", "grossProfit": "265532000", "depreciation": "None", "totalRevenue": "594519000", "costOfRevenue": "328987000", "interestIncome": "None", "incomeBeforeTax": "27514000", "interestExpense": "434000", "operatingIncome": "25685000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3386000", "reportedCurrency": "USD", "netInterestIncome": "-434000", "nonInterestIncome": "None", "operatingExpenses": "239847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2263000", "costofGoodsAndServicesSold": "328987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40704000", "sellingGeneralAndAdministrative": "114100000", "netIncomeFromContinuingOperations": "24128000" }, "balance": { "goodwill": "None", "inventory": "2221000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "972806000", "longTermDebt": "None", "shortTermDebt": "31875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1437000", "reportedCurrency": "USD", "retainedEarnings": "54367000", "totalLiabilities": "650821000", "otherCurrentAssets": "1877000", "totalCurrentAssets": "87675000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36508000", "currentNetReceivables": "9970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "885131000", "currentAccountsPayable": "14300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314862000", "shortLongTermDebtTotal": "340432000", "totalShareholderEquity": "298817000", "capitalLeaseObligations": "340432000", "otherCurrentLiabilities": "50959000", "totalCurrentLiabilities": "99392000", "otherNonCurrentLiabilities": "546891000", "totalNonCurrentLiabilities": "551429000", "cashAndShortTermInvestments": "37099000", "commonStockSharesOutstanding": "32250999", "intangibleAssetsExcludingGoodwill": "1437000", "cashAndCashEquivalentsAtCarryingValue": "37099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19827000", "profitLoss": "None", "dividendPayout": "7805000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-472000", "operatingCashflow": "89571000", "capitalExpenditures": "106507000", "changeInReceivables": "10726000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3464000", "cashflowFromInvestment": "-80686000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12349000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1396000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 594519000, "cost_of_revenue": 328987000, "gross_profit": 265532000, "research_and_development": null, "selling_general_admin": 114100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27948000, "depreciation_amortisation": 40704000, "ebitda": 68652000, "interest_expense": 434000, "interest_income": null, "other_non_operating": null, "pretax_income": 27514000, "tax_provision": 3386000, "effective_tax_rate": null, "net_income": 19827000, "net_income_continuing_ops": 24128000, "net_income_to_common": 19827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37099000, "short_term_investments": 36508000, "net_receivables": 9970000, "inventory": 2221000, "other_current_assets": null, "total_current_assets": 87675000, "net_ppe": null, "goodwill": null, "intangible_assets": 1437000, "goodwill_and_intangibles": 1437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 885131000, "total_assets": 972806000, "short_term_debt": 31875000, "accounts_payable": 14300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99392000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 551429000, "total_liabilities": 650821000, "total_debt": 31875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 54367000, "total_equity": 298817000, "shares_outstanding": 32250999, "operating_cash_flow": 89571000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80686000, "dividends_paid": 7805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3464000, "free_cash_flow": 196078000, "net_change_in_cash": 12349000 }, "raw_data": { "income": { "ebit": "27948000", "ebitda": "68652000", "netIncome": "19827000", "grossProfit": "265532000", "depreciation": "None", "totalRevenue": "594519000", "costOfRevenue": "328987000", "interestIncome": "None", "incomeBeforeTax": "27514000", "interestExpense": "434000", "operatingIncome": "25685000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3386000", "reportedCurrency": "USD", "netInterestIncome": "-434000", "nonInterestIncome": "None", "operatingExpenses": "239847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2263000", "costofGoodsAndServicesSold": "328987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40704000", "sellingGeneralAndAdministrative": "114100000", "netIncomeFromContinuingOperations": "24128000" }, "balance": { "goodwill": "None", "inventory": "2221000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "972806000", "longTermDebt": "None", "shortTermDebt": "31875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1437000", "reportedCurrency": "USD", "retainedEarnings": "54367000", "totalLiabilities": "650821000", "otherCurrentAssets": "1877000", "totalCurrentAssets": "87675000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "36508000", "currentNetReceivables": "9970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "885131000", "currentAccountsPayable": "14300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314862000", "shortLongTermDebtTotal": "340432000", "totalShareholderEquity": "298817000", "capitalLeaseObligations": "340432000", "otherCurrentLiabilities": "50959000", "totalCurrentLiabilities": "99392000", "otherNonCurrentLiabilities": "546891000", "totalNonCurrentLiabilities": "551429000", "cashAndShortTermInvestments": "37099000", "commonStockSharesOutstanding": "32250999", "intangibleAssetsExcludingGoodwill": "1437000", "cashAndCashEquivalentsAtCarryingValue": "37099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19827000", "profitLoss": "None", "dividendPayout": "7805000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-472000", "operatingCashflow": "89571000", "capitalExpenditures": "106507000", "changeInReceivables": "10726000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3464000", "cashflowFromInvestment": "-80686000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12349000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1396000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40704000", "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": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 459310000, "cost_of_revenue": 248190000, "gross_profit": 211120000, "ebit": 33225000, "ebitda": 62225000, "pretax_income": 30810000, "tax_provision": 8862000, "net_income": 15179000, "net_income_to_common": 15179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24750000, "total_current_assets": 101119000, "total_assets": 610532000, "short_term_debt": 36594000, "long_term_debt": null, "total_debt": 36594000, "total_liabilities": 337077000, "total_equity": 273455000, "shares_outstanding": 29179000, "goodwill_and_intangibles": 1159000 }, "cash_flow": { "operating_cash_flow": 85395000, "capital_expenditure": 87525000, "free_cash_flow": 172920000, "dividends_paid": 751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328291, "ticker_id": 3595, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33225000", "ebitda": "62225000", "netIncome": "15179000", "grossProfit": "211120000", "depreciation": "None", "totalRevenue": "459310000", "costOfRevenue": "248190000", "interestIncome": "None", "incomeBeforeTax": "30810000", "interestExpense": "2415000", "operatingIncome": "31711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8862000", "reportedCurrency": "USD", "netInterestIncome": "-2415000", "nonInterestIncome": "None", "operatingExpenses": "179409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1514000", "costofGoodsAndServicesSold": "248190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "85430000", "netIncomeFromContinuingOperations": "21948000" }, "balance": { "goodwill": "None", "inventory": "1749000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "610532000", "longTermDebt": "None", "shortTermDebt": "36594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1159000", "reportedCurrency": "USD", "retainedEarnings": "30404000", "totalLiabilities": "337077000", "otherCurrentAssets": "1984000", "totalCurrentAssets": "101119000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "62113000", "currentNetReceivables": "10523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509413000", "currentAccountsPayable": "12467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "261854000", "shortLongTermDebtTotal": "57440000", "totalShareholderEquity": "273455000", "capitalLeaseObligations": "20846000", "otherCurrentLiabilities": "9091000", "totalCurrentLiabilities": "59948000", "otherNonCurrentLiabilities": "229265000", "totalNonCurrentLiabilities": "277129000", "cashAndShortTermInvestments": "24750000", "commonStockSharesOutstanding": "29179000", "intangibleAssetsExcludingGoodwill": "1159000", "cashAndCashEquivalentsAtCarryingValue": "24750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21948000", "profitLoss": "None", "dividendPayout": "751000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-491000", "operatingCashflow": "85395000", "capitalExpenditures": "87525000", "changeInReceivables": "5530000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4452000", "cashflowFromInvestment": "-86604000", "stockBasedCompensation": "6143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459310000, "cost_of_revenue": 248190000, "gross_profit": 211120000, "research_and_development": 0, "selling_general_admin": 85430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33225000, "depreciation_amortisation": 29000000, "ebitda": 62225000, "interest_expense": 2415000, "interest_income": null, "other_non_operating": null, "pretax_income": 30810000, "tax_provision": 8862000, "effective_tax_rate": null, "net_income": 15179000, "net_income_continuing_ops": 21948000, "net_income_to_common": 15179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24750000, "short_term_investments": 62113000, "net_receivables": 10523000, "inventory": 1749000, "other_current_assets": null, "total_current_assets": 101119000, "net_ppe": null, "goodwill": null, "intangible_assets": 1159000, "goodwill_and_intangibles": 1159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509413000, "total_assets": 610532000, "short_term_debt": 36594000, "accounts_payable": 12467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59948000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 277129000, "total_liabilities": 337077000, "total_debt": 36594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30404000, "total_equity": 273455000, "shares_outstanding": 29179000, "operating_cash_flow": 85395000, "stock_based_compensation": 6143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86604000, "dividends_paid": 751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4452000, "free_cash_flow": 172920000, "net_change_in_cash": 3243000 }, "raw_data": { "income": { "ebit": "33225000", "ebitda": "62225000", "netIncome": "15179000", "grossProfit": "211120000", "depreciation": "None", "totalRevenue": "459310000", "costOfRevenue": "248190000", "interestIncome": "None", "incomeBeforeTax": "30810000", "interestExpense": "2415000", "operatingIncome": "31711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8862000", "reportedCurrency": "USD", "netInterestIncome": "-2415000", "nonInterestIncome": "None", "operatingExpenses": "179409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1514000", "costofGoodsAndServicesSold": "248190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "85430000", "netIncomeFromContinuingOperations": "21948000" }, "balance": { "goodwill": "None", "inventory": "1749000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "610532000", "longTermDebt": "None", "shortTermDebt": "36594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1159000", "reportedCurrency": "USD", "retainedEarnings": "30404000", "totalLiabilities": "337077000", "otherCurrentAssets": "1984000", "totalCurrentAssets": "101119000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "62113000", "currentNetReceivables": "10523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509413000", "currentAccountsPayable": "12467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "261854000", "shortLongTermDebtTotal": "57440000", "totalShareholderEquity": "273455000", "capitalLeaseObligations": "20846000", "otherCurrentLiabilities": "9091000", "totalCurrentLiabilities": "59948000", "otherNonCurrentLiabilities": "229265000", "totalNonCurrentLiabilities": "277129000", "cashAndShortTermInvestments": "24750000", "commonStockSharesOutstanding": "29179000", "intangibleAssetsExcludingGoodwill": "1159000", "cashAndCashEquivalentsAtCarryingValue": "24750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21948000", "profitLoss": "None", "dividendPayout": "751000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-491000", "operatingCashflow": "85395000", "capitalExpenditures": "87525000", "changeInReceivables": "5530000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4452000", "cashflowFromInvestment": "-86604000", "stockBasedCompensation": "6143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "ebit": 109000, "ebitda": 29741000, "pretax_income": -439000, "tax_provision": -145000, "net_income": -290000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313650000, "total_current_assets": 393869000, "total_assets": 1917632000, "short_term_debt": 65195000, "long_term_debt": 247993000, "total_debt": 313188000, "total_liabilities": 1363043000, "total_equity": 525912000, "shares_outstanding": 40289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30025000, "capital_expenditure": 47192000, "free_cash_flow": 77217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328254, "ticker_id": 3595, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109000", "ebitda": "29741000", "netIncome": "-290000", "grossProfit": "173997000", "depreciation": "None", "totalRevenue": "366737000", "costOfRevenue": "192740000", "interestIncome": "None", "incomeBeforeTax": "-439000", "interestExpense": "548000", "operatingIncome": "5103000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-548000", "nonInterestIncome": "None", "operatingExpenses": "168894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29632000", "sellingGeneralAndAdministrative": "82262000", "netIncomeFromContinuingOperations": "-294000" }, "balance": { "goodwill": "None", "inventory": "6610000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1917632000", "longTermDebt": "247993000", "shortTermDebt": "65195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "72419000", "totalLiabilities": "1363043000", "otherCurrentAssets": "-200175000", "totalCurrentAssets": "393869000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1523763000", "currentAccountsPayable": "27017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "921793000", "totalShareholderEquity": "525912000", "capitalLeaseObligations": "689417000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "232612000", "otherNonCurrentLiabilities": "1135000", "totalNonCurrentLiabilities": "1130431000", "cashAndShortTermInvestments": "313650000", "commonStockSharesOutstanding": "40289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "313650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-290000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "572000", "operatingCashflow": "30025000", "capitalExpenditures": "47192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29301000", "cashflowFromInvestment": "-47192000", "stockBasedCompensation": "5160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366737000, "cost_of_revenue": 192740000, "gross_profit": 173997000, "research_and_development": null, "selling_general_admin": 82262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109000, "depreciation_amortisation": 29632000, "ebitda": 29741000, "interest_expense": 548000, "interest_income": null, "other_non_operating": null, "pretax_income": -439000, "tax_provision": -145000, "effective_tax_rate": null, "net_income": -290000, "net_income_continuing_ops": -294000, "net_income_to_common": -290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313650000, "short_term_investments": null, "net_receivables": 273784000, "inventory": 6610000, "other_current_assets": null, "total_current_assets": 393869000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1523763000, "total_assets": 1917632000, "short_term_debt": 65195000, "accounts_payable": 27017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232612000, "long_term_debt": 247993000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1130431000, "total_liabilities": 1363043000, "total_debt": 313188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72419000, "total_equity": 525912000, "shares_outstanding": 40289000, "operating_cash_flow": 30025000, "stock_based_compensation": 5160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29301000, "free_cash_flow": 77217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109000", "ebitda": "29741000", "netIncome": "-290000", "grossProfit": "173997000", "depreciation": "None", "totalRevenue": "366737000", "costOfRevenue": "192740000", "interestIncome": "None", "incomeBeforeTax": "-439000", "interestExpense": "548000", "operatingIncome": "5103000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-548000", "nonInterestIncome": "None", "operatingExpenses": "168894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29632000", "sellingGeneralAndAdministrative": "82262000", "netIncomeFromContinuingOperations": "-294000" }, "balance": { "goodwill": "None", "inventory": "6610000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1917632000", "longTermDebt": "247993000", "shortTermDebt": "65195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "72419000", "totalLiabilities": "1363043000", "otherCurrentAssets": "-200175000", "totalCurrentAssets": "393869000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1523763000", "currentAccountsPayable": "27017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "921793000", "totalShareholderEquity": "525912000", "capitalLeaseObligations": "689417000", "otherCurrentLiabilities": "140400000", "totalCurrentLiabilities": "232612000", "otherNonCurrentLiabilities": "1135000", "totalNonCurrentLiabilities": "1130431000", "cashAndShortTermInvestments": "313650000", "commonStockSharesOutstanding": "40289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "313650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-290000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "572000", "operatingCashflow": "30025000", "capitalExpenditures": "47192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29301000", "cashflowFromInvestment": "-47192000", "stockBasedCompensation": "5160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "ebit": 25310000, "ebitda": 50067000, "pretax_income": 21536000, "tax_provision": 8537000, "net_income": 11831000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360123000, "total_current_assets": 430347000, "total_assets": 1896209000, "short_term_debt": 69512000, "long_term_debt": 247731000, "total_debt": 317243000, "total_liabilities": 1342460000, "total_equity": 525327000, "shares_outstanding": 41847000, "goodwill_and_intangibles": 2037999 }, "cash_flow": { "operating_cash_flow": 63136000, "capital_expenditure": 59152000, "free_cash_flow": 122288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328255, "ticker_id": 3595, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25310000", "ebitda": "50067000", "netIncome": "11831000", "grossProfit": "-236095000", "depreciation": "None", "totalRevenue": "400531000", "costOfRevenue": "636626000", "interestIncome": "None", "incomeBeforeTax": "21536000", "interestExpense": "3774000", "operatingIncome": "25747000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8537000", "reportedCurrency": "USD", "netInterestIncome": "-544000", "nonInterestIncome": "None", "operatingExpenses": "-261842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24757000", "sellingGeneralAndAdministrative": "317000", "netIncomeFromContinuingOperations": "12999000" }, "balance": { "goodwill": "None", "inventory": "7182000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1896209000", "longTermDebt": "247731000", "shortTermDebt": "69512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2037999", "reportedCurrency": "USD", "retainedEarnings": "72709000", "totalLiabilities": "1342460000", "otherCurrentAssets": "-214383000", "totalCurrentAssets": "430347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465862000", "currentAccountsPayable": "24747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902126000", "totalShareholderEquity": "525327000", "capitalLeaseObligations": "654395000", "otherCurrentLiabilities": "150659000", "totalCurrentLiabilities": "244918000", "otherNonCurrentLiabilities": "1311000", "totalNonCurrentLiabilities": "1103422999", "cashAndShortTermInvestments": "360123000", "commonStockSharesOutstanding": "41847000", "intangibleAssetsExcludingGoodwill": "2037999", "cashAndCashEquivalentsAtCarryingValue": "360123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12999000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-871000", "operatingCashflow": "63136000", "capitalExpenditures": "59152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1618000", "cashflowFromInvestment": "-59152000", "stockBasedCompensation": "5330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400531000, "cost_of_revenue": 636626000, "gross_profit": -236095000, "research_and_development": null, "selling_general_admin": 317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25310000, "depreciation_amortisation": 24757000, "ebitda": 50067000, "interest_expense": 3774000, "interest_income": null, "other_non_operating": null, "pretax_income": 21536000, "tax_provision": 8537000, "effective_tax_rate": null, "net_income": 11831000, "net_income_continuing_ops": 12999000, "net_income_to_common": 11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360123000, "short_term_investments": null, "net_receivables": 277425000, "inventory": 7182000, "other_current_assets": null, "total_current_assets": 430347000, "net_ppe": null, "goodwill": null, "intangible_assets": 2037999, "goodwill_and_intangibles": 2037999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465862000, "total_assets": 1896209000, "short_term_debt": 69512000, "accounts_payable": 24747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244918000, "long_term_debt": 247731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1103422999, "total_liabilities": 1342460000, "total_debt": 317243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72709000, "total_equity": 525327000, "shares_outstanding": 41847000, "operating_cash_flow": 63136000, "stock_based_compensation": 5330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1618000, "free_cash_flow": 122288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25310000", "ebitda": "50067000", "netIncome": "11831000", "grossProfit": "-236095000", "depreciation": "None", "totalRevenue": "400531000", "costOfRevenue": "636626000", "interestIncome": "None", "incomeBeforeTax": "21536000", "interestExpense": "3774000", "operatingIncome": "25747000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8537000", "reportedCurrency": "USD", "netInterestIncome": "-544000", "nonInterestIncome": "None", "operatingExpenses": "-261842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24757000", "sellingGeneralAndAdministrative": "317000", "netIncomeFromContinuingOperations": "12999000" }, "balance": { "goodwill": "None", "inventory": "7182000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1896209000", "longTermDebt": "247731000", "shortTermDebt": "69512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2037999", "reportedCurrency": "USD", "retainedEarnings": "72709000", "totalLiabilities": "1342460000", "otherCurrentAssets": "-214383000", "totalCurrentAssets": "430347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465862000", "currentAccountsPayable": "24747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902126000", "totalShareholderEquity": "525327000", "capitalLeaseObligations": "654395000", "otherCurrentLiabilities": "150659000", "totalCurrentLiabilities": "244918000", "otherNonCurrentLiabilities": "1311000", "totalNonCurrentLiabilities": "1103422999", "cashAndShortTermInvestments": "360123000", "commonStockSharesOutstanding": "41847000", "intangibleAssetsExcludingGoodwill": "2037999", "cashAndCashEquivalentsAtCarryingValue": "360123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12999000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-871000", "operatingCashflow": "63136000", "capitalExpenditures": "59152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1618000", "cashflowFromInvestment": "-59152000", "stockBasedCompensation": "5330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 367411000, "cost_of_revenue": 191494000, "gross_profit": 175917000, "ebit": 21651000, "ebitda": 49240000, "pretax_income": 21147000, "tax_provision": 7436000, "net_income": 12501000, "net_income_to_common": 12501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357757000, "total_current_assets": 414777000, "total_assets": 1827185000, "short_term_debt": 66274000, "long_term_debt": 247469000, "total_debt": 313743000, "total_liabilities": 1291948000, "total_equity": 509015000, "shares_outstanding": 41874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62999000, "capital_expenditure": 39259000, "free_cash_flow": 102258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328257, "ticker_id": 3595, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21651000", "ebitda": "49240000", "netIncome": "12501000", "grossProfit": "175917000", "depreciation": "None", "totalRevenue": "367411000", "costOfRevenue": "191494000", "interestIncome": "None", "incomeBeforeTax": "21147000", "interestExpense": "504000", "operatingIncome": "18548000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7436000", "reportedCurrency": "USD", "netInterestIncome": "-504000", "nonInterestIncome": "None", "operatingExpenses": "157369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27589000", "sellingGeneralAndAdministrative": "44381000", "netIncomeFromContinuingOperations": "13711000" }, "balance": { "goodwill": "None", "inventory": "6311000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1827185000", "longTermDebt": "247469000", "shortTermDebt": "66274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "60878000", "totalLiabilities": "1291948000", "otherCurrentAssets": "13174000", "totalCurrentAssets": "414777000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1412408000", "currentAccountsPayable": "23562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "853991000", "totalShareholderEquity": "509015000", "capitalLeaseObligations": "606522000", "otherCurrentLiabilities": "126324000", "totalCurrentLiabilities": "225350000", "otherNonCurrentLiabilities": "31056000", "totalNonCurrentLiabilities": "1066598000", "cashAndShortTermInvestments": "357757000", "commonStockSharesOutstanding": "41874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "357757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-283000", "operatingCashflow": "62999000", "capitalExpenditures": "39259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2790000", "cashflowFromInvestment": "-39259000", "stockBasedCompensation": "4423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367411000, "cost_of_revenue": 191494000, "gross_profit": 175917000, "research_and_development": null, "selling_general_admin": 44381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21651000, "depreciation_amortisation": 27589000, "ebitda": 49240000, "interest_expense": 504000, "interest_income": null, "other_non_operating": null, "pretax_income": 21147000, "tax_provision": 7436000, "effective_tax_rate": null, "net_income": 12501000, "net_income_continuing_ops": 13711000, "net_income_to_common": 12501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357757000, "short_term_investments": null, "net_receivables": 37535000, "inventory": 6311000, "other_current_assets": null, "total_current_assets": 414777000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1412408000, "total_assets": 1827185000, "short_term_debt": 66274000, "accounts_payable": 23562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225350000, "long_term_debt": 247469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1066598000, "total_liabilities": 1291948000, "total_debt": 313743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60878000, "total_equity": 509015000, "shares_outstanding": 41874000, "operating_cash_flow": 62999000, "stock_based_compensation": 4423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2790000, "free_cash_flow": 102258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21651000", "ebitda": "49240000", "netIncome": "12501000", "grossProfit": "175917000", "depreciation": "None", "totalRevenue": "367411000", "costOfRevenue": "191494000", "interestIncome": "None", "incomeBeforeTax": "21147000", "interestExpense": "504000", "operatingIncome": "18548000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7436000", "reportedCurrency": "USD", "netInterestIncome": "-504000", "nonInterestIncome": "None", "operatingExpenses": "157369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27589000", "sellingGeneralAndAdministrative": "44381000", "netIncomeFromContinuingOperations": "13711000" }, "balance": { "goodwill": "None", "inventory": "6311000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1827185000", "longTermDebt": "247469000", "shortTermDebt": "66274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "60878000", "totalLiabilities": "1291948000", "otherCurrentAssets": "13174000", "totalCurrentAssets": "414777000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1412408000", "currentAccountsPayable": "23562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "853991000", "totalShareholderEquity": "509015000", "capitalLeaseObligations": "606522000", "otherCurrentLiabilities": "126324000", "totalCurrentLiabilities": "225350000", "otherNonCurrentLiabilities": "31056000", "totalNonCurrentLiabilities": "1066598000", "cashAndShortTermInvestments": "357757000", "commonStockSharesOutstanding": "41874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "357757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-283000", "operatingCashflow": "62999000", "capitalExpenditures": "39259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2790000", "cashflowFromInvestment": "-39259000", "stockBasedCompensation": "4423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 356466000, "cost_of_revenue": 184679000, "gross_profit": 171787000, "ebit": 25224000, "ebitda": 52329000, "pretax_income": 24676000, "tax_provision": 6193000, "net_income": 17148000, "net_income_to_common": 17148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336804000, "total_current_assets": 390843000, "total_assets": 1775033000, "short_term_debt": 123522000, "long_term_debt": 247207000, "total_debt": 370729000, "total_liabilities": 1255969000, "total_equity": 494097000, "shares_outstanding": 41864000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64998000, "capital_expenditure": 38086000, "free_cash_flow": 103084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328258, "ticker_id": 3595, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25224000", "ebitda": "52329000", "netIncome": "17148000", "grossProfit": "171787000", "depreciation": "None", "totalRevenue": "356466000", "costOfRevenue": "184679000", "interestIncome": "None", "incomeBeforeTax": "24676000", "interestExpense": "548000", "operatingIncome": "22374000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6193000", "reportedCurrency": "USD", "netInterestIncome": "-548000", "nonInterestIncome": "None", "operatingExpenses": "149413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27105000", "sellingGeneralAndAdministrative": "66264000", "netIncomeFromContinuingOperations": "18483000" }, "balance": { "goodwill": "None", "inventory": "6028000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1775033000", "longTermDebt": "247207000", "shortTermDebt": "123522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "48377000", "totalLiabilities": "1255969000", "otherCurrentAssets": "11202000", "totalCurrentAssets": "390843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1384190000", "currentAccountsPayable": "20662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906961000", "totalShareholderEquity": "494097000", "capitalLeaseObligations": "590387000", "otherCurrentLiabilities": "50366000", "totalCurrentLiabilities": "204050000", "otherNonCurrentLiabilities": "31089000", "totalNonCurrentLiabilities": "1051919000", "cashAndShortTermInvestments": "336804000", "commonStockSharesOutstanding": "41864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "336804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-716000", "operatingCashflow": "64998000", "capitalExpenditures": "38086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3027000", "cashflowFromInvestment": "-38086000", "stockBasedCompensation": "5209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356466000, "cost_of_revenue": 184679000, "gross_profit": 171787000, "research_and_development": null, "selling_general_admin": 66264000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25224000, "depreciation_amortisation": 27105000, "ebitda": 52329000, "interest_expense": 548000, "interest_income": null, "other_non_operating": null, "pretax_income": 24676000, "tax_provision": 6193000, "effective_tax_rate": null, "net_income": 17148000, "net_income_continuing_ops": 18483000, "net_income_to_common": 17148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336804000, "short_term_investments": null, "net_receivables": 36809000, "inventory": 6028000, "other_current_assets": null, "total_current_assets": 390843000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1384190000, "total_assets": 1775033000, "short_term_debt": 123522000, "accounts_payable": 20662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204050000, "long_term_debt": 247207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1051919000, "total_liabilities": 1255969000, "total_debt": 370729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48377000, "total_equity": 494097000, "shares_outstanding": 41864000, "operating_cash_flow": 64998000, "stock_based_compensation": 5209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3027000, "free_cash_flow": 103084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25224000", "ebitda": "52329000", "netIncome": "17148000", "grossProfit": "171787000", "depreciation": "None", "totalRevenue": "356466000", "costOfRevenue": "184679000", "interestIncome": "None", "incomeBeforeTax": "24676000", "interestExpense": "548000", "operatingIncome": "22374000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6193000", "reportedCurrency": "USD", "netInterestIncome": "-548000", "nonInterestIncome": "None", "operatingExpenses": "149413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27105000", "sellingGeneralAndAdministrative": "66264000", "netIncomeFromContinuingOperations": "18483000" }, "balance": { "goodwill": "None", "inventory": "6028000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1775033000", "longTermDebt": "247207000", "shortTermDebt": "123522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "48377000", "totalLiabilities": "1255969000", "otherCurrentAssets": "11202000", "totalCurrentAssets": "390843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1384190000", "currentAccountsPayable": "20662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906961000", "totalShareholderEquity": "494097000", "capitalLeaseObligations": "590387000", "otherCurrentLiabilities": "50366000", "totalCurrentLiabilities": "204050000", "otherNonCurrentLiabilities": "31089000", "totalNonCurrentLiabilities": "1051919000", "cashAndShortTermInvestments": "336804000", "commonStockSharesOutstanding": "41864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "336804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18483000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-716000", "operatingCashflow": "64998000", "capitalExpenditures": "38086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3027000", "cashflowFromInvestment": "-38086000", "stockBasedCompensation": "5209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 320898000, "cost_of_revenue": 172705000, "gross_profit": 148193000, "ebit": 5813000, "ebitda": 32962000, "pretax_income": 5250000, "tax_provision": 737000, "net_income": 4245000, "net_income_to_common": 4245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312921000, "total_current_assets": 364603000, "total_assets": 1727464000, "short_term_debt": 120069000, "long_term_debt": 246945000, "total_debt": 367014000, "total_liabilities": 1229959000, "total_equity": 473316000, "shares_outstanding": 41864000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31222000, "capital_expenditure": 29352000, "free_cash_flow": 60574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328259, "ticker_id": 3595, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5813000", "ebitda": "32962000", "netIncome": "4245000", "grossProfit": "148193000", "depreciation": "None", "totalRevenue": "320898000", "costOfRevenue": "172705000", "interestIncome": "None", "incomeBeforeTax": "5250000", "interestExpense": "563000", "operatingIncome": "2842000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "737000", "reportedCurrency": "USD", "netInterestIncome": "-563000", "nonInterestIncome": "None", "operatingExpenses": "145351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27149000", "sellingGeneralAndAdministrative": "65271000", "netIncomeFromContinuingOperations": "4513000" }, "balance": { "goodwill": "None", "inventory": "5312000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1727464000", "longTermDebt": "246945000", "shortTermDebt": "120069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "31229000", "totalLiabilities": "1229959000", "otherCurrentAssets": "12826000", "totalCurrentAssets": "364603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362861000", "currentAccountsPayable": "20678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "892163000", "totalShareholderEquity": "473316000", "capitalLeaseObligations": "577168000", "otherCurrentLiabilities": "47696000", "totalCurrentLiabilities": "190632000", "otherNonCurrentLiabilities": "30324000", "totalNonCurrentLiabilities": "1039327000", "cashAndShortTermInvestments": "312921000", "commonStockSharesOutstanding": "41864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "312921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "702000", "operatingCashflow": "31222000", "capitalExpenditures": "29352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9662000", "cashflowFromInvestment": "-29352000", "stockBasedCompensation": "4541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320898000, "cost_of_revenue": 172705000, "gross_profit": 148193000, "research_and_development": null, "selling_general_admin": 65271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5813000, "depreciation_amortisation": 27149000, "ebitda": 32962000, "interest_expense": 563000, "interest_income": null, "other_non_operating": null, "pretax_income": 5250000, "tax_provision": 737000, "effective_tax_rate": null, "net_income": 4245000, "net_income_continuing_ops": 4513000, "net_income_to_common": 4245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312921000, "short_term_investments": null, "net_receivables": 33544000, "inventory": 5312000, "other_current_assets": null, "total_current_assets": 364603000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1362861000, "total_assets": 1727464000, "short_term_debt": 120069000, "accounts_payable": 20678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190632000, "long_term_debt": 246945000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1039327000, "total_liabilities": 1229959000, "total_debt": 367014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31229000, "total_equity": 473316000, "shares_outstanding": 41864000, "operating_cash_flow": 31222000, "stock_based_compensation": 4541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9662000, "free_cash_flow": 60574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5813000", "ebitda": "32962000", "netIncome": "4245000", "grossProfit": "148193000", "depreciation": "None", "totalRevenue": "320898000", "costOfRevenue": "172705000", "interestIncome": "None", "incomeBeforeTax": "5250000", "interestExpense": "563000", "operatingIncome": "2842000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "737000", "reportedCurrency": "USD", "netInterestIncome": "-563000", "nonInterestIncome": "None", "operatingExpenses": "145351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27149000", "sellingGeneralAndAdministrative": "65271000", "netIncomeFromContinuingOperations": "4513000" }, "balance": { "goodwill": "None", "inventory": "5312000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1727464000", "longTermDebt": "246945000", "shortTermDebt": "120069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "31229000", "totalLiabilities": "1229959000", "otherCurrentAssets": "12826000", "totalCurrentAssets": "364603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1362861000", "currentAccountsPayable": "20678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "892163000", "totalShareholderEquity": "473316000", "capitalLeaseObligations": "577168000", "otherCurrentLiabilities": "47696000", "totalCurrentLiabilities": "190632000", "otherNonCurrentLiabilities": "30324000", "totalNonCurrentLiabilities": "1039327000", "cashAndShortTermInvestments": "312921000", "commonStockSharesOutstanding": "41864000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "312921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "702000", "operatingCashflow": "31222000", "capitalExpenditures": "29352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9662000", "cashflowFromInvestment": "-29352000", "stockBasedCompensation": "4541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 328684000, "cost_of_revenue": 173682000, "gross_profit": 155002000, "ebit": 13451000, "ebitda": 39821000, "pretax_income": 12939000, "tax_provision": 3606000, "net_income": 8710000, "net_income_to_common": 8710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320714000, "total_current_assets": 368216000, "total_assets": 1696971000, "short_term_debt": 115564000, "long_term_debt": 246683000, "total_debt": 362247000, "total_liabilities": 1203345000, "total_equity": 470018000, "shares_outstanding": 41872000, "goodwill_and_intangibles": 2040000 }, "cash_flow": { "operating_cash_flow": 45083000, "capital_expenditure": 34698000, "free_cash_flow": 79781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328260, "ticker_id": 3595, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13451000", "ebitda": "39821000", "netIncome": "8710000", "grossProfit": "155002000", "depreciation": "None", "totalRevenue": "328684000", "costOfRevenue": "173682000", "interestIncome": "None", "incomeBeforeTax": "12939000", "interestExpense": "512000", "operatingIncome": "10210000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3606000", "reportedCurrency": "USD", "netInterestIncome": "-512000", "nonInterestIncome": "None", "operatingExpenses": "144792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26370000", "sellingGeneralAndAdministrative": "65146000", "netIncomeFromContinuingOperations": "9333000" }, "balance": { "goodwill": "None", "inventory": "6014000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1696971000", "longTermDebt": "246683000", "shortTermDebt": "115564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2040000", "reportedCurrency": "USD", "retainedEarnings": "26984000", "totalLiabilities": "1203345000", "otherCurrentAssets": "21801000", "totalCurrentAssets": "368216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "19687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328755000", "currentAccountsPayable": "23609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865362000", "totalShareholderEquity": "470018000", "capitalLeaseObligations": "562940000", "otherCurrentLiabilities": "38557000", "totalCurrentLiabilities": "187313000", "otherNonCurrentLiabilities": "2157000", "totalNonCurrentLiabilities": "1016032000", "cashAndShortTermInvestments": "320714000", "commonStockSharesOutstanding": "41872000", "intangibleAssetsExcludingGoodwill": "2040000", "cashAndCashEquivalentsAtCarryingValue": "320714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-868000", "operatingCashflow": "45083000", "capitalExpenditures": "34698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-537000", "cashflowFromInvestment": "-34698000", "stockBasedCompensation": "4376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328684000, "cost_of_revenue": 173682000, "gross_profit": 155002000, "research_and_development": null, "selling_general_admin": 65146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13451000, "depreciation_amortisation": 26370000, "ebitda": 39821000, "interest_expense": 512000, "interest_income": null, "other_non_operating": null, "pretax_income": 12939000, "tax_provision": 3606000, "effective_tax_rate": null, "net_income": 8710000, "net_income_continuing_ops": 9333000, "net_income_to_common": 8710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320714000, "short_term_investments": 0, "net_receivables": 19687000, "inventory": 6014000, "other_current_assets": null, "total_current_assets": 368216000, "net_ppe": null, "goodwill": null, "intangible_assets": 2040000, "goodwill_and_intangibles": 2040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1328755000, "total_assets": 1696971000, "short_term_debt": 115564000, "accounts_payable": 23609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187313000, "long_term_debt": 246683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1016032000, "total_liabilities": 1203345000, "total_debt": 362247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26984000, "total_equity": 470018000, "shares_outstanding": 41872000, "operating_cash_flow": 45083000, "stock_based_compensation": 4376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -537000, "free_cash_flow": 79781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13451000", "ebitda": "39821000", "netIncome": "8710000", "grossProfit": "155002000", "depreciation": "None", "totalRevenue": "328684000", "costOfRevenue": "173682000", "interestIncome": "None", "incomeBeforeTax": "12939000", "interestExpense": "512000", "operatingIncome": "10210000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3606000", "reportedCurrency": "USD", "netInterestIncome": "-512000", "nonInterestIncome": "None", "operatingExpenses": "144792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26370000", "sellingGeneralAndAdministrative": "65146000", "netIncomeFromContinuingOperations": "9333000" }, "balance": { "goodwill": "None", "inventory": "6014000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1696971000", "longTermDebt": "246683000", "shortTermDebt": "115564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2040000", "reportedCurrency": "USD", "retainedEarnings": "26984000", "totalLiabilities": "1203345000", "otherCurrentAssets": "21801000", "totalCurrentAssets": "368216000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "19687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328755000", "currentAccountsPayable": "23609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865362000", "totalShareholderEquity": "470018000", "capitalLeaseObligations": "562940000", "otherCurrentLiabilities": "38557000", "totalCurrentLiabilities": "187313000", "otherNonCurrentLiabilities": "2157000", "totalNonCurrentLiabilities": "1016032000", "cashAndShortTermInvestments": "320714000", "commonStockSharesOutstanding": "41872000", "intangibleAssetsExcludingGoodwill": "2040000", "cashAndCashEquivalentsAtCarryingValue": "320714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-868000", "operatingCashflow": "45083000", "capitalExpenditures": "34698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-537000", "cashflowFromInvestment": "-34698000", "stockBasedCompensation": "4376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 316924000, "cost_of_revenue": 171579000, "gross_profit": 145345000, "ebit": -14484000, "ebitda": 11767000, "pretax_income": -14982000, "tax_provision": -3873000, "net_income": -10211000, "net_income_to_common": -10211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310865000, "total_current_assets": 354016000, "total_assets": 1675419000, "short_term_debt": 59105000, "long_term_debt": 246422000, "total_debt": 305527000, "total_liabilities": 1196364000, "total_equity": 456102000, "shares_outstanding": 40010000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41862000, "capital_expenditure": 34809000, "free_cash_flow": 76671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328262, "ticker_id": 3595, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14484000", "ebitda": "11767000", "netIncome": "-10211000", "grossProfit": "145345000", "depreciation": "None", "totalRevenue": "316924000", "costOfRevenue": "171579000", "interestIncome": "None", "incomeBeforeTax": "-14982000", "interestExpense": "498000", "operatingIncome": "-17988000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3873000", "reportedCurrency": "USD", "netInterestIncome": "-498000", "nonInterestIncome": "None", "operatingExpenses": "163333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26251000", "sellingGeneralAndAdministrative": "59299000", "netIncomeFromContinuingOperations": "-11109000" }, "balance": { "goodwill": "None", "inventory": "5146000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1675419000", "longTermDebt": "246422000", "shortTermDebt": "59105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "18274000", "totalLiabilities": "1196364000", "otherCurrentAssets": "10192000", "totalCurrentAssets": "354016000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "27813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321403000", "currentAccountsPayable": "15765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "804755000", "totalShareholderEquity": "456102000", "capitalLeaseObligations": "558333000", "otherCurrentLiabilities": "93055000", "totalCurrentLiabilities": "175833000", "otherNonCurrentLiabilities": "27057000", "totalNonCurrentLiabilities": "1020531000", "cashAndShortTermInvestments": "310865000", "commonStockSharesOutstanding": "40010000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "310865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "48000", "operatingCashflow": "41862000", "capitalExpenditures": "34809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1028000", "cashflowFromInvestment": "-31809000", "stockBasedCompensation": "4158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316924000, "cost_of_revenue": 171579000, "gross_profit": 145345000, "research_and_development": null, "selling_general_admin": 59299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14484000, "depreciation_amortisation": 26251000, "ebitda": 11767000, "interest_expense": 498000, "interest_income": null, "other_non_operating": null, "pretax_income": -14982000, "tax_provision": -3873000, "effective_tax_rate": null, "net_income": -10211000, "net_income_continuing_ops": -11109000, "net_income_to_common": -10211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310865000, "short_term_investments": 0, "net_receivables": 27813000, "inventory": 5146000, "other_current_assets": null, "total_current_assets": 354016000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1321403000, "total_assets": 1675419000, "short_term_debt": 59105000, "accounts_payable": 15765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175833000, "long_term_debt": 246422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1020531000, "total_liabilities": 1196364000, "total_debt": 305527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18274000, "total_equity": 456102000, "shares_outstanding": 40010000, "operating_cash_flow": 41862000, "stock_based_compensation": 4158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31809000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1028000, "free_cash_flow": 76671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14484000", "ebitda": "11767000", "netIncome": "-10211000", "grossProfit": "145345000", "depreciation": "None", "totalRevenue": "316924000", "costOfRevenue": "171579000", "interestIncome": "None", "incomeBeforeTax": "-14982000", "interestExpense": "498000", "operatingIncome": "-17988000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3873000", "reportedCurrency": "USD", "netInterestIncome": "-498000", "nonInterestIncome": "None", "operatingExpenses": "163333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26251000", "sellingGeneralAndAdministrative": "59299000", "netIncomeFromContinuingOperations": "-11109000" }, "balance": { "goodwill": "None", "inventory": "5146000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1675419000", "longTermDebt": "246422000", "shortTermDebt": "59105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "18274000", "totalLiabilities": "1196364000", "otherCurrentAssets": "10192000", "totalCurrentAssets": "354016000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "27813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321403000", "currentAccountsPayable": "15765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "804755000", "totalShareholderEquity": "456102000", "capitalLeaseObligations": "558333000", "otherCurrentLiabilities": "93055000", "totalCurrentLiabilities": "175833000", "otherNonCurrentLiabilities": "27057000", "totalNonCurrentLiabilities": "1020531000", "cashAndShortTermInvestments": "310865000", "commonStockSharesOutstanding": "40010000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "310865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "48000", "operatingCashflow": "41862000", "capitalExpenditures": "34809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1028000", "cashflowFromInvestment": "-31809000", "stockBasedCompensation": "4158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 316496000, "cost_of_revenue": 171667000, "gross_profit": 144829000, "ebit": 14082000, "ebitda": 40108000, "pretax_income": 13555000, "tax_provision": 3173000, "net_income": 9668000, "net_income_to_common": 9668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301838000, "total_current_assets": 345680000, "total_assets": 1661758000, "short_term_debt": 56929000, "long_term_debt": 246160000, "total_debt": 303089000, "total_liabilities": 1175393000, "total_equity": 462400000, "shares_outstanding": 41480000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53545000, "capital_expenditure": 32938000, "free_cash_flow": 86483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328263, "ticker_id": 3595, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14082000", "ebitda": "40108000", "netIncome": "9668000", "grossProfit": "144829000", "depreciation": "None", "totalRevenue": "316496000", "costOfRevenue": "171667000", "interestIncome": "None", "incomeBeforeTax": "13555000", "interestExpense": "527000", "operatingIncome": "10782000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3173000", "reportedCurrency": "USD", "netInterestIncome": "-527000", "nonInterestIncome": "None", "operatingExpenses": "134047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26026000", "sellingGeneralAndAdministrative": "59539000", "netIncomeFromContinuingOperations": "10382000" }, "balance": { "goodwill": "None", "inventory": "5194000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1661758000", "longTermDebt": "246160000", "shortTermDebt": "56929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28485000", "totalLiabilities": "1175393000", "otherCurrentAssets": "7695000", "totalCurrentAssets": "345680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2574000", "currentNetReceivables": "28379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316078000", "currentAccountsPayable": "18576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "790689000", "totalShareholderEquity": "462400000", "capitalLeaseObligations": "544529000", "otherCurrentLiabilities": "84316000", "totalCurrentLiabilities": "168088000", "otherNonCurrentLiabilities": "26667000", "totalNonCurrentLiabilities": "1007305000", "cashAndShortTermInvestments": "301838000", "commonStockSharesOutstanding": "41480000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "301838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9668000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-121000", "operatingCashflow": "53545000", "capitalExpenditures": "32938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1031000", "cashflowFromInvestment": "-10879000", "stockBasedCompensation": "3739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316496000, "cost_of_revenue": 171667000, "gross_profit": 144829000, "research_and_development": null, "selling_general_admin": 59539000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14082000, "depreciation_amortisation": 26026000, "ebitda": 40108000, "interest_expense": 527000, "interest_income": null, "other_non_operating": null, "pretax_income": 13555000, "tax_provision": 3173000, "effective_tax_rate": null, "net_income": 9668000, "net_income_continuing_ops": 10382000, "net_income_to_common": 9668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301838000, "short_term_investments": 2574000, "net_receivables": 28379000, "inventory": 5194000, "other_current_assets": null, "total_current_assets": 345680000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1316078000, "total_assets": 1661758000, "short_term_debt": 56929000, "accounts_payable": 18576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168088000, "long_term_debt": 246160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1007305000, "total_liabilities": 1175393000, "total_debt": 303089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28485000, "total_equity": 462400000, "shares_outstanding": 41480000, "operating_cash_flow": 53545000, "stock_based_compensation": 3739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10879000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1031000, "free_cash_flow": 86483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14082000", "ebitda": "40108000", "netIncome": "9668000", "grossProfit": "144829000", "depreciation": "None", "totalRevenue": "316496000", "costOfRevenue": "171667000", "interestIncome": "None", "incomeBeforeTax": "13555000", "interestExpense": "527000", "operatingIncome": "10782000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3173000", "reportedCurrency": "USD", "netInterestIncome": "-527000", "nonInterestIncome": "None", "operatingExpenses": "134047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26026000", "sellingGeneralAndAdministrative": "59539000", "netIncomeFromContinuingOperations": "10382000" }, "balance": { "goodwill": "None", "inventory": "5194000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1661758000", "longTermDebt": "246160000", "shortTermDebt": "56929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28485000", "totalLiabilities": "1175393000", "otherCurrentAssets": "7695000", "totalCurrentAssets": "345680000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2574000", "currentNetReceivables": "28379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316078000", "currentAccountsPayable": "18576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "790689000", "totalShareholderEquity": "462400000", "capitalLeaseObligations": "544529000", "otherCurrentLiabilities": "84316000", "totalCurrentLiabilities": "168088000", "otherNonCurrentLiabilities": "26667000", "totalNonCurrentLiabilities": "1007305000", "cashAndShortTermInvestments": "301838000", "commonStockSharesOutstanding": "41480000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "301838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9668000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-121000", "operatingCashflow": "53545000", "capitalExpenditures": "32938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1031000", "cashflowFromInvestment": "-10879000", "stockBasedCompensation": "3739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 290504000, "cost_of_revenue": 161762000, "gross_profit": 128742000, "ebit": 3240000, "ebitda": 29199000, "pretax_income": 2732000, "tax_provision": 518000, "net_income": 2040000, "net_income_to_common": 2040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260203000, "total_current_assets": 326189000, "total_assets": 1618832000, "short_term_debt": 54312000, "long_term_debt": 245898000, "total_debt": 300210000, "total_liabilities": 1146539000, "total_equity": 446386000, "shares_outstanding": 41259000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30665000, "capital_expenditure": 33054000, "free_cash_flow": 63719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328264, "ticker_id": 3595, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3240000", "ebitda": "29199000", "netIncome": "2040000", "grossProfit": "128742000", "depreciation": "None", "totalRevenue": "290504000", "costOfRevenue": "161762000", "interestIncome": "None", "incomeBeforeTax": "2732000", "interestExpense": "508000", "operatingIncome": "34000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-508000", "nonInterestIncome": "None", "operatingExpenses": "128708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25959000", "sellingGeneralAndAdministrative": "58132000", "netIncomeFromContinuingOperations": "2214000" }, "balance": { "goodwill": "None", "inventory": "5073000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "1618832000", "longTermDebt": "245898000", "shortTermDebt": "54312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "18817000", "totalLiabilities": "1146539000", "otherCurrentAssets": "9588000", "totalCurrentAssets": "326189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24570000", "currentNetReceivables": "26755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1292643000", "currentAccountsPayable": "15163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "776914000", "totalShareholderEquity": "446386000", "capitalLeaseObligations": "531016000", "otherCurrentLiabilities": "82830000", "totalCurrentLiabilities": "161083000", "otherNonCurrentLiabilities": "26126000", "totalNonCurrentLiabilities": "985456000", "cashAndShortTermInvestments": "260203000", "commonStockSharesOutstanding": "41259000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "260203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2040000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "331000", "operatingCashflow": "30665000", "capitalExpenditures": "33054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6421000", "cashflowFromInvestment": "11307000", "stockBasedCompensation": "3642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290504000, "cost_of_revenue": 161762000, "gross_profit": 128742000, "research_and_development": null, "selling_general_admin": 58132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3240000, "depreciation_amortisation": 25959000, "ebitda": 29199000, "interest_expense": 508000, "interest_income": null, "other_non_operating": null, "pretax_income": 2732000, "tax_provision": 518000, "effective_tax_rate": null, "net_income": 2040000, "net_income_continuing_ops": 2214000, "net_income_to_common": 2040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260203000, "short_term_investments": 24570000, "net_receivables": 26755000, "inventory": 5073000, "other_current_assets": null, "total_current_assets": 326189000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1292643000, "total_assets": 1618832000, "short_term_debt": 54312000, "accounts_payable": 15163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161083000, "long_term_debt": 245898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 985456000, "total_liabilities": 1146539000, "total_debt": 300210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18817000, "total_equity": 446386000, "shares_outstanding": 41259000, "operating_cash_flow": 30665000, "stock_based_compensation": 3642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6421000, "free_cash_flow": 63719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3240000", "ebitda": "29199000", "netIncome": "2040000", "grossProfit": "128742000", "depreciation": "None", "totalRevenue": "290504000", "costOfRevenue": "161762000", "interestIncome": "None", "incomeBeforeTax": "2732000", "interestExpense": "508000", "operatingIncome": "34000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-508000", "nonInterestIncome": "None", "operatingExpenses": "128708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25959000", "sellingGeneralAndAdministrative": "58132000", "netIncomeFromContinuingOperations": "2214000" }, "balance": { "goodwill": "None", "inventory": "5073000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "1618832000", "longTermDebt": "245898000", "shortTermDebt": "54312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "18817000", "totalLiabilities": "1146539000", "otherCurrentAssets": "9588000", "totalCurrentAssets": "326189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24570000", "currentNetReceivables": "26755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1292643000", "currentAccountsPayable": "15163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "776914000", "totalShareholderEquity": "446386000", "capitalLeaseObligations": "531016000", "otherCurrentLiabilities": "82830000", "totalCurrentLiabilities": "161083000", "otherNonCurrentLiabilities": "26126000", "totalNonCurrentLiabilities": "985456000", "cashAndShortTermInvestments": "260203000", "commonStockSharesOutstanding": "41259000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "260203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2040000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "331000", "operatingCashflow": "30665000", "capitalExpenditures": "33054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6421000", "cashflowFromInvestment": "11307000", "stockBasedCompensation": "3642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 286243000, "cost_of_revenue": 158888000, "gross_profit": 127355000, "ebit": 1976000, "ebitda": 26992000, "pretax_income": 1500000, "tax_provision": -5753000, "net_income": 7223000, "net_income_to_common": 7223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224653000, "total_current_assets": 334432000, "total_assets": 1605857000, "short_term_debt": 52439000, "long_term_debt": 245636000, "total_debt": 298075000, "total_liabilities": 1136487000, "total_equity": 443417000, "shares_outstanding": 43944000, "goodwill_and_intangibles": 1903000 }, "cash_flow": { "operating_cash_flow": 41548000, "capital_expenditure": 33134000, "free_cash_flow": 74682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328265, "ticker_id": 3595, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1976000", "ebitda": "26992000", "netIncome": "7223000", "grossProfit": "127355000", "depreciation": "None", "totalRevenue": "286243000", "costOfRevenue": "158888000", "interestIncome": "None", "incomeBeforeTax": "1500000", "interestExpense": "476000", "operatingIncome": "-1295000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5753000", "reportedCurrency": "USD", "netInterestIncome": "-476000", "nonInterestIncome": "None", "operatingExpenses": "128650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25016000", "sellingGeneralAndAdministrative": "56978000", "netIncomeFromContinuingOperations": "7253000" }, "balance": { "goodwill": "None", "inventory": "5404000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1605857000", "longTermDebt": "245636000", "shortTermDebt": "52439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1903000", "reportedCurrency": "USD", "retainedEarnings": "16777000", "totalLiabilities": "1136487000", "otherCurrentAssets": "6831000", "totalCurrentAssets": "334432000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68561000", "currentNetReceivables": "28983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271425000", "currentAccountsPayable": "22273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771329000", "totalShareholderEquity": "443417000", "capitalLeaseObligations": "525693000", "otherCurrentLiabilities": "80676000", "totalCurrentLiabilities": "164067000", "otherNonCurrentLiabilities": "760000", "totalNonCurrentLiabilities": "972420000", "cashAndShortTermInvestments": "224653000", "commonStockSharesOutstanding": "43944000", "intangibleAssetsExcludingGoodwill": "1903000", "cashAndCashEquivalentsAtCarryingValue": "224653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-796000", "operatingCashflow": "41548000", "capitalExpenditures": "33134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-859000", "cashflowFromInvestment": "-6056000", "stockBasedCompensation": "3668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286243000, "cost_of_revenue": 158888000, "gross_profit": 127355000, "research_and_development": null, "selling_general_admin": 56978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1976000, "depreciation_amortisation": 25016000, "ebitda": 26992000, "interest_expense": 476000, "interest_income": null, "other_non_operating": null, "pretax_income": 1500000, "tax_provision": -5753000, "effective_tax_rate": null, "net_income": 7223000, "net_income_continuing_ops": 7253000, "net_income_to_common": 7223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224653000, "short_term_investments": 68561000, "net_receivables": 28983000, "inventory": 5404000, "other_current_assets": null, "total_current_assets": 334432000, "net_ppe": null, "goodwill": null, "intangible_assets": 1903000, "goodwill_and_intangibles": 1903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1271425000, "total_assets": 1605857000, "short_term_debt": 52439000, "accounts_payable": 22273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164067000, "long_term_debt": 245636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972420000, "total_liabilities": 1136487000, "total_debt": 298075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16777000, "total_equity": 443417000, "shares_outstanding": 43944000, "operating_cash_flow": 41548000, "stock_based_compensation": 3668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -859000, "free_cash_flow": 74682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1976000", "ebitda": "26992000", "netIncome": "7223000", "grossProfit": "127355000", "depreciation": "None", "totalRevenue": "286243000", "costOfRevenue": "158888000", "interestIncome": "None", "incomeBeforeTax": "1500000", "interestExpense": "476000", "operatingIncome": "-1295000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5753000", "reportedCurrency": "USD", "netInterestIncome": "-476000", "nonInterestIncome": "None", "operatingExpenses": "128650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25016000", "sellingGeneralAndAdministrative": "56978000", "netIncomeFromContinuingOperations": "7253000" }, "balance": { "goodwill": "None", "inventory": "5404000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1605857000", "longTermDebt": "245636000", "shortTermDebt": "52439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1903000", "reportedCurrency": "USD", "retainedEarnings": "16777000", "totalLiabilities": "1136487000", "otherCurrentAssets": "6831000", "totalCurrentAssets": "334432000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68561000", "currentNetReceivables": "28983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271425000", "currentAccountsPayable": "22273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771329000", "totalShareholderEquity": "443417000", "capitalLeaseObligations": "525693000", "otherCurrentLiabilities": "80676000", "totalCurrentLiabilities": "164067000", "otherNonCurrentLiabilities": "760000", "totalNonCurrentLiabilities": "972420000", "cashAndShortTermInvestments": "224653000", "commonStockSharesOutstanding": "43944000", "intangibleAssetsExcludingGoodwill": "1903000", "cashAndCashEquivalentsAtCarryingValue": "224653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6766000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-796000", "operatingCashflow": "41548000", "capitalExpenditures": "33134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-859000", "cashflowFromInvestment": "-6056000", "stockBasedCompensation": "3668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 276207000, "cost_of_revenue": 153413000, "gross_profit": 122794000, "ebit": 9098000, "ebitda": 32668000, "pretax_income": 8665000, "tax_provision": 529000, "net_income": 7627000, "net_income_to_common": 7627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190020000, "total_current_assets": 323236000, "total_assets": 1564856000, "short_term_debt": 50845000, "long_term_debt": 245375000, "total_debt": 296220000, "total_liabilities": 1122858000, "total_equity": 416354000, "shares_outstanding": 43978000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28400000, "capital_expenditure": 38278000, "free_cash_flow": 66678000, "dividends_paid": 271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328267, "ticker_id": 3595, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9098000", "ebitda": "32668000", "netIncome": "7627000", "grossProfit": "122794000", "depreciation": "None", "totalRevenue": "276207000", "costOfRevenue": "153413000", "interestIncome": "None", "incomeBeforeTax": "8665000", "interestExpense": "433000", "operatingIncome": "5657000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "529000", "reportedCurrency": "USD", "netInterestIncome": "-433000", "nonInterestIncome": "None", "operatingExpenses": "117137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23570000", "sellingGeneralAndAdministrative": "51239000", "netIncomeFromContinuingOperations": "8136000" }, "balance": { "goodwill": "None", "inventory": "4608000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1564856000", "longTermDebt": "245375000", "shortTermDebt": "50845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7496000", "totalLiabilities": "1122858000", "otherCurrentAssets": "19762000", "totalCurrentAssets": "323236000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "94957000", "currentNetReceivables": "13889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241620000", "currentAccountsPayable": "21251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "923427000", "shortLongTermDebtTotal": "767805000", "totalShareholderEquity": "416354000", "capitalLeaseObligations": "510980000", "otherCurrentLiabilities": "72588000", "totalCurrentLiabilities": "152177000", "otherNonCurrentLiabilities": "261936000", "totalNonCurrentLiabilities": "970681000", "cashAndShortTermInvestments": "190020000", "commonStockSharesOutstanding": "43978000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7627000", "profitLoss": "None", "dividendPayout": "271000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "66000", "operatingCashflow": "28400000", "capitalExpenditures": "38278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1229000", "cashflowFromInvestment": "-40849000", "stockBasedCompensation": "3691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276207000, "cost_of_revenue": 153413000, "gross_profit": 122794000, "research_and_development": null, "selling_general_admin": 51239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9098000, "depreciation_amortisation": 23570000, "ebitda": 32668000, "interest_expense": 433000, "interest_income": null, "other_non_operating": null, "pretax_income": 8665000, "tax_provision": 529000, "effective_tax_rate": null, "net_income": 7627000, "net_income_continuing_ops": 8136000, "net_income_to_common": 7627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190020000, "short_term_investments": 94957000, "net_receivables": 13889000, "inventory": 4608000, "other_current_assets": null, "total_current_assets": 323236000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1241620000, "total_assets": 1564856000, "short_term_debt": 50845000, "accounts_payable": 21251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152177000, "long_term_debt": 245375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 970681000, "total_liabilities": 1122858000, "total_debt": 296220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7496000, "total_equity": 416354000, "shares_outstanding": 43978000, "operating_cash_flow": 28400000, "stock_based_compensation": 3691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40849000, "dividends_paid": 271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1229000, "free_cash_flow": 66678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9098000", "ebitda": "32668000", "netIncome": "7627000", "grossProfit": "122794000", "depreciation": "None", "totalRevenue": "276207000", "costOfRevenue": "153413000", "interestIncome": "None", "incomeBeforeTax": "8665000", "interestExpense": "433000", "operatingIncome": "5657000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "529000", "reportedCurrency": "USD", "netInterestIncome": "-433000", "nonInterestIncome": "None", "operatingExpenses": "117137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23570000", "sellingGeneralAndAdministrative": "51239000", "netIncomeFromContinuingOperations": "8136000" }, "balance": { "goodwill": "None", "inventory": "4608000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1564856000", "longTermDebt": "245375000", "shortTermDebt": "50845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7496000", "totalLiabilities": "1122858000", "otherCurrentAssets": "19762000", "totalCurrentAssets": "323236000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "94957000", "currentNetReceivables": "13889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241620000", "currentAccountsPayable": "21251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "923427000", "shortLongTermDebtTotal": "767805000", "totalShareholderEquity": "416354000", "capitalLeaseObligations": "510980000", "otherCurrentLiabilities": "72588000", "totalCurrentLiabilities": "152177000", "otherNonCurrentLiabilities": "261936000", "totalNonCurrentLiabilities": "970681000", "cashAndShortTermInvestments": "190020000", "commonStockSharesOutstanding": "43978000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7627000", "profitLoss": "None", "dividendPayout": "271000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "66000", "operatingCashflow": "28400000", "capitalExpenditures": "38278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1229000", "cashflowFromInvestment": "-40849000", "stockBasedCompensation": "3691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "income_statement": { "revenue": 271805000, "cost_of_revenue": 150958000, "gross_profit": 120847000, "ebit": 7975000, "ebitda": 30668000, "pretax_income": 7570000, "tax_provision": 347000, "net_income": 6948000, "net_income_to_common": 6948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203697000, "total_current_assets": 329518000, "total_assets": 1532816000, "short_term_debt": 49056000, "long_term_debt": 245113000, "total_debt": 294169000, "total_liabilities": 1101457000, "total_equity": 406271000, "shares_outstanding": 43886000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42371000, "capital_expenditure": 40429000, "free_cash_flow": 82800000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328268, "ticker_id": 3595, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:09.679766+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7975000", "ebitda": "30668000", "netIncome": "6948000", "grossProfit": "120847000", "depreciation": "None", "totalRevenue": "271805000", "costOfRevenue": "150958000", "interestIncome": "None", "incomeBeforeTax": "7570000", "interestExpense": "405000", "operatingIncome": "4748000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "347000", "reportedCurrency": "USD", "netInterestIncome": "-405000", "nonInterestIncome": "None", "operatingExpenses": "116099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3227000", "costofGoodsAndServicesSold": "150958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22693000", "sellingGeneralAndAdministrative": "51277000", "netIncomeFromContinuingOperations": "7223000" }, "balance": { "goodwill": "None", "inventory": "4674000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1532816000", "longTermDebt": "245113000", "shortTermDebt": "49056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15123000", "totalLiabilities": "1101457000", "otherCurrentAssets": "15278000", "totalCurrentAssets": "329518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "91537000", "currentNetReceivables": "14332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203298000", "currentAccountsPayable": "17005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500085000", "shortLongTermDebtTotal": "746542000", "totalShareholderEquity": "406271000", "capitalLeaseObligations": "495070000", "otherCurrentLiabilities": "76415000", "totalCurrentLiabilities": "150185000", "otherNonCurrentLiabilities": "706159000", "totalNonCurrentLiabilities": "951272000", "cashAndShortTermInvestments": "203697000", "commonStockSharesOutstanding": "43886000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6948000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-280000", "operatingCashflow": "42371000", "capitalExpenditures": "40429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227000", "cashflowFromInvestment": "-131877000", "stockBasedCompensation": "3932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271805000, "cost_of_revenue": 150958000, "gross_profit": 120847000, "research_and_development": null, "selling_general_admin": 51277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7975000, "depreciation_amortisation": 22693000, "ebitda": 30668000, "interest_expense": 405000, "interest_income": null, "other_non_operating": null, "pretax_income": 7570000, "tax_provision": 347000, "effective_tax_rate": null, "net_income": 6948000, "net_income_continuing_ops": 7223000, "net_income_to_common": 6948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203697000, "short_term_investments": 91537000, "net_receivables": 14332000, "inventory": 4674000, "other_current_assets": null, "total_current_assets": 329518000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1203298000, "total_assets": 1532816000, "short_term_debt": 49056000, "accounts_payable": 17005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150185000, "long_term_debt": 245113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 951272000, "total_liabilities": 1101457000, "total_debt": 294169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15123000, "total_equity": 406271000, "shares_outstanding": 43886000, "operating_cash_flow": 42371000, "stock_based_compensation": 3932000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131877000, "dividends_paid": 473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227000, "free_cash_flow": 82800000, "net_change_in_cash": 30356000 }, "raw_data": { "income": { "ebit": "7975000", "ebitda": "30668000", "netIncome": "6948000", "grossProfit": "120847000", "depreciation": "None", "totalRevenue": "271805000", "costOfRevenue": "150958000", "interestIncome": "None", "incomeBeforeTax": "7570000", "interestExpense": "405000", "operatingIncome": "4748000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "347000", "reportedCurrency": "USD", "netInterestIncome": "-405000", "nonInterestIncome": "None", "operatingExpenses": "116099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3227000", "costofGoodsAndServicesSold": "150958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22693000", "sellingGeneralAndAdministrative": "51277000", "netIncomeFromContinuingOperations": "7223000" }, "balance": { "goodwill": "None", "inventory": "4674000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1532816000", "longTermDebt": "245113000", "shortTermDebt": "49056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15123000", "totalLiabilities": "1101457000", "otherCurrentAssets": "15278000", "totalCurrentAssets": "329518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "91537000", "currentNetReceivables": "14332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203298000", "currentAccountsPayable": "17005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "500085000", "shortLongTermDebtTotal": "746542000", "totalShareholderEquity": "406271000", "capitalLeaseObligations": "495070000", "otherCurrentLiabilities": "76415000", "totalCurrentLiabilities": "150185000", "otherNonCurrentLiabilities": "706159000", "totalNonCurrentLiabilities": "951272000", "cashAndShortTermInvestments": "203697000", "commonStockSharesOutstanding": "43886000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6948000", "profitLoss": "None", "dividendPayout": "473000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-280000", "operatingCashflow": "42371000", "capitalExpenditures": "40429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227000", "cashflowFromInvestment": "-131877000", "stockBasedCompensation": "3932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }