{ "ticker": { "uuid": "42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc", "symbol": "AMN", "name": "AMN Healthcare Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc/", "api_url": "https://sharemaestro.com/factors/api/tickers/42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc/" }, "ticker_metadata": { "id": 187, "uuid": "42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc", "symbol": "AMN", "name": "AMN Healthcare Services Inc", "asset_type": "equity", "market_cap": 1058277000, "stock_exchange_id": 3, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "AMN Healthcare Services, Inc. provides healthcare personnel solutions and staffing services to hospitals and healthcare facilities in the United States. The company is headquartered in Dallas, Taxas.", "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": "42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc", "symbol": "AMN", "name": "AMN Healthcare Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc/", "api_url": "https://sharemaestro.com/factors/api/tickers/42b6a61f-5fd4-42a5-8c96-f4bbe14ea8fc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.84, "quality": 0.28, "momentum": 0.83, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 31.69, "market_cap": 1239649420, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1163, "shareholder_yield": 0, "roe": -0.0455, "piotroski_f_score": 5, "momentum_12_1": 0.373, "volatility_252d": 0.6881 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.394700+00:00", "batch_id": "" }, "size": { "price_close": 31.69, "market_cap": 1239649420, "market_cap_usd": 1239649420, "enterprise_value": 1427201420, "shares_outstanding": 39118000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7391, "ptbv_ratio": null, "ps_ratio": 0.3625, "pcf_ratio": 1.6769, "pfcf_ratio": 1.6055, "ev_ebitda": 8.601, "ev_ebit": 29.0129, "ev_sales": 0.4174, "ev_fcf": 1.8484, "earnings_yield": null, "fcf_yield": 0.541, "price_to_sales": 0.3625, "price_to_book": 1.7391, "price_to_cashflow": 1.6769, "ebitda_to_ev": 0.1163, "sales_yield": 2.3958 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2763, "operating_margin": 0.0144, "net_margin": -0.0095, "ebitda_margin": 0.0485, "fcf_margin": 0.2258, "roe": -0.0455, "roa": -0.0125, "roic": 0.041, "roc_greenblatt": null, "asset_turnover": 1.3129, "cash_conversion": -23.7991, "accruals_ratio": -0.2963, "sbc_to_revenue": 0.0091, "piotroski_f_score": 5, "altman_z_score": 2.4943, "earnings_stability_5y": 3.3788, "revenue_stability_5y": 0.3211, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3628, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6537, "net_debt_to_ebitda": 1.1303, "debt_to_assets": 0.2873, "interest_coverage": 1.2304, "current_ratio": 1.0884, "quick_ratio": 1.0884, "net_debt": 187552000, "local_beta": 0.0014, "volatility_252d": 0.6881, "volatility_60d": 1.635, "max_drawdown_12m": -0.3102, "risk_adjusted_momentum": 0.5421 }, "growth": { "revenue_growth_1y": 0.1987, "revenue_growth_3y_cagr": -0.1955, "revenue_growth_5y_cagr": 0.0267, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.9092, "book_value_growth_1y": -0.0992, "revenue_growth": 0.1987, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0939, "price_return_3m": 0.4899, "price_return_6m": 0.949, "price_return_9m": 0.5199, "price_return_12m": 0.5019, "price_return_12m_ex1m": 0.373, "momentum_6m": 0.949, "momentum_12m": 0.5019, "momentum_12_1": 0.373, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0959, "relative_strength": 0.4019 }, "raw_ttm": { "revenue_ttm": 3419257000, "gross_profit_ttm": 944774000, "ebit_ttm": 49192000, "ebitda_ttm": 165935000, "net_income_ttm": -32444000, "eps_diluted_ttm": -0.8294, "operating_cash_flow_ttm": 739238000, "capital_expenditure_ttm": 32900000, "fcf_ttm": 772138000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39979000, "cash_and_equivalents": 560738000, "total_current_assets": 1136520000, "total_current_liabilities": 1044190000, "net_ppe": null, "total_assets": 2604373000, "total_debt": 748290000, "total_equity": 712806000, "net_working_capital": -462609000, "book_value_per_share": 18.2219, "retained_earnings": 1271160000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -308584000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 5, "rank_ev_ebitda": 30, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 76, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 74, "rank_fcf_margin": 41, "rank_piotroski": 56, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 23 }, "composites": { "value_composite": 16, "quality_composite": 72, "momentum_composite": 17, "growth_composite": 22, "yield_composite": 88, "svqf_composite": 25, "vc1_composite": 10, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.485, "os_score": 0.86, "value_percentile": 0.84, "quality_percentile": 0.28, "momentum_percentile": 0.83, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3409, "ticker_id": 187, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.394700+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.69, "market_cap": 1239649420, "market_cap_usd": 1239649420, "enterprise_value": 1427201420, "shares_outstanding": 39118000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.73911193, "ptbv_ratio": null, "ps_ratio": 0.36254936, "pcf_ratio": 1.6769287, "pfcf_ratio": 1.60547651, "ev_ebitda": 8.60096676, "ev_ebit": 29.01287648, "ev_sales": 0.41740104, "ev_fcf": 1.84837609, "earnings_yield": null, "fcf_yield": 0.54101544, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27630974, "operating_margin": 0.01438675, "net_margin": -0.00948861, "ebitda_margin": 0.04852955, "fcf_margin": 0.2258204, "roe": -0.04551589, "roa": -0.01245751, "roic": 0.04097703, "roc_greenblatt": null, "asset_turnover": 1.31289067, "cash_conversion": -23.79909999, "accruals_ratio": -0.29630241, "sbc_to_revenue": 0.00912303, "debt_to_equity": 2.65369119, "net_debt_to_ebitda": 1.1302739, "debt_to_assets": 0.2873206, "interest_coverage": 1.23044598, "current_ratio": 1.08842261, "quick_ratio": 1.08842261, "net_debt": 187552000, "revenue_growth_1y": 0.19871471, "revenue_growth_3y_cagr": -0.19546737, "revenue_growth_5y_cagr": 0.02667202, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.90922893, "book_value_growth_1y": -0.09915481, "piotroski_f_score": 5, "altman_z_score": 2.49429908, "earnings_stability_5y": 3.378778, "revenue_stability_5y": 0.321125, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09389023, "price_return_3m": 0.48989187, "price_return_6m": 0.94895449, "price_return_9m": 0.51990408, "price_return_12m": 0.50189573, "price_return_12m_ex1m": 0.37298578, "distance_from_52w_high": 0, "distance_from_52w_low": 1.09589947, "relative_strength": 0.40193215, "local_beta": 0.0014, "volatility_252d": 0.688091, "volatility_60d": 1.63504, "max_drawdown_12m": -0.31021898, "revenue_ttm": 3419257000, "gross_profit_ttm": 944774000, "ebit_ttm": 49192000, "ebitda_ttm": 165935000, "net_income_ttm": -32444000, "eps_diluted_ttm": -0.82938801, "operating_cash_flow_ttm": 739238000, "capital_expenditure_ttm": 32900000, "fcf_ttm": 772138000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39979000, "cash_and_equivalents": 560738000, "total_current_assets": 1136520000, "total_current_liabilities": 1044190000, "net_ppe": null, "total_assets": 2604373000, "total_debt": 748290000, "total_equity": 712806000, "net_working_capital": -462609000, "book_value_per_share": 18.22194386, "retained_earnings": 1271160000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -308584000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 5, "rank_ev_ebitda": 30, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 76, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 74, "rank_fcf_margin": 41, "rank_piotroski": 56, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 23, "value_composite": 16, "quality_composite": 72, "momentum_composite": 17, "growth_composite": 22, "yield_composite": 88, "svqf_composite": 25, "vc1_composite": 10, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 31.69, "os": 0.86, "value": 0.84, "quality": 0.28, "momentum": 0.83, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0455, "momentum_12_1": 0.373, "complete_fields": { "id": 3409, "ticker_id": 187, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.394700+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.69, "market_cap": 1239649420, "market_cap_usd": 1239649420, "enterprise_value": 1427201420, "shares_outstanding": 39118000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.73911193, "ptbv_ratio": null, "ps_ratio": 0.36254936, "pcf_ratio": 1.6769287, "pfcf_ratio": 1.60547651, "ev_ebitda": 8.60096676, "ev_ebit": 29.01287648, "ev_sales": 0.41740104, "ev_fcf": 1.84837609, "earnings_yield": null, "fcf_yield": 0.54101544, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27630974, "operating_margin": 0.01438675, "net_margin": -0.00948861, "ebitda_margin": 0.04852955, "fcf_margin": 0.2258204, "roe": -0.04551589, "roa": -0.01245751, "roic": 0.04097703, "roc_greenblatt": null, "asset_turnover": 1.31289067, "cash_conversion": -23.79909999, "accruals_ratio": -0.29630241, "sbc_to_revenue": 0.00912303, "debt_to_equity": 2.65369119, "net_debt_to_ebitda": 1.1302739, "debt_to_assets": 0.2873206, "interest_coverage": 1.23044598, "current_ratio": 1.08842261, "quick_ratio": 1.08842261, "net_debt": 187552000, "revenue_growth_1y": 0.19871471, "revenue_growth_3y_cagr": -0.19546737, "revenue_growth_5y_cagr": 0.02667202, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.90922893, "book_value_growth_1y": -0.09915481, "piotroski_f_score": 5, "altman_z_score": 2.49429908, "earnings_stability_5y": 3.378778, "revenue_stability_5y": 0.321125, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09389023, "price_return_3m": 0.48989187, "price_return_6m": 0.94895449, "price_return_9m": 0.51990408, "price_return_12m": 0.50189573, "price_return_12m_ex1m": 0.37298578, "distance_from_52w_high": 0, "distance_from_52w_low": 1.09589947, "relative_strength": 0.40193215, "local_beta": 0.0014, "volatility_252d": 0.688091, "volatility_60d": 1.63504, "max_drawdown_12m": -0.31021898, "revenue_ttm": 3419257000, "gross_profit_ttm": 944774000, "ebit_ttm": 49192000, "ebitda_ttm": 165935000, "net_income_ttm": -32444000, "eps_diluted_ttm": -0.82938801, "operating_cash_flow_ttm": 739238000, "capital_expenditure_ttm": 32900000, "fcf_ttm": 772138000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39979000, "cash_and_equivalents": 560738000, "total_current_assets": 1136520000, "total_current_liabilities": 1044190000, "net_ppe": null, "total_assets": 2604373000, "total_debt": 748290000, "total_equity": 712806000, "net_working_capital": -462609000, "book_value_per_share": 18.22194386, "retained_earnings": 1271160000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -308584000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 5, "rank_ev_ebitda": 30, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 4, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 76, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 74, "rank_fcf_margin": 41, "rank_piotroski": 56, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 23, "value_composite": 16, "quality_composite": 72, "momentum_composite": 17, "growth_composite": 22, "yield_composite": 88, "svqf_composite": 25, "vc1_composite": 10, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 2730429000, "cost_of_revenue": 1956371000, "gross_profit": 774058000, "ebit": -55472000, "ebitda": 101128000, "pretax_income": -101063000, "tax_provision": -5361000, "net_income": -95702000, "net_income_to_common": -95702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33972000, "total_current_assets": 545376000, "total_assets": 2094107000, "short_term_debt": 6009000, "long_term_debt": 767053000, "total_debt": 773062000, "total_liabilities": 1452001000, "total_equity": 642106000, "shares_outstanding": 38521000, "goodwill_and_intangibles": 1039335000 }, "cash_flow": { "operating_cash_flow": 269457000, "capital_expenditure": 35629000, "free_cash_flow": 305086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214663, "ticker_id": 187, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55472000", "ebitda": "101128000", "netIncome": "-95702000", "grossProfit": "774058000", "depreciation": "None", "totalRevenue": "2730429000", "costOfRevenue": "1956371000", "interestIncome": "45591000", "incomeBeforeTax": "-101063000", "interestExpense": "45591000", "operatingIncome": "33167000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5361000", "reportedCurrency": "USD", "netInterestIncome": "-45591000", "nonInterestIncome": "None", "operatingExpenses": "740891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1956371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156600000", "sellingGeneralAndAdministrative": "593022000", "netIncomeFromContinuingOperations": "-95702000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "511000", "currentDebt": "None", "investments": "None", "totalAssets": "2094107000", "longTermDebt": "767053000", "shortTermDebt": "6009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283526000", "reportedCurrency": "USD", "retainedEarnings": "1208994000", "totalLiabilities": "1452001000", "otherCurrentAssets": "72297000", "totalCurrentAssets": "545376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548731000", "currentAccountsPayable": "84945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "136361000", "shortLongTermDebtTotal": "803202000", "totalShareholderEquity": "642106000", "capitalLeaseObligations": "36149000", "otherCurrentLiabilities": "486660000", "totalCurrentLiabilities": "577614000", "otherNonCurrentLiabilities": "16792000", "totalNonCurrentLiabilities": "874387000", "cashAndShortTermInvestments": "33972000", "commonStockSharesOutstanding": "38521000", "intangibleAssetsExcludingGoodwill": "283526000", "cashAndCashEquivalentsAtCarryingValue": "33972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269457000", "capitalExpenditures": "35629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295893000", "cashflowFromInvestment": "4302000", "stockBasedCompensation": "30683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2730429000, "cost_of_revenue": 1956371000, "gross_profit": 774058000, "research_and_development": null, "selling_general_admin": 593022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55472000, "depreciation_amortisation": 156600000, "ebitda": 101128000, "interest_expense": 45591000, "interest_income": null, "other_non_operating": null, "pretax_income": -101063000, "tax_provision": -5361000, "effective_tax_rate": null, "net_income": -95702000, "net_income_continuing_ops": -95702000, "net_income_to_common": -95702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33972000, "short_term_investments": null, "net_receivables": 439107000, "inventory": null, "other_current_assets": null, "total_current_assets": 545376000, "net_ppe": null, "goodwill": 755809000, "intangible_assets": 283526000, "goodwill_and_intangibles": 1039335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1548731000, "total_assets": 2094107000, "short_term_debt": 6009000, "accounts_payable": 84945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577614000, "long_term_debt": 767053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 874387000, "total_liabilities": 1452001000, "total_debt": 773062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1208994000, "total_equity": 642106000, "shares_outstanding": 38521000, "operating_cash_flow": 269457000, "stock_based_compensation": 30683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295893000, "free_cash_flow": 305086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55472000", "ebitda": "101128000", "netIncome": "-95702000", "grossProfit": "774058000", "depreciation": "None", "totalRevenue": "2730429000", "costOfRevenue": "1956371000", "interestIncome": "45591000", "incomeBeforeTax": "-101063000", "interestExpense": "45591000", "operatingIncome": "33167000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5361000", "reportedCurrency": "USD", "netInterestIncome": "-45591000", "nonInterestIncome": "None", "operatingExpenses": "740891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1956371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156600000", "sellingGeneralAndAdministrative": "593022000", "netIncomeFromContinuingOperations": "-95702000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "511000", "currentDebt": "None", "investments": "None", "totalAssets": "2094107000", "longTermDebt": "767053000", "shortTermDebt": "6009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283526000", "reportedCurrency": "USD", "retainedEarnings": "1208994000", "totalLiabilities": "1452001000", "otherCurrentAssets": "72297000", "totalCurrentAssets": "545376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548731000", "currentAccountsPayable": "84945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "136361000", "shortLongTermDebtTotal": "803202000", "totalShareholderEquity": "642106000", "capitalLeaseObligations": "36149000", "otherCurrentLiabilities": "486660000", "totalCurrentLiabilities": "577614000", "otherNonCurrentLiabilities": "16792000", "totalNonCurrentLiabilities": "874387000", "cashAndShortTermInvestments": "33972000", "commonStockSharesOutstanding": "38521000", "intangibleAssetsExcludingGoodwill": "283526000", "cashAndCashEquivalentsAtCarryingValue": "33972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269457000", "capitalExpenditures": "35629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295893000", "cashflowFromInvestment": "4302000", "stockBasedCompensation": "30683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2093000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 2983781000, "cost_of_revenue": 2064405000, "gross_profit": 919376000, "ebit": -102673000, "ebitda": 71106000, "pretax_income": -172574000, "tax_provision": -25595000, "net_income": -146979000, "net_income_to_common": -146979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10649000, "total_current_assets": 594915000, "total_assets": 2415727000, "short_term_debt": 6200000, "long_term_debt": 1055872000, "total_debt": 1062072000, "total_liabilities": 1709107000, "total_equity": 706620000, "shares_outstanding": 38188000, "goodwill_and_intangibles": 1278820000 }, "cash_flow": { "operating_cash_flow": 320418000, "capital_expenditure": 80891000, "free_cash_flow": 401309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214668, "ticker_id": 187, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102673000", "ebitda": "71106000", "netIncome": "-146979000", "grossProfit": "919376000", "depreciation": "None", "totalRevenue": "2983781000", "costOfRevenue": "2064405000", "interestIncome": "69901000", "incomeBeforeTax": "-172574000", "interestExpense": "69901000", "operatingIncome": "-102673000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25595000", "reportedCurrency": "USD", "netInterestIncome": "-69901000", "nonInterestIncome": "None", "operatingExpenses": "1022049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2064405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173779000", "sellingGeneralAndAdministrative": "632489000", "netIncomeFromContinuingOperations": "-146979000" }, "balance": { "goodwill": "897456000", "inventory": "None", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "2415727000", "longTermDebt": "1055872000", "shortTermDebt": "6200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "381364000", "reportedCurrency": "USD", "retainedEarnings": "1304696000", "totalLiabilities": "1709107000", "otherCurrentAssets": "64285000", "totalCurrentAssets": "594915000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820812000", "currentAccountsPayable": "100919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "218385000", "shortLongTermDebtTotal": "1097797000", "totalShareholderEquity": "706620000", "capitalLeaseObligations": "41925000", "otherCurrentLiabilities": "372311000", "totalCurrentLiabilities": "545785000", "otherNonCurrentLiabilities": "14973000", "totalNonCurrentLiabilities": "1163322000", "cashAndShortTermInvestments": "10649000", "commonStockSharesOutstanding": "38188000", "intangibleAssetsExcludingGoodwill": "381364000", "cashAndCashEquivalentsAtCarryingValue": "10649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "320418000", "capitalExpenditures": "80891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259448000", "cashflowFromInvestment": "-79938000", "stockBasedCompensation": "23317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2983781000, "cost_of_revenue": 2064405000, "gross_profit": 919376000, "research_and_development": null, "selling_general_admin": 632489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102673000, "depreciation_amortisation": 173779000, "ebitda": 71106000, "interest_expense": 69901000, "interest_income": null, "other_non_operating": null, "pretax_income": -172574000, "tax_provision": -25595000, "effective_tax_rate": null, "net_income": -146979000, "net_income_continuing_ops": -146979000, "net_income_to_common": -146979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10649000, "short_term_investments": null, "net_receivables": 519981000, "inventory": null, "other_current_assets": null, "total_current_assets": 594915000, "net_ppe": null, "goodwill": 897456000, "intangible_assets": 381364000, "goodwill_and_intangibles": 1278820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820812000, "total_assets": 2415727000, "short_term_debt": 6200000, "accounts_payable": 100919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545785000, "long_term_debt": 1055872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163322000, "total_liabilities": 1709107000, "total_debt": 1062072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1304696000, "total_equity": 706620000, "shares_outstanding": 38188000, "operating_cash_flow": 320418000, "stock_based_compensation": 23317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259448000, "free_cash_flow": 401309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-102673000", "ebitda": "71106000", "netIncome": "-146979000", "grossProfit": "919376000", "depreciation": "None", "totalRevenue": "2983781000", "costOfRevenue": "2064405000", "interestIncome": "69901000", "incomeBeforeTax": "-172574000", "interestExpense": "69901000", "operatingIncome": "-102673000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25595000", "reportedCurrency": "USD", "netInterestIncome": "-69901000", "nonInterestIncome": "None", "operatingExpenses": "1022049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2064405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173779000", "sellingGeneralAndAdministrative": "632489000", "netIncomeFromContinuingOperations": "-146979000" }, "balance": { "goodwill": "897456000", "inventory": "None", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "2415727000", "longTermDebt": "1055872000", "shortTermDebt": "6200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "381364000", "reportedCurrency": "USD", "retainedEarnings": "1304696000", "totalLiabilities": "1709107000", "otherCurrentAssets": "64285000", "totalCurrentAssets": "594915000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820812000", "currentAccountsPayable": "100919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "218385000", "shortLongTermDebtTotal": "1097797000", "totalShareholderEquity": "706620000", "capitalLeaseObligations": "41925000", "otherCurrentLiabilities": "372311000", "totalCurrentLiabilities": "545785000", "otherNonCurrentLiabilities": "14973000", "totalNonCurrentLiabilities": "1163322000", "cashAndShortTermInvestments": "10649000", "commonStockSharesOutstanding": "38188000", "intangibleAssetsExcludingGoodwill": "381364000", "cashAndCashEquivalentsAtCarryingValue": "10649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "320418000", "capitalExpenditures": "80891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259448000", "cashflowFromInvestment": "-79938000", "stockBasedCompensation": "23317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 3789254000, "cost_of_revenue": 2539673000, "gross_profit": 1249581000, "ebit": 338429000, "ebitda": 499356000, "pretax_income": 284289000, "tax_provision": 73610000, "net_income": 210679000, "net_income_to_common": 210679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32935000, "total_current_assets": 841685000, "total_assets": 2924394000, "short_term_debt": 7993000, "long_term_debt": 1304688000, "total_debt": 1312681000, "total_liabilities": 2093138000, "total_equity": 831256000, "shares_outstanding": 39341000, "goodwill_and_intangibles": 1585683000 }, "cash_flow": { "operating_cash_flow": 372165000, "capital_expenditure": 105387000, "free_cash_flow": 477552000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214673, "ticker_id": 187, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338429000", "ebitda": "499356000", "netIncome": "210679000", "grossProfit": "1249581000", "depreciation": "None", "totalRevenue": "3789254000", "costOfRevenue": "2539673000", "interestIncome": "54140000", "incomeBeforeTax": "284289000", "interestExpense": "54140000", "operatingIncome": "338429000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73610000", "reportedCurrency": "USD", "netInterestIncome": "-54140000", "nonInterestIncome": "None", "operatingExpenses": "911152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2539673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160927000", "sellingGeneralAndAdministrative": "756238000", "netIncomeFromContinuingOperations": "210679000" }, "balance": { "goodwill": "1111549000", "inventory": "1", "commonStock": "504000", "currentDebt": "None", "investments": "None", "totalAssets": "2924394000", "longTermDebt": "1304688000", "shortTermDebt": "7993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "474134000", "reportedCurrency": "USD", "retainedEarnings": "1451675000", "totalLiabilities": "2093138000", "otherCurrentAssets": "62209000", "totalCurrentAssets": "841685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68845000", "currentNetReceivables": "746541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2082709000", "currentAccountsPayable": "177111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225928000", "shortLongTermDebtTotal": "1350284000", "totalShareholderEquity": "831256000", "capitalLeaseObligations": "45596000", "otherCurrentLiabilities": "451007000", "totalCurrentLiabilities": "656121000", "otherNonCurrentLiabilities": "13316000", "totalNonCurrentLiabilities": "1437017000", "cashAndShortTermInvestments": "32935000", "commonStockSharesOutstanding": "39341000", "intangibleAssetsExcludingGoodwill": "474134000", "cashAndCashEquivalentsAtCarryingValue": "32935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6977000", "operatingCashflow": "372165000", "capitalExpenditures": "105387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10729000", "cashflowFromInvestment": "-412493000", "stockBasedCompensation": "18020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-424744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3789254000, "cost_of_revenue": 2539673000, "gross_profit": 1249581000, "research_and_development": null, "selling_general_admin": 756238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338429000, "depreciation_amortisation": 160927000, "ebitda": 499356000, "interest_expense": 54140000, "interest_income": null, "other_non_operating": null, "pretax_income": 284289000, "tax_provision": 73610000, "effective_tax_rate": null, "net_income": 210679000, "net_income_continuing_ops": 210679000, "net_income_to_common": 210679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32935000, "short_term_investments": 68845000, "net_receivables": 746541000, "inventory": 1, "other_current_assets": null, "total_current_assets": 841685000, "net_ppe": null, "goodwill": 1111549000, "intangible_assets": 474134000, "goodwill_and_intangibles": 1585683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2082709000, "total_assets": 2924394000, "short_term_debt": 7993000, "accounts_payable": 177111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656121000, "long_term_debt": 1304688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1437017000, "total_liabilities": 2093138000, "total_debt": 1312681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1451675000, "total_equity": 831256000, "shares_outstanding": 39341000, "operating_cash_flow": 372165000, "stock_based_compensation": 18020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -412493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10729000, "free_cash_flow": 477552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "338429000", "ebitda": "499356000", "netIncome": "210679000", "grossProfit": "1249581000", "depreciation": "None", "totalRevenue": "3789254000", "costOfRevenue": "2539673000", "interestIncome": "54140000", "incomeBeforeTax": "284289000", "interestExpense": "54140000", "operatingIncome": "338429000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73610000", "reportedCurrency": "USD", "netInterestIncome": "-54140000", "nonInterestIncome": "None", "operatingExpenses": "911152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2539673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160927000", "sellingGeneralAndAdministrative": "756238000", "netIncomeFromContinuingOperations": "210679000" }, "balance": { "goodwill": "1111549000", "inventory": "1", "commonStock": "504000", "currentDebt": "None", "investments": "None", "totalAssets": "2924394000", "longTermDebt": "1304688000", "shortTermDebt": "7993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "474134000", "reportedCurrency": "USD", "retainedEarnings": "1451675000", "totalLiabilities": "2093138000", "otherCurrentAssets": "62209000", "totalCurrentAssets": "841685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68845000", "currentNetReceivables": "746541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2082709000", "currentAccountsPayable": "177111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225928000", "shortLongTermDebtTotal": "1350284000", "totalShareholderEquity": "831256000", "capitalLeaseObligations": "45596000", "otherCurrentLiabilities": "451007000", "totalCurrentLiabilities": "656121000", "otherNonCurrentLiabilities": "13316000", "totalNonCurrentLiabilities": "1437017000", "cashAndShortTermInvestments": "32935000", "commonStockSharesOutstanding": "39341000", "intangibleAssetsExcludingGoodwill": "474134000", "cashAndCashEquivalentsAtCarryingValue": "32935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6977000", "operatingCashflow": "372165000", "capitalExpenditures": "105387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10729000", "cashflowFromInvestment": "-412493000", "stockBasedCompensation": "18020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-424744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 5243242000, "cost_of_revenue": 3526558000, "gross_profit": 1716684000, "ebit": 647101000, "ebitda": 784212000, "pretax_income": 606703000, "tax_provision": 162653000, "net_income": 444050000, "net_income_to_common": 444050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64524000, "total_current_assets": 1093645000, "total_assets": 2888351000, "short_term_debt": 8090000, "long_term_debt": 843505000, "total_debt": 851595000, "total_liabilities": 1844717000, "total_equity": 1043634000, "shares_outstanding": 44870000, "goodwill_and_intangibles": 1412196000 }, "cash_flow": { "operating_cash_flow": 653733000, "capital_expenditure": 80922000, "free_cash_flow": 734655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214678, "ticker_id": 187, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "647101000", "ebitda": "784212000", "netIncome": "444050000", "grossProfit": "1716684000", "depreciation": "None", "totalRevenue": "5243242000", "costOfRevenue": "3526558000", "interestIncome": "40398000", "incomeBeforeTax": "606703000", "interestExpense": "40398000", "operatingIncome": "647101000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "162653000", "reportedCurrency": "USD", "netInterestIncome": "-40398000", "nonInterestIncome": "None", "operatingExpenses": "1069583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3526558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137111000", "sellingGeneralAndAdministrative": "936576000", "netIncomeFromContinuingOperations": "444050000" }, "balance": { "goodwill": "935364000", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "2888351000", "longTermDebt": "843505000", "shortTermDebt": "8090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "476832000", "reportedCurrency": "USD", "retainedEarnings": "1240996000", "totalLiabilities": "1844717000", "otherCurrentAssets": "75870000", "totalCurrentAssets": "1093645000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "61218000", "currentNetReceivables": "953251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794706000", "currentAccountsPayable": "373316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149276000", "shortLongTermDebtTotal": "860955000", "totalShareholderEquity": "1043634000", "capitalLeaseObligations": "17450000", "otherCurrentLiabilities": "443236000", "totalCurrentLiabilities": "857933000", "otherNonCurrentLiabilities": "111206000", "totalNonCurrentLiabilities": "986784000", "cashAndShortTermInvestments": "64524000", "commonStockSharesOutstanding": "44870000", "intangibleAssetsExcludingGoodwill": "476832000", "cashAndCashEquivalentsAtCarryingValue": "64524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "653733000", "capitalExpenditures": "80922000", "changeInReceivables": "28914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591865000", "cashflowFromInvestment": "-170710000", "stockBasedCompensation": "30066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-108842000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-576767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5243242000, "cost_of_revenue": 3526558000, "gross_profit": 1716684000, "research_and_development": null, "selling_general_admin": 936576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 647101000, "depreciation_amortisation": 137111000, "ebitda": 784212000, "interest_expense": 40398000, "interest_income": null, "other_non_operating": null, "pretax_income": 606703000, "tax_provision": 162653000, "effective_tax_rate": null, "net_income": 444050000, "net_income_continuing_ops": 444050000, "net_income_to_common": 444050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64524000, "short_term_investments": 61218000, "net_receivables": 953251000, "inventory": null, "other_current_assets": null, "total_current_assets": 1093645000, "net_ppe": null, "goodwill": 935364000, "intangible_assets": 476832000, "goodwill_and_intangibles": 1412196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1794706000, "total_assets": 2888351000, "short_term_debt": 8090000, "accounts_payable": 373316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857933000, "long_term_debt": 843505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 986784000, "total_liabilities": 1844717000, "total_debt": 851595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1240996000, "total_equity": 1043634000, "shares_outstanding": 44870000, "operating_cash_flow": 653733000, "stock_based_compensation": 30066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -591865000, "free_cash_flow": 734655000, "net_change_in_cash": -108842000 }, "raw_data": { "income": { "ebit": "647101000", "ebitda": "784212000", "netIncome": "444050000", "grossProfit": "1716684000", "depreciation": "None", "totalRevenue": "5243242000", "costOfRevenue": "3526558000", "interestIncome": "40398000", "incomeBeforeTax": "606703000", "interestExpense": "40398000", "operatingIncome": "647101000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "162653000", "reportedCurrency": "USD", "netInterestIncome": "-40398000", "nonInterestIncome": "None", "operatingExpenses": "1069583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3526558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137111000", "sellingGeneralAndAdministrative": "936576000", "netIncomeFromContinuingOperations": "444050000" }, "balance": { "goodwill": "935364000", "inventory": "None", "commonStock": "501000", "currentDebt": "None", "investments": "None", "totalAssets": "2888351000", "longTermDebt": "843505000", "shortTermDebt": "8090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "476832000", "reportedCurrency": "USD", "retainedEarnings": "1240996000", "totalLiabilities": "1844717000", "otherCurrentAssets": "75870000", "totalCurrentAssets": "1093645000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "61218000", "currentNetReceivables": "953251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794706000", "currentAccountsPayable": "373316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149276000", "shortLongTermDebtTotal": "860955000", "totalShareholderEquity": "1043634000", "capitalLeaseObligations": "17450000", "otherCurrentLiabilities": "443236000", "totalCurrentLiabilities": "857933000", "otherNonCurrentLiabilities": "111206000", "totalNonCurrentLiabilities": "986784000", "cashAndShortTermInvestments": "64524000", "commonStockSharesOutstanding": "44870000", "intangibleAssetsExcludingGoodwill": "476832000", "cashAndCashEquivalentsAtCarryingValue": "64524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "653733000", "capitalExpenditures": "80922000", "changeInReceivables": "28914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-591865000", "cashflowFromInvestment": "-170710000", "stockBasedCompensation": "30066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-108842000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-576767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 3984235000, "cost_of_revenue": 2674634000, "gross_profit": 1309601000, "ebit": 477998000, "ebitda": 581695000, "pretax_income": 443921000, "tax_provision": 116533000, "net_income": 327388000, "net_income_to_common": 327388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180928000, "total_current_assets": 1349068000, "total_assets": 3131906000, "short_term_debt": 11383000, "long_term_debt": 842322000, "total_debt": 853705000, "total_liabilities": 1969879000, "total_equity": 1162027000, "shares_outstanding": 48045000, "goodwill_and_intangibles": 1406801000 }, "cash_flow": { "operating_cash_flow": 305356000, "capital_expenditure": 53663000, "free_cash_flow": 359019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214683, "ticker_id": 187, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "477998000", "ebitda": "581695000", "netIncome": "327388000", "grossProfit": "1309601000", "depreciation": "None", "totalRevenue": "3984235000", "costOfRevenue": "2674634000", "interestIncome": "34077000", "incomeBeforeTax": "443921000", "interestExpense": "34077000", "operatingIncome": "477998000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "116533000", "reportedCurrency": "USD", "netInterestIncome": "-34077000", "nonInterestIncome": "None", "operatingExpenses": "831603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2674634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103697000", "sellingGeneralAndAdministrative": "730451000", "netIncomeFromContinuingOperations": "327388000" }, "balance": { "goodwill": "892341000", "inventory": "101722000", "commonStock": "498000", "currentDebt": "None", "investments": "None", "totalAssets": "3131906000", "longTermDebt": "842322000", "shortTermDebt": "11383000", "treasuryStock": "-121831000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "514460000", "reportedCurrency": "USD", "retainedEarnings": "796946000", "totalLiabilities": "1969879000", "otherCurrentAssets": "139290000", "totalCurrentAssets": "1349068000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "64482000", "currentNetReceivables": "1028850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782838000", "currentAccountsPayable": "339014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154885000", "shortLongTermDebtTotal": "867069000", "totalShareholderEquity": "1162027000", "capitalLeaseObligations": "24747000", "otherCurrentLiabilities": "440779000", "totalCurrentLiabilities": "969390000", "otherNonCurrentLiabilities": "96989000", "totalNonCurrentLiabilities": "1000489000", "cashAndShortTermInvestments": "180928000", "commonStockSharesOutstanding": "48045000", "intangibleAssetsExcludingGoodwill": "514460000", "cashAndCashEquivalentsAtCarryingValue": "180928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-256118000", "operatingCashflow": "305356000", "capitalExpenditures": "53663000", "changeInReceivables": "-585267000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34895000", "cashflowFromInvestment": "-107402000", "stockBasedCompensation": "25217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163059000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3984235000, "cost_of_revenue": 2674634000, "gross_profit": 1309601000, "research_and_development": null, "selling_general_admin": 730451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 477998000, "depreciation_amortisation": 103697000, "ebitda": 581695000, "interest_expense": 34077000, "interest_income": null, "other_non_operating": null, "pretax_income": 443921000, "tax_provision": 116533000, "effective_tax_rate": null, "net_income": 327388000, "net_income_continuing_ops": 327388000, "net_income_to_common": 327388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180928000, "short_term_investments": 64482000, "net_receivables": 1028850000, "inventory": 101722000, "other_current_assets": null, "total_current_assets": 1349068000, "net_ppe": null, "goodwill": 892341000, "intangible_assets": 514460000, "goodwill_and_intangibles": 1406801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1782838000, "total_assets": 3131906000, "short_term_debt": 11383000, "accounts_payable": 339014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969390000, "long_term_debt": 842322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1000489000, "total_liabilities": 1969879000, "total_debt": 853705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 796946000, "total_equity": 1162027000, "shares_outstanding": 48045000, "operating_cash_flow": 305356000, "stock_based_compensation": 25217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34895000, "free_cash_flow": 359019000, "net_change_in_cash": 163059000 }, "raw_data": { "income": { "ebit": "477998000", "ebitda": "581695000", "netIncome": "327388000", "grossProfit": "1309601000", "depreciation": "None", "totalRevenue": "3984235000", "costOfRevenue": "2674634000", "interestIncome": "34077000", "incomeBeforeTax": "443921000", "interestExpense": "34077000", "operatingIncome": "477998000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "116533000", "reportedCurrency": "USD", "netInterestIncome": "-34077000", "nonInterestIncome": "None", "operatingExpenses": "831603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2674634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103697000", "sellingGeneralAndAdministrative": "730451000", "netIncomeFromContinuingOperations": "327388000" }, "balance": { "goodwill": "892341000", "inventory": "101722000", "commonStock": "498000", "currentDebt": "None", "investments": "None", "totalAssets": "3131906000", "longTermDebt": "842322000", "shortTermDebt": "11383000", "treasuryStock": "-121831000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "514460000", "reportedCurrency": "USD", "retainedEarnings": "796946000", "totalLiabilities": "1969879000", "otherCurrentAssets": "139290000", "totalCurrentAssets": "1349068000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "64482000", "currentNetReceivables": "1028850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782838000", "currentAccountsPayable": "339014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154885000", "shortLongTermDebtTotal": "867069000", "totalShareholderEquity": "1162027000", "capitalLeaseObligations": "24747000", "otherCurrentLiabilities": "440779000", "totalCurrentLiabilities": "969390000", "otherNonCurrentLiabilities": "96989000", "totalNonCurrentLiabilities": "1000489000", "cashAndShortTermInvestments": "180928000", "commonStockSharesOutstanding": "48045000", "intangibleAssetsExcludingGoodwill": "514460000", "cashAndCashEquivalentsAtCarryingValue": "180928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-256118000", "operatingCashflow": "305356000", "capitalExpenditures": "53663000", "changeInReceivables": "-585267000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34895000", "cashflowFromInvestment": "-107402000", "stockBasedCompensation": "25217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163059000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 2393714000, "cost_of_revenue": 1601936000, "gross_profit": 791778000, "ebit": 149265000, "ebitda": 243452000, "pretax_income": 91523000, "tax_provision": 20858000, "net_income": 70665000, "net_income_to_common": 70665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29213000, "total_current_assets": 533735000, "total_assets": 2353507000, "short_term_debt": 19720000, "long_term_debt": 857961000, "total_debt": 877681000, "total_liabilities": 1533830000, "total_equity": 819677000, "shares_outstanding": 47690000, "goodwill_and_intangibles": 1429396000 }, "cash_flow": { "operating_cash_flow": 256826000, "capital_expenditure": 39102000, "free_cash_flow": 295928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214688, "ticker_id": 187, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149265000", "ebitda": "243452000", "netIncome": "70665000", "grossProfit": "791778000", "depreciation": "None", "totalRevenue": "2393714000", "costOfRevenue": "1601936000", "interestIncome": "57742000", "incomeBeforeTax": "91523000", "interestExpense": "57742000", "operatingIncome": "149265000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20858000", "reportedCurrency": "USD", "netInterestIncome": "-57742000", "nonInterestIncome": "None", "operatingExpenses": "642513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1601936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94187000", "sellingGeneralAndAdministrative": "549747000", "netIncomeFromContinuingOperations": "70665000" }, "balance": { "goodwill": "864485000", "inventory": "38846000", "commonStock": "496000", "currentDebt": "None", "investments": "None", "totalAssets": "2353507000", "longTermDebt": "857961000", "shortTermDebt": "19720000", "treasuryStock": "-119143000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "564911000", "reportedCurrency": "USD", "retainedEarnings": "469558000", "totalLiabilities": "1533830000", "otherCurrentAssets": "15592000", "totalCurrentAssets": "533735000", "currentLongTermDebt": "4688000", "longTermInvestments": "None", "shortTermInvestments": "61347000", "currentNetReceivables": "450084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1819772000", "currentAccountsPayable": "107453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116174000", "shortLongTermDebtTotal": "955481000", "totalShareholderEquity": "819677000", "capitalLeaseObligations": "92832000", "otherCurrentLiabilities": "284780000", "totalCurrentLiabilities": "422957000", "otherNonCurrentLiabilities": "185707000", "totalNonCurrentLiabilities": "1110873000", "cashAndShortTermInvestments": "29213000", "commonStockSharesOutstanding": "47690000", "intangibleAssetsExcludingGoodwill": "564911000", "cashAndCashEquivalentsAtCarryingValue": "29213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5562000", "operatingCashflow": "256826000", "capitalExpenditures": "39102000", "changeInReceivables": "-8609000", "changeInExchangeRate": "None", "cashflowFromFinancing": "211486000", "cashflowFromInvestment": "-538172000", "stockBasedCompensation": "20465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2393714000, "cost_of_revenue": 1601936000, "gross_profit": 791778000, "research_and_development": null, "selling_general_admin": 549747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149265000, "depreciation_amortisation": 94187000, "ebitda": 243452000, "interest_expense": 57742000, "interest_income": null, "other_non_operating": null, "pretax_income": 91523000, "tax_provision": 20858000, "effective_tax_rate": null, "net_income": 70665000, "net_income_continuing_ops": 70665000, "net_income_to_common": 70665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29213000, "short_term_investments": 61347000, "net_receivables": 450084000, "inventory": 38846000, "other_current_assets": null, "total_current_assets": 533735000, "net_ppe": null, "goodwill": 864485000, "intangible_assets": 564911000, "goodwill_and_intangibles": 1429396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1819772000, "total_assets": 2353507000, "short_term_debt": 19720000, "accounts_payable": 107453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422957000, "long_term_debt": 857961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1110873000, "total_liabilities": 1533830000, "total_debt": 877681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469558000, "total_equity": 819677000, "shares_outstanding": 47690000, "operating_cash_flow": 256826000, "stock_based_compensation": 20465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -538172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 211486000, "free_cash_flow": 295928000, "net_change_in_cash": -69860000 }, "raw_data": { "income": { "ebit": "149265000", "ebitda": "243452000", "netIncome": "70665000", "grossProfit": "791778000", "depreciation": "None", "totalRevenue": "2393714000", "costOfRevenue": "1601936000", "interestIncome": "57742000", "incomeBeforeTax": "91523000", "interestExpense": "57742000", "operatingIncome": "149265000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20858000", "reportedCurrency": "USD", "netInterestIncome": "-57742000", "nonInterestIncome": "None", "operatingExpenses": "642513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1601936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94187000", "sellingGeneralAndAdministrative": "549747000", "netIncomeFromContinuingOperations": "70665000" }, "balance": { "goodwill": "864485000", "inventory": "38846000", "commonStock": "496000", "currentDebt": "None", "investments": "None", "totalAssets": "2353507000", "longTermDebt": "857961000", "shortTermDebt": "19720000", "treasuryStock": "-119143000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "564911000", "reportedCurrency": "USD", "retainedEarnings": "469558000", "totalLiabilities": "1533830000", "otherCurrentAssets": "15592000", "totalCurrentAssets": "533735000", "currentLongTermDebt": "4688000", "longTermInvestments": "None", "shortTermInvestments": "61347000", "currentNetReceivables": "450084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1819772000", "currentAccountsPayable": "107453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116174000", "shortLongTermDebtTotal": "955481000", "totalShareholderEquity": "819677000", "capitalLeaseObligations": "92832000", "otherCurrentLiabilities": "284780000", "totalCurrentLiabilities": "422957000", "otherNonCurrentLiabilities": "185707000", "totalNonCurrentLiabilities": "1110873000", "cashAndShortTermInvestments": "29213000", "commonStockSharesOutstanding": "47690000", "intangibleAssetsExcludingGoodwill": "564911000", "cashAndCashEquivalentsAtCarryingValue": "29213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5562000", "operatingCashflow": "256826000", "capitalExpenditures": "39102000", "changeInReceivables": "-8609000", "changeInExchangeRate": "None", "cashflowFromFinancing": "211486000", "cashflowFromInvestment": "-538172000", "stockBasedCompensation": "20465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 2222107000, "cost_of_revenue": 1478642000, "gross_profit": 743465000, "ebit": 176915000, "ebitda": 235435000, "pretax_income": 148488000, "tax_provision": 34500000, "net_income": 113988000, "net_income_to_common": 113988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82985000, "total_current_assets": 560499000, "total_assets": 1931646000, "short_term_debt": 13943000, "long_term_debt": 617159000, "total_debt": 631102000, "total_liabilities": 1194904000, "total_equity": 736742000, "shares_outstanding": 47593000, "goodwill_and_intangibles": 994025000 }, "cash_flow": { "operating_cash_flow": 224862000, "capital_expenditure": 36458000, "free_cash_flow": 261320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214693, "ticker_id": 187, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176915000", "ebitda": "235435000", "netIncome": "113988000", "grossProfit": "743465000", "depreciation": "None", "totalRevenue": "2222107000", "costOfRevenue": "1478642000", "interestIncome": "28427000", "incomeBeforeTax": "148488000", "interestExpense": "28427000", "operatingIncome": "176915000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-28427000", "nonInterestIncome": "None", "operatingExpenses": "566550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58520000", "sellingGeneralAndAdministrative": "508030000", "netIncomeFromContinuingOperations": "113988000" }, "balance": { "goodwill": "595551000", "inventory": "36046000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "1931646000", "longTermDebt": "617159000", "shortTermDebt": "13943000", "treasuryStock": "-119143000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "398474000", "reportedCurrency": "USD", "retainedEarnings": "400047000", "totalLiabilities": "1194904000", "otherCurrentAssets": "46131000", "totalCurrentAssets": "560499000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "62170000", "currentNetReceivables": "431383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1371147000", "currentAccountsPayable": "102547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104832000", "shortLongTermDebtTotal": "722311000", "totalShareholderEquity": "736742000", "capitalLeaseObligations": "105152000", "otherCurrentLiabilities": "249827000", "totalCurrentLiabilities": "378105000", "otherNonCurrentLiabilities": "153022000", "totalNonCurrentLiabilities": "816799000", "cashAndShortTermInvestments": "82985000", "commonStockSharesOutstanding": "47593000", "intangibleAssetsExcludingGoodwill": "398474000", "cashAndCashEquivalentsAtCarryingValue": "82985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "224862000", "capitalExpenditures": "36458000", "changeInReceivables": "5707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "136599000", "cashflowFromInvestment": "-291824000", "stockBasedCompensation": "16241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69637000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2222107000, "cost_of_revenue": 1478642000, "gross_profit": 743465000, "research_and_development": null, "selling_general_admin": 508030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176915000, "depreciation_amortisation": 58520000, "ebitda": 235435000, "interest_expense": 28427000, "interest_income": null, "other_non_operating": null, "pretax_income": 148488000, "tax_provision": 34500000, "effective_tax_rate": null, "net_income": 113988000, "net_income_continuing_ops": 113988000, "net_income_to_common": 113988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82985000, "short_term_investments": 62170000, "net_receivables": 431383000, "inventory": 36046000, "other_current_assets": null, "total_current_assets": 560499000, "net_ppe": null, "goodwill": 595551000, "intangible_assets": 398474000, "goodwill_and_intangibles": 994025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1371147000, "total_assets": 1931646000, "short_term_debt": 13943000, "accounts_payable": 102547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378105000, "long_term_debt": 617159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 816799000, "total_liabilities": 1194904000, "total_debt": 631102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 400047000, "total_equity": 736742000, "shares_outstanding": 47593000, "operating_cash_flow": 224862000, "stock_based_compensation": 16241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136599000, "free_cash_flow": 261320000, "net_change_in_cash": 69637000 }, "raw_data": { "income": { "ebit": "176915000", "ebitda": "235435000", "netIncome": "113988000", "grossProfit": "743465000", "depreciation": "None", "totalRevenue": "2222107000", "costOfRevenue": "1478642000", "interestIncome": "28427000", "incomeBeforeTax": "148488000", "interestExpense": "28427000", "operatingIncome": "176915000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34500000", "reportedCurrency": "USD", "netInterestIncome": "-28427000", "nonInterestIncome": "None", "operatingExpenses": "566550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58520000", "sellingGeneralAndAdministrative": "508030000", "netIncomeFromContinuingOperations": "113988000" }, "balance": { "goodwill": "595551000", "inventory": "36046000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "1931646000", "longTermDebt": "617159000", "shortTermDebt": "13943000", "treasuryStock": "-119143000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "398474000", "reportedCurrency": "USD", "retainedEarnings": "400047000", "totalLiabilities": "1194904000", "otherCurrentAssets": "46131000", "totalCurrentAssets": "560499000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "62170000", "currentNetReceivables": "431383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1371147000", "currentAccountsPayable": "102547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104832000", "shortLongTermDebtTotal": "722311000", "totalShareholderEquity": "736742000", "capitalLeaseObligations": "105152000", "otherCurrentLiabilities": "249827000", "totalCurrentLiabilities": "378105000", "otherNonCurrentLiabilities": "153022000", "totalNonCurrentLiabilities": "816799000", "cashAndShortTermInvestments": "82985000", "commonStockSharesOutstanding": "47593000", "intangibleAssetsExcludingGoodwill": "398474000", "cashAndCashEquivalentsAtCarryingValue": "82985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "224862000", "capitalExpenditures": "36458000", "changeInReceivables": "5707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "136599000", "cashflowFromInvestment": "-291824000", "stockBasedCompensation": "16241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69637000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 2136074000, "cost_of_revenue": 1439691000, "gross_profit": 696383000, "ebit": 202828000, "ebitda": 244065000, "pretax_income": 186685000, "tax_provision": 44944000, "net_income": 141741000, "net_income_to_common": 141741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13856000, "total_current_assets": 482166000, "total_assets": 1492721000, "short_term_debt": 202233000, "long_term_debt": 440607000, "total_debt": 642840000, "total_liabilities": 853731000, "total_equity": 638990000, "shares_outstanding": 48668000, "goodwill_and_intangibles": 764653000 }, "cash_flow": { "operating_cash_flow": 226993000, "capital_expenditure": 36386000, "free_cash_flow": 263379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214698, "ticker_id": 187, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202828000", "ebitda": "244065000", "netIncome": "141741000", "grossProfit": "696383000", "depreciation": "None", "totalRevenue": "2136074000", "costOfRevenue": "1439691000", "interestIncome": "16143000", "incomeBeforeTax": "186685000", "interestExpense": "16143000", "operatingIncome": "202828000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44944000", "reportedCurrency": "USD", "netInterestIncome": "-16143000", "nonInterestIncome": "None", "operatingExpenses": "493555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1439691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41237000", "sellingGeneralAndAdministrative": "452318000", "netIncomeFromContinuingOperations": "141741000" }, "balance": { "goodwill": "438506000", "inventory": "39538000", "commonStock": "488000", "currentDebt": "None", "investments": "None", "totalAssets": "1492721000", "longTermDebt": "440607000", "shortTermDebt": "202233000", "treasuryStock": "-100438000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "326147000", "reportedCurrency": "USD", "retainedEarnings": "286059000", "totalLiabilities": "853731000", "otherCurrentAssets": "12759000", "totalCurrentAssets": "482166000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "59331000", "currentNetReceivables": "416013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1010555000", "currentAccountsPayable": "82429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90419000", "shortLongTermDebtTotal": "642840000", "totalShareholderEquity": "638990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10243000", "totalCurrentLiabilities": "307270000", "otherNonCurrentLiabilities": "78528000", "totalNonCurrentLiabilities": "546461000", "cashAndShortTermInvestments": "13856000", "commonStockSharesOutstanding": "48668000", "intangibleAssetsExcludingGoodwill": "326147000", "cashAndCashEquivalentsAtCarryingValue": "13856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141741000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "14564000", "operatingCashflow": "226993000", "capitalExpenditures": "36386000", "changeInReceivables": "-10584000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37511000", "cashflowFromInvestment": "-279337000", "stockBasedCompensation": "10815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14833000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2136074000, "cost_of_revenue": 1439691000, "gross_profit": 696383000, "research_and_development": 0, "selling_general_admin": 452318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202828000, "depreciation_amortisation": 41237000, "ebitda": 244065000, "interest_expense": 16143000, "interest_income": null, "other_non_operating": null, "pretax_income": 186685000, "tax_provision": 44944000, "effective_tax_rate": null, "net_income": 141741000, "net_income_continuing_ops": 141741000, "net_income_to_common": 141741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13856000, "short_term_investments": 59331000, "net_receivables": 416013000, "inventory": 39538000, "other_current_assets": null, "total_current_assets": 482166000, "net_ppe": null, "goodwill": 438506000, "intangible_assets": 326147000, "goodwill_and_intangibles": 764653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1010555000, "total_assets": 1492721000, "short_term_debt": 202233000, "accounts_payable": 82429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307270000, "long_term_debt": 440607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546461000, "total_liabilities": 853731000, "total_debt": 642840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286059000, "total_equity": 638990000, "shares_outstanding": 48668000, "operating_cash_flow": 226993000, "stock_based_compensation": 10815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279337000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37511000, "free_cash_flow": 263379000, "net_change_in_cash": -14833000 }, "raw_data": { "income": { "ebit": "202828000", "ebitda": "244065000", "netIncome": "141741000", "grossProfit": "696383000", "depreciation": "None", "totalRevenue": "2136074000", "costOfRevenue": "1439691000", "interestIncome": "16143000", "incomeBeforeTax": "186685000", "interestExpense": "16143000", "operatingIncome": "202828000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44944000", "reportedCurrency": "USD", "netInterestIncome": "-16143000", "nonInterestIncome": "None", "operatingExpenses": "493555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1439691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41237000", "sellingGeneralAndAdministrative": "452318000", "netIncomeFromContinuingOperations": "141741000" }, "balance": { "goodwill": "438506000", "inventory": "39538000", "commonStock": "488000", "currentDebt": "None", "investments": "None", "totalAssets": "1492721000", "longTermDebt": "440607000", "shortTermDebt": "202233000", "treasuryStock": "-100438000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "326147000", "reportedCurrency": "USD", "retainedEarnings": "286059000", "totalLiabilities": "853731000", "otherCurrentAssets": "12759000", "totalCurrentAssets": "482166000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "59331000", "currentNetReceivables": "416013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1010555000", "currentAccountsPayable": "82429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90419000", "shortLongTermDebtTotal": "642840000", "totalShareholderEquity": "638990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10243000", "totalCurrentLiabilities": "307270000", "otherNonCurrentLiabilities": "78528000", "totalNonCurrentLiabilities": "546461000", "cashAndShortTermInvestments": "13856000", "commonStockSharesOutstanding": "48668000", "intangibleAssetsExcludingGoodwill": "326147000", "cashAndCashEquivalentsAtCarryingValue": "13856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141741000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "14564000", "operatingCashflow": "226993000", "capitalExpenditures": "36386000", "changeInReceivables": "-10584000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37511000", "cashflowFromInvestment": "-279337000", "stockBasedCompensation": "10815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14833000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 1378361000, "cost_of_revenue": 1009525000, "gross_profit": 368836000, "ebit": 117171000, "ebitda": 117171000, "pretax_income": 110459000, "tax_provision": 48293000, "net_income": 62166000, "net_income_to_common": 62166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 560738000, "total_current_assets": 1136520000, "total_assets": 2604373000, "short_term_debt": 5799000, "long_term_debt": 742491000, "total_debt": 748290000, "total_liabilities": 1891567000, "total_equity": 712806000, "shares_outstanding": 39118000, "goodwill_and_intangibles": 1021390000 }, "cash_flow": { "operating_cash_flow": 562452000, "capital_expenditure": 7246000, "free_cash_flow": 569698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214661, "ticker_id": 187, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "117171000", "netIncome": "62166000", "grossProfit": "368836000", "depreciation": "None", "totalRevenue": "1378361000", "costOfRevenue": "1009525000", "interestIncome": "None", "incomeBeforeTax": "110459000", "interestExpense": "6712000", "operatingIncome": "117171000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48293000", "reportedCurrency": "USD", "netInterestIncome": "-6712000", "nonInterestIncome": "None", "operatingExpenses": "251665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1009525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "218425000", "netIncomeFromContinuingOperations": "62166000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "2604373000", "longTermDebt": "742491000", "shortTermDebt": "5799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "265581000", "reportedCurrency": "USD", "retainedEarnings": "1271160000", "totalLiabilities": "1891567000", "otherCurrentAssets": "133613000", "totalCurrentAssets": "1136520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467853000", "currentAccountsPayable": "197385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "776917000", "totalShareholderEquity": "712806000", "capitalLeaseObligations": "34426000", "otherCurrentLiabilities": "835920000", "totalCurrentLiabilities": "1044190000", "otherNonCurrentLiabilities": "17098000", "totalNonCurrentLiabilities": "847377000", "cashAndShortTermInvestments": "560738000", "commonStockSharesOutstanding": "39118000", "intangibleAssetsExcludingGoodwill": "265581000", "cashAndCashEquivalentsAtCarryingValue": "560738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "562452000", "capitalExpenditures": "7246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27135000", "cashflowFromInvestment": "-7504000", "stockBasedCompensation": "9892000", "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": "35660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1378361000, "cost_of_revenue": 1009525000, "gross_profit": 368836000, "research_and_development": null, "selling_general_admin": 218425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117171000, "depreciation_amortisation": null, "ebitda": 117171000, "interest_expense": 6712000, "interest_income": null, "other_non_operating": null, "pretax_income": 110459000, "tax_provision": 48293000, "effective_tax_rate": null, "net_income": 62166000, "net_income_continuing_ops": 62166000, "net_income_to_common": 62166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 560738000, "short_term_investments": null, "net_receivables": 442169000, "inventory": null, "other_current_assets": null, "total_current_assets": 1136520000, "net_ppe": null, "goodwill": 755809000, "intangible_assets": 265581000, "goodwill_and_intangibles": 1021390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1467853000, "total_assets": 2604373000, "short_term_debt": 5799000, "accounts_payable": 197385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044190000, "long_term_debt": 742491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 847377000, "total_liabilities": 1891567000, "total_debt": 748290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1271160000, "total_equity": 712806000, "shares_outstanding": 39118000, "operating_cash_flow": 562452000, "stock_based_compensation": 9892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27135000, "free_cash_flow": 569698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "117171000", "netIncome": "62166000", "grossProfit": "368836000", "depreciation": "None", "totalRevenue": "1378361000", "costOfRevenue": "1009525000", "interestIncome": "None", "incomeBeforeTax": "110459000", "interestExpense": "6712000", "operatingIncome": "117171000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48293000", "reportedCurrency": "USD", "netInterestIncome": "-6712000", "nonInterestIncome": "None", "operatingExpenses": "251665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1009525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "218425000", "netIncomeFromContinuingOperations": "62166000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "2604373000", "longTermDebt": "742491000", "shortTermDebt": "5799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "265581000", "reportedCurrency": "USD", "retainedEarnings": "1271160000", "totalLiabilities": "1891567000", "otherCurrentAssets": "133613000", "totalCurrentAssets": "1136520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467853000", "currentAccountsPayable": "197385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "776917000", "totalShareholderEquity": "712806000", "capitalLeaseObligations": "34426000", "otherCurrentLiabilities": "835920000", "totalCurrentLiabilities": "1044190000", "otherNonCurrentLiabilities": "17098000", "totalNonCurrentLiabilities": "847377000", "cashAndShortTermInvestments": "560738000", "commonStockSharesOutstanding": "39118000", "intangibleAssetsExcludingGoodwill": "265581000", "cashAndCashEquivalentsAtCarryingValue": "560738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "562452000", "capitalExpenditures": "7246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27135000", "cashflowFromInvestment": "-7504000", "stockBasedCompensation": "9892000", "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": "35660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 748225000, "cost_of_revenue": 553098000, "gross_profit": 195127000, "ebit": 8118000, "ebitda": 45348000, "pretax_income": -4162000, "tax_provision": 3534000, "net_income": -7696000, "net_income_to_common": -7696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33972000, "total_current_assets": 545376000, "total_assets": 2094107000, "short_term_debt": 6009000, "long_term_debt": 767053000, "total_debt": 773062000, "total_liabilities": 1452001000, "total_equity": 642106000, "shares_outstanding": 38733000, "goodwill_and_intangibles": 1039335000 }, "cash_flow": { "operating_cash_flow": 75572000, "capital_expenditure": 7946000, "free_cash_flow": 83518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214662, "ticker_id": 187, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8118000", "ebitda": "45348000", "netIncome": "-7696000", "grossProfit": "195127000", "depreciation": "None", "totalRevenue": "748225000", "costOfRevenue": "553098000", "interestIncome": "12280000", "incomeBeforeTax": "-4162000", "interestExpense": "12280000", "operatingIncome": "8160000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3534000", "reportedCurrency": "USD", "netInterestIncome": "-12280000", "nonInterestIncome": "None", "operatingExpenses": "186967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37230000", "sellingGeneralAndAdministrative": "152113000", "netIncomeFromContinuingOperations": "-7696000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "511000", "currentDebt": "None", "investments": "None", "totalAssets": "2094107000", "longTermDebt": "767053000", "shortTermDebt": "6009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283526000", "reportedCurrency": "USD", "retainedEarnings": "1208994000", "totalLiabilities": "1452001000", "otherCurrentAssets": "72297000", "totalCurrentAssets": "545376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548731000", "currentAccountsPayable": "84945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "136361000", "shortLongTermDebtTotal": "803202000", "totalShareholderEquity": "642106000", "capitalLeaseObligations": "36149000", "otherCurrentLiabilities": "486660000", "totalCurrentLiabilities": "577614000", "otherNonCurrentLiabilities": "16792000", "totalNonCurrentLiabilities": "874387000", "cashAndShortTermInvestments": "33972000", "commonStockSharesOutstanding": "38733000", "intangibleAssetsExcludingGoodwill": "283526000", "cashAndCashEquivalentsAtCarryingValue": "33972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75572000", "capitalExpenditures": "7946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83242000", "cashflowFromInvestment": "-8053000", "stockBasedCompensation": "5762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748225000, "cost_of_revenue": 553098000, "gross_profit": 195127000, "research_and_development": null, "selling_general_admin": 152113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8118000, "depreciation_amortisation": 37230000, "ebitda": 45348000, "interest_expense": 12280000, "interest_income": null, "other_non_operating": null, "pretax_income": -4162000, "tax_provision": 3534000, "effective_tax_rate": null, "net_income": -7696000, "net_income_continuing_ops": -7696000, "net_income_to_common": -7696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33972000, "short_term_investments": null, "net_receivables": 439107000, "inventory": null, "other_current_assets": null, "total_current_assets": 545376000, "net_ppe": null, "goodwill": 755809000, "intangible_assets": 283526000, "goodwill_and_intangibles": 1039335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1548731000, "total_assets": 2094107000, "short_term_debt": 6009000, "accounts_payable": 84945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577614000, "long_term_debt": 767053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 874387000, "total_liabilities": 1452001000, "total_debt": 773062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1208994000, "total_equity": 642106000, "shares_outstanding": 38733000, "operating_cash_flow": 75572000, "stock_based_compensation": 5762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7946000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83242000, "free_cash_flow": 83518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8118000", "ebitda": "45348000", "netIncome": "-7696000", "grossProfit": "195127000", "depreciation": "None", "totalRevenue": "748225000", "costOfRevenue": "553098000", "interestIncome": "12280000", "incomeBeforeTax": "-4162000", "interestExpense": "12280000", "operatingIncome": "8160000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3534000", "reportedCurrency": "USD", "netInterestIncome": "-12280000", "nonInterestIncome": "None", "operatingExpenses": "186967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37230000", "sellingGeneralAndAdministrative": "152113000", "netIncomeFromContinuingOperations": "-7696000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "511000", "currentDebt": "None", "investments": "None", "totalAssets": "2094107000", "longTermDebt": "767053000", "shortTermDebt": "6009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283526000", "reportedCurrency": "USD", "retainedEarnings": "1208994000", "totalLiabilities": "1452001000", "otherCurrentAssets": "72297000", "totalCurrentAssets": "545376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "439107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548731000", "currentAccountsPayable": "84945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "136361000", "shortLongTermDebtTotal": "803202000", "totalShareholderEquity": "642106000", "capitalLeaseObligations": "36149000", "otherCurrentLiabilities": "486660000", "totalCurrentLiabilities": "577614000", "otherNonCurrentLiabilities": "16792000", "totalNonCurrentLiabilities": "874387000", "cashAndShortTermInvestments": "33972000", "commonStockSharesOutstanding": "38733000", "intangibleAssetsExcludingGoodwill": "283526000", "cashAndCashEquivalentsAtCarryingValue": "33972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75572000", "capitalExpenditures": "7946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83242000", "cashflowFromInvestment": "-8053000", "stockBasedCompensation": "5762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 634496000, "cost_of_revenue": 450084000, "gross_profit": 184412000, "ebit": 47618000, "ebitda": 87246000, "pretax_income": 37991000, "tax_provision": 8703000, "net_income": 29288000, "net_income_to_common": 29288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52636000, "total_current_assets": 570323000, "total_assets": 2138951000, "short_term_debt": 6139000, "long_term_debt": 846759000, "total_debt": 852898000, "total_liabilities": 1494542000, "total_equity": 644409000, "shares_outstanding": 38693000, "goodwill_and_intangibles": 1057886000 }, "cash_flow": { "operating_cash_flow": 22666000, "capital_expenditure": 7908000, "free_cash_flow": 30574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214664, "ticker_id": 187, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47618000", "ebitda": "87246000", "netIncome": "29288000", "grossProfit": "184412000", "depreciation": "None", "totalRevenue": "634496000", "costOfRevenue": "450084000", "interestIncome": "9627000", "incomeBeforeTax": "37991000", "interestExpense": "9627000", "operatingIncome": "8438000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8703000", "reportedCurrency": "USD", "netInterestIncome": "-9627000", "nonInterestIncome": "None", "operatingExpenses": "175974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39628000", "sellingGeneralAndAdministrative": "138594000", "netIncomeFromContinuingOperations": "29288000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "509000", "currentDebt": "None", "investments": "None", "totalAssets": "2138951000", "longTermDebt": "846759000", "shortTermDebt": "6139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "302077000", "reportedCurrency": "USD", "retainedEarnings": "1216690000", "totalLiabilities": "1494542000", "otherCurrentAssets": "74977000", "totalCurrentAssets": "570323000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1568628000", "currentAccountsPayable": "91534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175631000", "shortLongTermDebtTotal": "884897000", "totalShareholderEquity": "644409000", "capitalLeaseObligations": "38138000", "otherCurrentLiabilities": "444489000", "totalCurrentLiabilities": "542162000", "otherNonCurrentLiabilities": "18025000", "totalNonCurrentLiabilities": "952380000", "cashAndShortTermInvestments": "52636000", "commonStockSharesOutstanding": "38693000", "intangibleAssetsExcludingGoodwill": "302077000", "cashAndCashEquivalentsAtCarryingValue": "52636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22666000", "capitalExpenditures": "7908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71214000", "cashflowFromInvestment": "58992000", "stockBasedCompensation": "6713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634496000, "cost_of_revenue": 450084000, "gross_profit": 184412000, "research_and_development": null, "selling_general_admin": 138594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47618000, "depreciation_amortisation": 39628000, "ebitda": 87246000, "interest_expense": 9627000, "interest_income": null, "other_non_operating": null, "pretax_income": 37991000, "tax_provision": 8703000, "effective_tax_rate": null, "net_income": 29288000, "net_income_continuing_ops": 29288000, "net_income_to_common": 29288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52636000, "short_term_investments": null, "net_receivables": 442710000, "inventory": null, "other_current_assets": null, "total_current_assets": 570323000, "net_ppe": null, "goodwill": 755809000, "intangible_assets": 302077000, "goodwill_and_intangibles": 1057886000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1568628000, "total_assets": 2138951000, "short_term_debt": 6139000, "accounts_payable": 91534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542162000, "long_term_debt": 846759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 952380000, "total_liabilities": 1494542000, "total_debt": 852898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1216690000, "total_equity": 644409000, "shares_outstanding": 38693000, "operating_cash_flow": 22666000, "stock_based_compensation": 6713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71214000, "free_cash_flow": 30574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47618000", "ebitda": "87246000", "netIncome": "29288000", "grossProfit": "184412000", "depreciation": "None", "totalRevenue": "634496000", "costOfRevenue": "450084000", "interestIncome": "9627000", "incomeBeforeTax": "37991000", "interestExpense": "9627000", "operatingIncome": "8438000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8703000", "reportedCurrency": "USD", "netInterestIncome": "-9627000", "nonInterestIncome": "None", "operatingExpenses": "175974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39628000", "sellingGeneralAndAdministrative": "138594000", "netIncomeFromContinuingOperations": "29288000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "509000", "currentDebt": "None", "investments": "None", "totalAssets": "2138951000", "longTermDebt": "846759000", "shortTermDebt": "6139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "302077000", "reportedCurrency": "USD", "retainedEarnings": "1216690000", "totalLiabilities": "1494542000", "otherCurrentAssets": "74977000", "totalCurrentAssets": "570323000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "442710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1568628000", "currentAccountsPayable": "91534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175631000", "shortLongTermDebtTotal": "884897000", "totalShareholderEquity": "644409000", "capitalLeaseObligations": "38138000", "otherCurrentLiabilities": "444489000", "totalCurrentLiabilities": "542162000", "otherNonCurrentLiabilities": "18025000", "totalNonCurrentLiabilities": "952380000", "cashAndShortTermInvestments": "52636000", "commonStockSharesOutstanding": "38693000", "intangibleAssetsExcludingGoodwill": "302077000", "cashAndCashEquivalentsAtCarryingValue": "52636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22666000", "capitalExpenditures": "7908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71214000", "cashflowFromInvestment": "58992000", "stockBasedCompensation": "6713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 658175000, "cost_of_revenue": 461776000, "gross_profit": 196399000, "ebit": -123715000, "ebitda": -83830000, "pretax_income": -135075000, "tax_provision": -18873000, "net_income": -116202000, "net_income_to_common": -116202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41503000, "total_current_assets": 571351000, "total_assets": 2212221000, "short_term_debt": 6283000, "long_term_debt": 916463000, "total_debt": 922746000, "total_liabilities": 1604625000, "total_equity": 607596000, "shares_outstanding": 38414000, "goodwill_and_intangibles": 1078327000 }, "cash_flow": { "operating_cash_flow": 78548000, "capital_expenditure": 9800000, "free_cash_flow": 88348000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214665, "ticker_id": 187, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123715000", "ebitda": "-83830000", "netIncome": "-116202000", "grossProfit": "196399000", "depreciation": "None", "totalRevenue": "658175000", "costOfRevenue": "461776000", "interestIncome": "11360000", "incomeBeforeTax": "-135075000", "interestExpense": "11360000", "operatingIncome": "-123715000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-18873000", "reportedCurrency": "USD", "netInterestIncome": "-11360000", "nonInterestIncome": "None", "operatingExpenses": "320114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39885000", "sellingGeneralAndAdministrative": "154584000", "netIncomeFromContinuingOperations": "-116202000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "509000", "currentDebt": "None", "investments": "None", "totalAssets": "2212221000", "longTermDebt": "916463000", "shortTermDebt": "6283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "322518000", "reportedCurrency": "USD", "retainedEarnings": "1187402000", "totalLiabilities": "1604625000", "otherCurrentAssets": "72386000", "totalCurrentAssets": "571351000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640870000", "currentAccountsPayable": "99456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187667000", "shortLongTermDebtTotal": "955766000", "totalShareholderEquity": "607596000", "capitalLeaseObligations": "39303000", "otherCurrentLiabilities": "353205000", "totalCurrentLiabilities": "573643000", "otherNonCurrentLiabilities": "17563000", "totalNonCurrentLiabilities": "1030982000", "cashAndShortTermInvestments": "41503000", "commonStockSharesOutstanding": "38414000", "intangibleAssetsExcludingGoodwill": "322518000", "cashAndCashEquivalentsAtCarryingValue": "41503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78548000", "capitalExpenditures": "9800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80226000", "cashflowFromInvestment": "-20591000", "stockBasedCompensation": "8827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 658175000, "cost_of_revenue": 461776000, "gross_profit": 196399000, "research_and_development": null, "selling_general_admin": 154584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123715000, "depreciation_amortisation": 39885000, "ebitda": -83830000, "interest_expense": 11360000, "interest_income": null, "other_non_operating": null, "pretax_income": -135075000, "tax_provision": -18873000, "effective_tax_rate": null, "net_income": -116202000, "net_income_continuing_ops": -116202000, "net_income_to_common": -116202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41503000, "short_term_investments": null, "net_receivables": 457462000, "inventory": null, "other_current_assets": null, "total_current_assets": 571351000, "net_ppe": null, "goodwill": 755809000, "intangible_assets": 322518000, "goodwill_and_intangibles": 1078327000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1640870000, "total_assets": 2212221000, "short_term_debt": 6283000, "accounts_payable": 99456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573643000, "long_term_debt": 916463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1030982000, "total_liabilities": 1604625000, "total_debt": 922746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1187402000, "total_equity": 607596000, "shares_outstanding": 38414000, "operating_cash_flow": 78548000, "stock_based_compensation": 8827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80226000, "free_cash_flow": 88348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-123715000", "ebitda": "-83830000", "netIncome": "-116202000", "grossProfit": "196399000", "depreciation": "None", "totalRevenue": "658175000", "costOfRevenue": "461776000", "interestIncome": "11360000", "incomeBeforeTax": "-135075000", "interestExpense": "11360000", "operatingIncome": "-123715000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-18873000", "reportedCurrency": "USD", "netInterestIncome": "-11360000", "nonInterestIncome": "None", "operatingExpenses": "320114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39885000", "sellingGeneralAndAdministrative": "154584000", "netIncomeFromContinuingOperations": "-116202000" }, "balance": { "goodwill": "755809000", "inventory": "None", "commonStock": "509000", "currentDebt": "None", "investments": "None", "totalAssets": "2212221000", "longTermDebt": "916463000", "shortTermDebt": "6283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "322518000", "reportedCurrency": "USD", "retainedEarnings": "1187402000", "totalLiabilities": "1604625000", "otherCurrentAssets": "72386000", "totalCurrentAssets": "571351000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640870000", "currentAccountsPayable": "99456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187667000", "shortLongTermDebtTotal": "955766000", "totalShareholderEquity": "607596000", "capitalLeaseObligations": "39303000", "otherCurrentLiabilities": "353205000", "totalCurrentLiabilities": "573643000", "otherNonCurrentLiabilities": "17563000", "totalNonCurrentLiabilities": "1030982000", "cashAndShortTermInvestments": "41503000", "commonStockSharesOutstanding": "38414000", "intangibleAssetsExcludingGoodwill": "322518000", "cashAndCashEquivalentsAtCarryingValue": "41503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78548000", "capitalExpenditures": "9800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80226000", "cashflowFromInvestment": "-20591000", "stockBasedCompensation": "8827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 689533000, "cost_of_revenue": 491413000, "gross_profit": 198120000, "ebit": 12507000, "ebitda": 52364000, "pretax_income": 183000, "tax_provision": 1275000, "net_income": -1092000, "net_income_to_common": -1092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55777000, "total_current_assets": 627357000, "total_assets": 2395123000, "short_term_debt": 6568000, "long_term_debt": 996167000, "total_debt": 1002735000, "total_liabilities": 1680072000, "total_equity": 715051000, "shares_outstanding": 38312000, "goodwill_and_intangibles": 1259393000 }, "cash_flow": { "operating_cash_flow": 92671000, "capital_expenditure": 9975000, "free_cash_flow": 102646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214666, "ticker_id": 187, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12507000", "ebitda": "52364000", "netIncome": "-1092000", "grossProfit": "198120000", "depreciation": "None", "totalRevenue": "689533000", "costOfRevenue": "491413000", "interestIncome": "12324000", "incomeBeforeTax": "183000", "interestExpense": "12324000", "operatingIncome": "12507000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1275000", "reportedCurrency": "USD", "netInterestIncome": "-12324000", "nonInterestIncome": "None", "operatingExpenses": "185613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39857000", "sellingGeneralAndAdministrative": "147731000", "netIncomeFromContinuingOperations": "-1092000" }, "balance": { "goodwill": "897456000", "inventory": "None", "commonStock": "508000", "currentDebt": "None", "investments": "None", "totalAssets": "2395123000", "longTermDebt": "996167000", "shortTermDebt": "6568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "361937000", "reportedCurrency": "USD", "retainedEarnings": "1303604000", "totalLiabilities": "1680072000", "otherCurrentAssets": "78289000", "totalCurrentAssets": "627357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "493291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767766000", "currentAccountsPayable": "108828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "209054000", "shortLongTermDebtTotal": "1037063000", "totalShareholderEquity": "715051000", "capitalLeaseObligations": "40896000", "otherCurrentLiabilities": "358104000", "totalCurrentLiabilities": "582249000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "1097823000", "cashAndShortTermInvestments": "55777000", "commonStockSharesOutstanding": "38312000", "intangibleAssetsExcludingGoodwill": "361937000", "cashAndCashEquivalentsAtCarryingValue": "55777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92671000", "capitalExpenditures": "9975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61211000", "cashflowFromInvestment": "-26046000", "stockBasedCompensation": "9381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689533000, "cost_of_revenue": 491413000, "gross_profit": 198120000, "research_and_development": null, "selling_general_admin": 147731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12507000, "depreciation_amortisation": 39857000, "ebitda": 52364000, "interest_expense": 12324000, "interest_income": null, "other_non_operating": null, "pretax_income": 183000, "tax_provision": 1275000, "effective_tax_rate": null, "net_income": -1092000, "net_income_continuing_ops": -1092000, "net_income_to_common": -1092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55777000, "short_term_investments": null, "net_receivables": 493291000, "inventory": null, "other_current_assets": null, "total_current_assets": 627357000, "net_ppe": null, "goodwill": 897456000, "intangible_assets": 361937000, "goodwill_and_intangibles": 1259393000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1767766000, "total_assets": 2395123000, "short_term_debt": 6568000, "accounts_payable": 108828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 582249000, "long_term_debt": 996167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1097823000, "total_liabilities": 1680072000, "total_debt": 1002735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1303604000, "total_equity": 715051000, "shares_outstanding": 38312000, "operating_cash_flow": 92671000, "stock_based_compensation": 9381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26046000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61211000, "free_cash_flow": 102646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12507000", "ebitda": "52364000", "netIncome": "-1092000", "grossProfit": "198120000", "depreciation": "None", "totalRevenue": "689533000", "costOfRevenue": "491413000", "interestIncome": "12324000", "incomeBeforeTax": "183000", "interestExpense": "12324000", "operatingIncome": "12507000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1275000", "reportedCurrency": "USD", "netInterestIncome": "-12324000", "nonInterestIncome": "None", "operatingExpenses": "185613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39857000", "sellingGeneralAndAdministrative": "147731000", "netIncomeFromContinuingOperations": "-1092000" }, "balance": { "goodwill": "897456000", "inventory": "None", "commonStock": "508000", "currentDebt": "None", "investments": "None", "totalAssets": "2395123000", "longTermDebt": "996167000", "shortTermDebt": "6568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "361937000", "reportedCurrency": "USD", "retainedEarnings": "1303604000", "totalLiabilities": "1680072000", "otherCurrentAssets": "78289000", "totalCurrentAssets": "627357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "493291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767766000", "currentAccountsPayable": "108828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "209054000", "shortLongTermDebtTotal": "1037063000", "totalShareholderEquity": "715051000", "capitalLeaseObligations": "40896000", "otherCurrentLiabilities": "358104000", "totalCurrentLiabilities": "582249000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "1097823000", "cashAndShortTermInvestments": "55777000", "commonStockSharesOutstanding": "38312000", "intangibleAssetsExcludingGoodwill": "361937000", "cashAndCashEquivalentsAtCarryingValue": "55777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92671000", "capitalExpenditures": "9975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61211000", "cashflowFromInvestment": "-26046000", "stockBasedCompensation": "9381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 734709000, "cost_of_revenue": 515721000, "gross_profit": 218988000, "ebit": -202552000, "ebitda": -161078000, "pretax_income": -225666000, "tax_provision": -38133000, "net_income": -187533000, "net_income_to_common": -187533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10649000, "total_current_assets": 594915000, "total_assets": 2415727000, "short_term_debt": 6200000, "long_term_debt": 1055872000, "total_debt": 1062072000, "total_liabilities": 1709107000, "total_equity": 706620000, "shares_outstanding": 38263000, "goodwill_and_intangibles": 1278820000 }, "cash_flow": { "operating_cash_flow": 72814000, "capital_expenditure": 16220000, "free_cash_flow": 89034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214667, "ticker_id": 187, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202552000", "ebitda": "-161078000", "netIncome": "-187533000", "grossProfit": "218988000", "depreciation": "None", "totalRevenue": "734709000", "costOfRevenue": "515721000", "interestIncome": "23114000", "incomeBeforeTax": "-225666000", "interestExpense": "23114000", "operatingIncome": "-202552000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38133000", "reportedCurrency": "USD", "netInterestIncome": "-23114000", "nonInterestIncome": "None", "operatingExpenses": "421540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41474000", "sellingGeneralAndAdministrative": "158922000", "netIncomeFromContinuingOperations": "-187533000" }, "balance": { "goodwill": "897456000", "inventory": "None", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "2415727000", "longTermDebt": "1055872000", "shortTermDebt": "6200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "381364000", "reportedCurrency": "USD", "retainedEarnings": "1304696000", "totalLiabilities": "1709107000", "otherCurrentAssets": "64285000", "totalCurrentAssets": "594915000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820812000", "currentAccountsPayable": "100919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "218385000", "shortLongTermDebtTotal": "1097797000", "totalShareholderEquity": "706620000", "capitalLeaseObligations": "41925000", "otherCurrentLiabilities": "372311000", "totalCurrentLiabilities": "545785000", "otherNonCurrentLiabilities": "14973000", "totalNonCurrentLiabilities": "1163322000", "cashAndShortTermInvestments": "10649000", "commonStockSharesOutstanding": "38263000", "intangibleAssetsExcludingGoodwill": "381364000", "cashAndCashEquivalentsAtCarryingValue": "10649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187533000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72814000", "capitalExpenditures": "16220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79898000", "cashflowFromInvestment": "-14203000", "stockBasedCompensation": "3666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734709000, "cost_of_revenue": 515721000, "gross_profit": 218988000, "research_and_development": null, "selling_general_admin": 158922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202552000, "depreciation_amortisation": 41474000, "ebitda": -161078000, "interest_expense": 23114000, "interest_income": null, "other_non_operating": null, "pretax_income": -225666000, "tax_provision": -38133000, "effective_tax_rate": null, "net_income": -187533000, "net_income_continuing_ops": -187533000, "net_income_to_common": -187533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10649000, "short_term_investments": null, "net_receivables": 519981000, "inventory": null, "other_current_assets": null, "total_current_assets": 594915000, "net_ppe": null, "goodwill": 897456000, "intangible_assets": 381364000, "goodwill_and_intangibles": 1278820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820812000, "total_assets": 2415727000, "short_term_debt": 6200000, "accounts_payable": 100919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545785000, "long_term_debt": 1055872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163322000, "total_liabilities": 1709107000, "total_debt": 1062072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1304696000, "total_equity": 706620000, "shares_outstanding": 38263000, "operating_cash_flow": 72814000, "stock_based_compensation": 3666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79898000, "free_cash_flow": 89034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-202552000", "ebitda": "-161078000", "netIncome": "-187533000", "grossProfit": "218988000", "depreciation": "None", "totalRevenue": "734709000", "costOfRevenue": "515721000", "interestIncome": "23114000", "incomeBeforeTax": "-225666000", "interestExpense": "23114000", "operatingIncome": "-202552000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38133000", "reportedCurrency": "USD", "netInterestIncome": "-23114000", "nonInterestIncome": "None", "operatingExpenses": "421540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41474000", "sellingGeneralAndAdministrative": "158922000", "netIncomeFromContinuingOperations": "-187533000" }, "balance": { "goodwill": "897456000", "inventory": "None", "commonStock": "507000", "currentDebt": "None", "investments": "None", "totalAssets": "2415727000", "longTermDebt": "1055872000", "shortTermDebt": "6200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "381364000", "reportedCurrency": "USD", "retainedEarnings": "1304696000", "totalLiabilities": "1709107000", "otherCurrentAssets": "64285000", "totalCurrentAssets": "594915000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "519981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820812000", "currentAccountsPayable": "100919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "218385000", "shortLongTermDebtTotal": "1097797000", "totalShareholderEquity": "706620000", "capitalLeaseObligations": "41925000", "otherCurrentLiabilities": "372311000", "totalCurrentLiabilities": "545785000", "otherNonCurrentLiabilities": "14973000", "totalNonCurrentLiabilities": "1163322000", "cashAndShortTermInvestments": "10649000", "commonStockSharesOutstanding": "38263000", "intangibleAssetsExcludingGoodwill": "381364000", "cashAndCashEquivalentsAtCarryingValue": "10649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187533000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72814000", "capitalExpenditures": "16220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79898000", "cashflowFromInvestment": "-14203000", "stockBasedCompensation": "3666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 687509000, "cost_of_revenue": 474454000, "gross_profit": 213055000, "ebit": 22252000, "ebitda": 65302000, "pretax_income": 7808000, "tax_provision": 819000, "net_income": 6989000, "net_income_to_common": 6989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30550000, "total_current_assets": 612266000, "total_assets": 2667816000, "short_term_debt": 6363000, "long_term_debt": 1130576000, "total_debt": 1136939000, "total_liabilities": 1777151000, "total_equity": 890665000, "shares_outstanding": 38287000, "goodwill_and_intangibles": 1519215000 }, "cash_flow": { "operating_cash_flow": 66703000, "capital_expenditure": 19260000, "free_cash_flow": 85963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214669, "ticker_id": 187, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22252000", "ebitda": "65302000", "netIncome": "6989000", "grossProfit": "213055000", "depreciation": "None", "totalRevenue": "687509000", "costOfRevenue": "474454000", "interestIncome": "14444000", "incomeBeforeTax": "7808000", "interestExpense": "14444000", "operatingIncome": "22252000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "819000", "reportedCurrency": "USD", "netInterestIncome": "-14444000", "nonInterestIncome": "None", "operatingExpenses": "190803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43050000", "sellingGeneralAndAdministrative": "149681000", "netIncomeFromContinuingOperations": "6989000" }, "balance": { "goodwill": "1116815000", "inventory": "None", "commonStock": "506000", "currentDebt": "None", "investments": "None", "totalAssets": "2667816000", "longTermDebt": "1130576000", "shortTermDebt": "6363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "402400000", "reportedCurrency": "USD", "retainedEarnings": "1492229000", "totalLiabilities": "1777151000", "otherCurrentAssets": "53135000", "totalCurrentAssets": "612266000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2055550000", "currentAccountsPayable": "116057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230591000", "shortLongTermDebtTotal": "1174416000", "totalShareholderEquity": "890665000", "capitalLeaseObligations": "43840000", "otherCurrentLiabilities": "383388000", "totalCurrentLiabilities": "518546000", "otherNonCurrentLiabilities": "13468000", "totalNonCurrentLiabilities": "1258605000", "cashAndShortTermInvestments": "30550000", "commonStockSharesOutstanding": "38287000", "intangibleAssetsExcludingGoodwill": "402400000", "cashAndCashEquivalentsAtCarryingValue": "30550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66703000", "capitalExpenditures": "19260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60469000", "cashflowFromInvestment": "-22004000", "stockBasedCompensation": "5555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687509000, "cost_of_revenue": 474454000, "gross_profit": 213055000, "research_and_development": null, "selling_general_admin": 149681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22252000, "depreciation_amortisation": 43050000, "ebitda": 65302000, "interest_expense": 14444000, "interest_income": null, "other_non_operating": null, "pretax_income": 7808000, "tax_provision": 819000, "effective_tax_rate": null, "net_income": 6989000, "net_income_continuing_ops": 6989000, "net_income_to_common": 6989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30550000, "short_term_investments": null, "net_receivables": 528581000, "inventory": null, "other_current_assets": null, "total_current_assets": 612266000, "net_ppe": null, "goodwill": 1116815000, "intangible_assets": 402400000, "goodwill_and_intangibles": 1519215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2055550000, "total_assets": 2667816000, "short_term_debt": 6363000, "accounts_payable": 116057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518546000, "long_term_debt": 1130576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1258605000, "total_liabilities": 1777151000, "total_debt": 1136939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1492229000, "total_equity": 890665000, "shares_outstanding": 38287000, "operating_cash_flow": 66703000, "stock_based_compensation": 5555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60469000, "free_cash_flow": 85963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22252000", "ebitda": "65302000", "netIncome": "6989000", "grossProfit": "213055000", "depreciation": "None", "totalRevenue": "687509000", "costOfRevenue": "474454000", "interestIncome": "14444000", "incomeBeforeTax": "7808000", "interestExpense": "14444000", "operatingIncome": "22252000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "819000", "reportedCurrency": "USD", "netInterestIncome": "-14444000", "nonInterestIncome": "None", "operatingExpenses": "190803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43050000", "sellingGeneralAndAdministrative": "149681000", "netIncomeFromContinuingOperations": "6989000" }, "balance": { "goodwill": "1116815000", "inventory": "None", "commonStock": "506000", "currentDebt": "None", "investments": "None", "totalAssets": "2667816000", "longTermDebt": "1130576000", "shortTermDebt": "6363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "402400000", "reportedCurrency": "USD", "retainedEarnings": "1492229000", "totalLiabilities": "1777151000", "otherCurrentAssets": "53135000", "totalCurrentAssets": "612266000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "528581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2055550000", "currentAccountsPayable": "116057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230591000", "shortLongTermDebtTotal": "1174416000", "totalShareholderEquity": "890665000", "capitalLeaseObligations": "43840000", "otherCurrentLiabilities": "383388000", "totalCurrentLiabilities": "518546000", "otherNonCurrentLiabilities": "13468000", "totalNonCurrentLiabilities": "1258605000", "cashAndShortTermInvestments": "30550000", "commonStockSharesOutstanding": "38287000", "intangibleAssetsExcludingGoodwill": "402400000", "cashAndCashEquivalentsAtCarryingValue": "30550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66703000", "capitalExpenditures": "19260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60469000", "cashflowFromInvestment": "-22004000", "stockBasedCompensation": "5555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 740685000, "cost_of_revenue": 553959000, "gross_profit": 186726000, "ebit": 37682000, "ebitda": 82420000, "pretax_income": 21967000, "tax_provision": 5730000, "net_income": 16237000, "net_income_to_common": 16237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48038000, "total_current_assets": 704757000, "total_assets": 2771327000, "short_term_debt": 6226000, "long_term_debt": 1190280000, "total_debt": 1196506000, "total_liabilities": 1894468000, "total_equity": 876859000, "shares_outstanding": 38234000, "goodwill_and_intangibles": 1540811000 }, "cash_flow": { "operating_cash_flow": 99515000, "capital_expenditure": 27266000, "free_cash_flow": 126781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214670, "ticker_id": 187, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37682000", "ebitda": "82420000", "netIncome": "16237000", "grossProfit": "186726000", "depreciation": "None", "totalRevenue": "740685000", "costOfRevenue": "553959000", "interestIncome": "None", "incomeBeforeTax": "21967000", "interestExpense": "15715000", "operatingIncome": "37682000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5730000", "reportedCurrency": "USD", "netInterestIncome": "-15715000", "nonInterestIncome": "None", "operatingExpenses": "149044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44738000", "sellingGeneralAndAdministrative": "149044000", "netIncomeFromContinuingOperations": "16237000" }, "balance": { "goodwill": "1116307000", "inventory": "1", "commonStock": "506000", "currentDebt": "None", "investments": "None", "totalAssets": "2771327000", "longTermDebt": "1190280000", "shortTermDebt": "6226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "424504000", "reportedCurrency": "USD", "retainedEarnings": "1485240000", "totalLiabilities": "1894468000", "otherCurrentAssets": "57501000", "totalCurrentAssets": "704757000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71749000", "currentNetReceivables": "599218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066570000", "currentAccountsPayable": "135849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1235673000", "totalShareholderEquity": "876859000", "capitalLeaseObligations": "45393000", "otherCurrentLiabilities": "420274000", "totalCurrentLiabilities": "573890000", "otherNonCurrentLiabilities": "13152000", "totalNonCurrentLiabilities": "1320578000", "cashAndShortTermInvestments": "48038000", "commonStockSharesOutstanding": "38234000", "intangibleAssetsExcludingGoodwill": "424504000", "cashAndCashEquivalentsAtCarryingValue": "48038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99515000", "capitalExpenditures": "27266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80108000", "cashflowFromInvestment": "-22332000", "stockBasedCompensation": "6357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 740685000, "cost_of_revenue": 553959000, "gross_profit": 186726000, "research_and_development": null, "selling_general_admin": 149044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37682000, "depreciation_amortisation": 44738000, "ebitda": 82420000, "interest_expense": 15715000, "interest_income": null, "other_non_operating": null, "pretax_income": 21967000, "tax_provision": 5730000, "effective_tax_rate": null, "net_income": 16237000, "net_income_continuing_ops": 16237000, "net_income_to_common": 16237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48038000, "short_term_investments": 71749000, "net_receivables": 599218000, "inventory": 1, "other_current_assets": null, "total_current_assets": 704757000, "net_ppe": null, "goodwill": 1116307000, "intangible_assets": 424504000, "goodwill_and_intangibles": 1540811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2066570000, "total_assets": 2771327000, "short_term_debt": 6226000, "accounts_payable": 135849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573890000, "long_term_debt": 1190280000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1320578000, "total_liabilities": 1894468000, "total_debt": 1196506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1485240000, "total_equity": 876859000, "shares_outstanding": 38234000, "operating_cash_flow": 99515000, "stock_based_compensation": 6357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80108000, "free_cash_flow": 126781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37682000", "ebitda": "82420000", "netIncome": "16237000", "grossProfit": "186726000", "depreciation": "None", "totalRevenue": "740685000", "costOfRevenue": "553959000", "interestIncome": "None", "incomeBeforeTax": "21967000", "interestExpense": "15715000", "operatingIncome": "37682000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5730000", "reportedCurrency": "USD", "netInterestIncome": "-15715000", "nonInterestIncome": "None", "operatingExpenses": "149044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44738000", "sellingGeneralAndAdministrative": "149044000", "netIncomeFromContinuingOperations": "16237000" }, "balance": { "goodwill": "1116307000", "inventory": "1", "commonStock": "506000", "currentDebt": "None", "investments": "None", "totalAssets": "2771327000", "longTermDebt": "1190280000", "shortTermDebt": "6226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "424504000", "reportedCurrency": "USD", "retainedEarnings": "1485240000", "totalLiabilities": "1894468000", "otherCurrentAssets": "57501000", "totalCurrentAssets": "704757000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71749000", "currentNetReceivables": "599218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066570000", "currentAccountsPayable": "135849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1235673000", "totalShareholderEquity": "876859000", "capitalLeaseObligations": "45393000", "otherCurrentLiabilities": "420274000", "totalCurrentLiabilities": "573890000", "otherNonCurrentLiabilities": "13152000", "totalNonCurrentLiabilities": "1320578000", "cashAndShortTermInvestments": "48038000", "commonStockSharesOutstanding": "38234000", "intangibleAssetsExcludingGoodwill": "424504000", "cashAndCashEquivalentsAtCarryingValue": "48038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99515000", "capitalExpenditures": "27266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80108000", "cashflowFromInvestment": "-22332000", "stockBasedCompensation": "6357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 820878000, "cost_of_revenue": 606091000, "gross_profit": 214787000, "ebit": 39945000, "ebitda": 84462000, "pretax_income": 23317000, "tax_provision": 5989000, "net_income": 17328000, "net_income_to_common": 17328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50560000, "total_current_assets": 790746000, "total_assets": 2873597000, "short_term_debt": 6633000, "long_term_debt": 1269984000, "total_debt": 1276617000, "total_liabilities": 2019406000, "total_equity": 854191000, "shares_outstanding": 38197000, "goodwill_and_intangibles": 1564005000 }, "cash_flow": { "operating_cash_flow": 81386000, "capital_expenditure": 18145000, "free_cash_flow": 99531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214671, "ticker_id": 187, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39945000", "ebitda": "84462000", "netIncome": "17328000", "grossProfit": "214787000", "depreciation": "None", "totalRevenue": "820878000", "costOfRevenue": "606091000", "interestIncome": "None", "incomeBeforeTax": "23317000", "interestExpense": "16628000", "operatingIncome": "39945000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5989000", "reportedCurrency": "USD", "netInterestIncome": "-16628000", "nonInterestIncome": "None", "operatingExpenses": "174842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44517000", "sellingGeneralAndAdministrative": "174842000", "netIncomeFromContinuingOperations": "17328000" }, "balance": { "goodwill": "1114757000", "inventory": "1", "commonStock": "505000", "currentDebt": "None", "investments": "None", "totalAssets": "2873597000", "longTermDebt": "1269984000", "shortTermDebt": "6633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "449248000", "reportedCurrency": "USD", "retainedEarnings": "1469003000", "totalLiabilities": "2019406000", "otherCurrentAssets": "64023000", "totalCurrentAssets": "790746000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71912000", "currentNetReceivables": "676163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2082851000", "currentAccountsPayable": "143127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1315636000", "totalShareholderEquity": "854191000", "capitalLeaseObligations": "45652000", "otherCurrentLiabilities": "457839000", "totalCurrentLiabilities": "623903000", "otherNonCurrentLiabilities": "12889000", "totalNonCurrentLiabilities": "1395503000", "cashAndShortTermInvestments": "50560000", "commonStockSharesOutstanding": "38197000", "intangibleAssetsExcludingGoodwill": "449248000", "cashAndCashEquivalentsAtCarryingValue": "50560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81386000", "capitalExpenditures": "18145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38973000", "cashflowFromInvestment": "-21399000", "stockBasedCompensation": "7739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3973000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 820878000, "cost_of_revenue": 606091000, "gross_profit": 214787000, "research_and_development": null, "selling_general_admin": 174842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39945000, "depreciation_amortisation": 44517000, "ebitda": 84462000, "interest_expense": 16628000, "interest_income": null, "other_non_operating": null, "pretax_income": 23317000, "tax_provision": 5989000, "effective_tax_rate": null, "net_income": 17328000, "net_income_continuing_ops": 17328000, "net_income_to_common": 17328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50560000, "short_term_investments": 71912000, "net_receivables": 676163000, "inventory": 1, "other_current_assets": null, "total_current_assets": 790746000, "net_ppe": null, "goodwill": 1114757000, "intangible_assets": 449248000, "goodwill_and_intangibles": 1564005000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2082851000, "total_assets": 2873597000, "short_term_debt": 6633000, "accounts_payable": 143127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 623903000, "long_term_debt": 1269984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1395503000, "total_liabilities": 2019406000, "total_debt": 1276617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1469003000, "total_equity": 854191000, "shares_outstanding": 38197000, "operating_cash_flow": 81386000, "stock_based_compensation": 7739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38973000, "free_cash_flow": 99531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39945000", "ebitda": "84462000", "netIncome": "17328000", "grossProfit": "214787000", "depreciation": "None", "totalRevenue": "820878000", "costOfRevenue": "606091000", "interestIncome": "None", "incomeBeforeTax": "23317000", "interestExpense": "16628000", "operatingIncome": "39945000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5989000", "reportedCurrency": "USD", "netInterestIncome": "-16628000", "nonInterestIncome": "None", "operatingExpenses": "174842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44517000", "sellingGeneralAndAdministrative": "174842000", "netIncomeFromContinuingOperations": "17328000" }, "balance": { "goodwill": "1114757000", "inventory": "1", "commonStock": "505000", "currentDebt": "None", "investments": "None", "totalAssets": "2873597000", "longTermDebt": "1269984000", "shortTermDebt": "6633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "449248000", "reportedCurrency": "USD", "retainedEarnings": "1469003000", "totalLiabilities": "2019406000", "otherCurrentAssets": "64023000", "totalCurrentAssets": "790746000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71912000", "currentNetReceivables": "676163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2082851000", "currentAccountsPayable": "143127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1315636000", "totalShareholderEquity": "854191000", "capitalLeaseObligations": "45652000", "otherCurrentLiabilities": "457839000", "totalCurrentLiabilities": "623903000", "otherNonCurrentLiabilities": "12889000", "totalNonCurrentLiabilities": "1395503000", "cashAndShortTermInvestments": "50560000", "commonStockSharesOutstanding": "38197000", "intangibleAssetsExcludingGoodwill": "449248000", "cashAndCashEquivalentsAtCarryingValue": "50560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81386000", "capitalExpenditures": "18145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38973000", "cashflowFromInvestment": "-21399000", "stockBasedCompensation": "7739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3973000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 818269000, "cost_of_revenue": 598636000, "gross_profit": 219633000, "ebit": 34170000, "ebitda": 77302000, "pretax_income": 14005000, "tax_provision": 1516000, "net_income": 12489000, "net_income_to_common": 12489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32935000, "total_current_assets": 841685000, "total_assets": 2924394000, "short_term_debt": 7993000, "long_term_debt": 1304688000, "total_debt": 1312681000, "total_liabilities": 2093138000, "total_equity": 831256000, "shares_outstanding": 38167000, "goodwill_and_intangibles": 1585683000 }, "cash_flow": { "operating_cash_flow": -41130000, "capital_expenditure": 31556000, "free_cash_flow": -9574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214672, "ticker_id": 187, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34170000", "ebitda": "77302000", "netIncome": "12489000", "grossProfit": "219633000", "depreciation": "None", "totalRevenue": "818269000", "costOfRevenue": "598636000", "interestIncome": "None", "incomeBeforeTax": "14005000", "interestExpense": "20165000", "operatingIncome": "34170000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1516000", "reportedCurrency": "USD", "netInterestIncome": "-20165000", "nonInterestIncome": "None", "operatingExpenses": "185463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43132000", "sellingGeneralAndAdministrative": "570775000", "netIncomeFromContinuingOperations": "12489000" }, "balance": { "goodwill": "1111549000", "inventory": "1", "commonStock": "504000", "currentDebt": "None", "investments": "None", "totalAssets": "2924394000", "longTermDebt": "1304688000", "shortTermDebt": "7993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "474134000", "reportedCurrency": "USD", "retainedEarnings": "1451675000", "totalLiabilities": "2093138000", "otherCurrentAssets": "62209000", "totalCurrentAssets": "841685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68845000", "currentNetReceivables": "746541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2082709000", "currentAccountsPayable": "177111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1350284000", "totalShareholderEquity": "831256000", "capitalLeaseObligations": "45596000", "otherCurrentLiabilities": "451007000", "totalCurrentLiabilities": "656121000", "otherNonCurrentLiabilities": "13316000", "totalNonCurrentLiabilities": "1437017000", "cashAndShortTermInvestments": "32935000", "commonStockSharesOutstanding": "38167000", "intangibleAssetsExcludingGoodwill": "474134000", "cashAndCashEquivalentsAtCarryingValue": "32935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "113484000", "operatingCashflow": "-41130000", "capitalExpenditures": "31556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "363495000", "cashflowFromInvestment": "-323731000", "stockBasedCompensation": "2578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 818269000, "cost_of_revenue": 598636000, "gross_profit": 219633000, "research_and_development": null, "selling_general_admin": 570775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34170000, "depreciation_amortisation": 43132000, "ebitda": 77302000, "interest_expense": 20165000, "interest_income": null, "other_non_operating": null, "pretax_income": 14005000, "tax_provision": 1516000, "effective_tax_rate": null, "net_income": 12489000, "net_income_continuing_ops": 12489000, "net_income_to_common": 12489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32935000, "short_term_investments": 68845000, "net_receivables": 746541000, "inventory": 1, "other_current_assets": null, "total_current_assets": 841685000, "net_ppe": null, "goodwill": 1111549000, "intangible_assets": 474134000, "goodwill_and_intangibles": 1585683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2082709000, "total_assets": 2924394000, "short_term_debt": 7993000, "accounts_payable": 177111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 656121000, "long_term_debt": 1304688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1437017000, "total_liabilities": 2093138000, "total_debt": 1312681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1451675000, "total_equity": 831256000, "shares_outstanding": 38167000, "operating_cash_flow": -41130000, "stock_based_compensation": 2578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 363495000, "free_cash_flow": -9574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34170000", "ebitda": "77302000", "netIncome": "12489000", "grossProfit": "219633000", "depreciation": "None", "totalRevenue": "818269000", "costOfRevenue": "598636000", "interestIncome": "None", "incomeBeforeTax": "14005000", "interestExpense": "20165000", "operatingIncome": "34170000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1516000", "reportedCurrency": "USD", "netInterestIncome": "-20165000", "nonInterestIncome": "None", "operatingExpenses": "185463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43132000", "sellingGeneralAndAdministrative": "570775000", "netIncomeFromContinuingOperations": "12489000" }, "balance": { "goodwill": "1111549000", "inventory": "1", "commonStock": "504000", "currentDebt": "None", "investments": "None", "totalAssets": "2924394000", "longTermDebt": "1304688000", "shortTermDebt": "7993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "474134000", "reportedCurrency": "USD", "retainedEarnings": "1451675000", "totalLiabilities": "2093138000", "otherCurrentAssets": "62209000", "totalCurrentAssets": "841685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68845000", "currentNetReceivables": "746541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2082709000", "currentAccountsPayable": "177111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1350284000", "totalShareholderEquity": "831256000", "capitalLeaseObligations": "45596000", "otherCurrentLiabilities": "451007000", "totalCurrentLiabilities": "656121000", "otherNonCurrentLiabilities": "13316000", "totalNonCurrentLiabilities": "1437017000", "cashAndShortTermInvestments": "32935000", "commonStockSharesOutstanding": "38167000", "intangibleAssetsExcludingGoodwill": "474134000", "cashAndCashEquivalentsAtCarryingValue": "32935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "113484000", "operatingCashflow": "-41130000", "capitalExpenditures": "31556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "363495000", "cashflowFromInvestment": "-323731000", "stockBasedCompensation": "2578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 853463000, "cost_of_revenue": 563957000, "gross_profit": 289506000, "ebit": 86926000, "ebitda": 127653000, "pretax_income": 75385000, "tax_provision": 22211000, "net_income": 53174000, "net_income_to_common": 53174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29377000, "total_current_assets": 831120000, "total_assets": 2654766000, "short_term_debt": 8477000, "long_term_debt": 939393000, "total_debt": 947870000, "total_liabilities": 1837597000, "total_equity": 817169000, "shares_outstanding": 38325000, "goodwill_and_intangibles": 1345582000 }, "cash_flow": { "operating_cash_flow": 172194000, "capital_expenditure": 29895000, "free_cash_flow": 202089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214674, "ticker_id": 187, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86926000", "ebitda": "127653000", "netIncome": "53174000", "grossProfit": "289506000", "depreciation": "None", "totalRevenue": "853463000", "costOfRevenue": "563957000", "interestIncome": "11541000", "incomeBeforeTax": "75385000", "interestExpense": "11541000", "operatingIncome": "86926000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22211000", "reportedCurrency": "USD", "netInterestIncome": "-11541000", "nonInterestIncome": "None", "operatingExpenses": "202580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40727000", "sellingGeneralAndAdministrative": "163405000", "netIncomeFromContinuingOperations": "53174000" }, "balance": { "goodwill": "935779000", "inventory": "None", "commonStock": "504000", "currentDebt": "None", "investments": "None", "totalAssets": "2654766000", "longTermDebt": "939393000", "shortTermDebt": "8477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "409803000", "reportedCurrency": "USD", "retainedEarnings": "1439186000", "totalLiabilities": "1837597000", "otherCurrentAssets": "60043000", "totalCurrentAssets": "831120000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69995000", "currentNetReceivables": "741700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1823646000", "currentAccountsPayable": "248506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187557000", "shortLongTermDebtTotal": "947870000", "totalShareholderEquity": "817169000", "capitalLeaseObligations": "36939000", "otherCurrentLiabilities": "426968000", "totalCurrentLiabilities": "707126000", "otherNonCurrentLiabilities": "159782000", "totalNonCurrentLiabilities": "1130471000", "cashAndShortTermInvestments": "29377000", "commonStockSharesOutstanding": "38325000", "intangibleAssetsExcludingGoodwill": "409803000", "cashAndCashEquivalentsAtCarryingValue": "29377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-37099000", "operatingCashflow": "172194000", "capitalExpenditures": "29895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105022000", "cashflowFromInvestment": "-33903000", "stockBasedCompensation": "306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2522000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 853463000, "cost_of_revenue": 563957000, "gross_profit": 289506000, "research_and_development": null, "selling_general_admin": 163405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86926000, "depreciation_amortisation": 40727000, "ebitda": 127653000, "interest_expense": 11541000, "interest_income": null, "other_non_operating": null, "pretax_income": 75385000, "tax_provision": 22211000, "effective_tax_rate": null, "net_income": 53174000, "net_income_continuing_ops": 53174000, "net_income_to_common": 53174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29377000, "short_term_investments": 69995000, "net_receivables": 741700000, "inventory": null, "other_current_assets": null, "total_current_assets": 831120000, "net_ppe": null, "goodwill": 935779000, "intangible_assets": 409803000, "goodwill_and_intangibles": 1345582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1823646000, "total_assets": 2654766000, "short_term_debt": 8477000, "accounts_payable": 248506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 707126000, "long_term_debt": 939393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1130471000, "total_liabilities": 1837597000, "total_debt": 947870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1439186000, "total_equity": 817169000, "shares_outstanding": 38325000, "operating_cash_flow": 172194000, "stock_based_compensation": 306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105022000, "free_cash_flow": 202089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86926000", "ebitda": "127653000", "netIncome": "53174000", "grossProfit": "289506000", "depreciation": "None", "totalRevenue": "853463000", "costOfRevenue": "563957000", "interestIncome": "11541000", "incomeBeforeTax": "75385000", "interestExpense": "11541000", "operatingIncome": "86926000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22211000", "reportedCurrency": "USD", "netInterestIncome": "-11541000", "nonInterestIncome": "None", "operatingExpenses": "202580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "563957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40727000", "sellingGeneralAndAdministrative": "163405000", "netIncomeFromContinuingOperations": "53174000" }, "balance": { "goodwill": "935779000", "inventory": "None", "commonStock": "504000", "currentDebt": "None", "investments": "None", "totalAssets": "2654766000", "longTermDebt": "939393000", "shortTermDebt": "8477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "409803000", "reportedCurrency": "USD", "retainedEarnings": "1439186000", "totalLiabilities": "1837597000", "otherCurrentAssets": "60043000", "totalCurrentAssets": "831120000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69995000", "currentNetReceivables": "741700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1823646000", "currentAccountsPayable": "248506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187557000", "shortLongTermDebtTotal": "947870000", "totalShareholderEquity": "817169000", "capitalLeaseObligations": "36939000", "otherCurrentLiabilities": "426968000", "totalCurrentLiabilities": "707126000", "otherNonCurrentLiabilities": "159782000", "totalNonCurrentLiabilities": "1130471000", "cashAndShortTermInvestments": "29377000", "commonStockSharesOutstanding": "38325000", "intangibleAssetsExcludingGoodwill": "409803000", "cashAndCashEquivalentsAtCarryingValue": "29377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-37099000", "operatingCashflow": "172194000", "capitalExpenditures": "29895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105022000", "cashflowFromInvestment": "-33903000", "stockBasedCompensation": "306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2522000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "income_statement": { "revenue": 991299000, "cost_of_revenue": 661018000, "gross_profit": 330281000, "ebit": 91663000, "ebitda": 129897000, "pretax_income": 79488000, "tax_provision": 18582000, "net_income": 60906000, "net_income_to_common": 60906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7013000, "total_current_assets": 807236000, "total_assets": 2644143000, "short_term_debt": 8603000, "long_term_debt": 1034097000, "total_debt": 1042700000, "total_liabilities": 1877846000, "total_equity": 766297000, "shares_outstanding": 39341000, "goodwill_and_intangibles": 1368145000 }, "cash_flow": { "operating_cash_flow": 197667000, "capital_expenditure": 26449000, "free_cash_flow": 224116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214675, "ticker_id": 187, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:03.621643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91663000", "ebitda": "129897000", "netIncome": "60906000", "grossProfit": "330281000", "depreciation": "None", "totalRevenue": "991299000", "costOfRevenue": "661018000", "interestIncome": "12175000", "incomeBeforeTax": "79488000", "interestExpense": "12175000", "operatingIncome": "91663000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18582000", "reportedCurrency": "USD", "netInterestIncome": "-12175000", "nonInterestIncome": "None", "operatingExpenses": "238618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38234000", "sellingGeneralAndAdministrative": "201771000", "netIncomeFromContinuingOperations": "60906000" }, "balance": { "goodwill": "935779000", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "2644143000", "longTermDebt": "1034097000", "shortTermDebt": "8603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "432366000", "reportedCurrency": "USD", "retainedEarnings": "1386012000", "totalLiabilities": "1877846000", "otherCurrentAssets": "52066000", "totalCurrentAssets": "807236000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71564000", "currentNetReceivables": "748157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1836907000", "currentAccountsPayable": "222621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177417000", "shortLongTermDebtTotal": "1042700000", "totalShareholderEquity": "766297000", "capitalLeaseObligations": "38836000", "otherCurrentLiabilities": "428163000", "totalCurrentLiabilities": "673715000", "otherNonCurrentLiabilities": "163048000", "totalNonCurrentLiabilities": "1204131000", "cashAndShortTermInvestments": "7013000", "commonStockSharesOutstanding": "39341000", "intangibleAssetsExcludingGoodwill": "432366000", "cashAndCashEquivalentsAtCarryingValue": "7013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "150305000", "operatingCashflow": "197667000", "capitalExpenditures": "26449000", "changeInReceivables": "211706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203287000", "cashflowFromInvestment": "-22428000", "stockBasedCompensation": "4818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 991299000, "cost_of_revenue": 661018000, "gross_profit": 330281000, "research_and_development": null, "selling_general_admin": 201771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91663000, "depreciation_amortisation": 38234000, "ebitda": 129897000, "interest_expense": 12175000, "interest_income": null, "other_non_operating": null, "pretax_income": 79488000, "tax_provision": 18582000, "effective_tax_rate": null, "net_income": 60906000, "net_income_continuing_ops": 60906000, "net_income_to_common": 60906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7013000, "short_term_investments": 71564000, "net_receivables": 748157000, "inventory": 1, "other_current_assets": null, "total_current_assets": 807236000, "net_ppe": null, "goodwill": 935779000, "intangible_assets": 432366000, "goodwill_and_intangibles": 1368145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1836907000, "total_assets": 2644143000, "short_term_debt": 8603000, "accounts_payable": 222621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 673715000, "long_term_debt": 1034097000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204131000, "total_liabilities": 1877846000, "total_debt": 1042700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1386012000, "total_equity": 766297000, "shares_outstanding": 39341000, "operating_cash_flow": 197667000, "stock_based_compensation": 4818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22428000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203287000, "free_cash_flow": 224116000, "net_change_in_cash": -28048000 }, "raw_data": { "income": { "ebit": "91663000", "ebitda": "129897000", "netIncome": "60906000", "grossProfit": "330281000", "depreciation": "None", "totalRevenue": "991299000", "costOfRevenue": "661018000", "interestIncome": "12175000", "incomeBeforeTax": "79488000", "interestExpense": "12175000", "operatingIncome": "91663000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18582000", "reportedCurrency": "USD", "netInterestIncome": "-12175000", "nonInterestIncome": "None", "operatingExpenses": "238618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38234000", "sellingGeneralAndAdministrative": "201771000", "netIncomeFromContinuingOperations": "60906000" }, "balance": { "goodwill": "935779000", "inventory": "1", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "2644143000", "longTermDebt": "1034097000", "shortTermDebt": "8603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "432366000", "reportedCurrency": "USD", "retainedEarnings": "1386012000", "totalLiabilities": "1877846000", "otherCurrentAssets": "52066000", "totalCurrentAssets": "807236000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71564000", "currentNetReceivables": "748157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1836907000", "currentAccountsPayable": "222621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177417000", "shortLongTermDebtTotal": "1042700000", "totalShareholderEquity": "766297000", "capitalLeaseObligations": "38836000", "otherCurrentLiabilities": "428163000", "totalCurrentLiabilities": "673715000", "otherNonCurrentLiabilities": "163048000", "totalNonCurrentLiabilities": "1204131000", "cashAndShortTermInvestments": "7013000", "commonStockSharesOutstanding": "39341000", "intangibleAssetsExcludingGoodwill": "432366000", "cashAndCashEquivalentsAtCarryingValue": "7013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "150305000", "operatingCashflow": "197667000", "capitalExpenditures": "26449000", "changeInReceivables": "211706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203287000", "cashflowFromInvestment": "-22428000", "stockBasedCompensation": "4818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38234000", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }