{ "ticker": { "uuid": "47798135-b485-4908-9a9f-df0e1d926c02", "symbol": "ECVT", "name": "Ecovyst Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/47798135-b485-4908-9a9f-df0e1d926c02/", "api_url": "https://sharemaestro.com/factors/api/tickers/47798135-b485-4908-9a9f-df0e1d926c02/" }, "ticker_metadata": { "id": 1175, "uuid": "47798135-b485-4908-9a9f-df0e1d926c02", "symbol": "ECVT", "name": "Ecovyst Inc", "asset_type": "equity", "market_cap": 1462299000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Ecovyst Inc. (ECVT) is a prominent player in the industrial technology sector, focusing on advanced catalysts and materials that promote sustainability and operational efficiency within refining, petrochemical, and environmental industries. The company prides itself on a diverse portfolio of proprietary technologies that demonstrate its commitment to innovation and environmental stewardship. With strategic growth initiatives and a strong intellectual property base, Ecovyst is poised to capitalize on emerging trends in sustainable industrial practices, targeting significant long-term value creation in a rapidly evolving market landscape.", "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": "47798135-b485-4908-9a9f-df0e1d926c02", "symbol": "ECVT", "name": "Ecovyst Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/47798135-b485-4908-9a9f-df0e1d926c02/", "api_url": "https://sharemaestro.com/factors/api/tickers/47798135-b485-4908-9a9f-df0e1d926c02/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.32, "quality": 0.31, "momentum": 0.88, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 12.85, "market_cap": 1436537145.9, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0949, "shareholder_yield": 0.0557, "roe": -0.1099, "piotroski_f_score": 6, "momentum_12_1": 0.7697, "volatility_252d": 0.2874 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:51.623696+00:00", "batch_id": "" }, "size": { "price_close": 12.85, "market_cap": 1436537145.9, "market_cap_usd": 1436537145.9, "enterprise_value": 1677001145.9, "shares_outstanding": 111792774, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.4975, "ptbv_ratio": 7.4859, "ps_ratio": 1.7531, "pcf_ratio": 9.7736, "pfcf_ratio": 6.9309, "ev_ebitda": 10.5369, "ev_ebit": 20.1582, "ev_sales": 2.0466, "ev_fcf": 8.0911, "earnings_yield": null, "fcf_yield": 0.1236, "price_to_sales": 1.7531, "price_to_book": 2.4975, "price_to_cashflow": 9.7736, "ebitda_to_ev": 0.0949, "sales_yield": 0.4886 }, "yield": { "dividend_yield": 0.0557, "buyback_yield": 0, "shareholder_yield": 0.0557, "debt_paydown_yield": null, "total_yield": 0.0557 }, "quality": { "gross_margin": 0.2199, "operating_margin": 0.1015, "net_margin": -0.0771, "ebitda_margin": 0.1942, "fcf_margin": 0.2529, "roe": -0.1099, "roa": -0.0507, "roic": 0.0459, "roc_greenblatt": null, "asset_turnover": 0.6573, "cash_conversion": -3.2787, "accruals_ratio": -0.1686, "sbc_to_revenue": 0.0136, "piotroski_f_score": 6, "altman_z_score": 2.0568, "earnings_stability_5y": 3.3586, "revenue_stability_5y": 0.1742, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1445, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1672, "net_debt_to_ebitda": 1.5109, "debt_to_assets": 0.3233, "interest_coverage": 2.8105, "current_ratio": 2.3792, "quick_ratio": 2.1274, "net_debt": 240464000, "local_beta": 0.0011, "volatility_252d": 0.2874, "volatility_60d": 0.66, "max_drawdown_12m": -0.1243, "risk_adjusted_momentum": 2.6786 }, "growth": { "revenue_growth_1y": 0.1926, "revenue_growth_3y_cagr": -0.0409, "revenue_growth_5y_cagr": 0.0785, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.039, "book_value_growth_1y": -0.1328, "revenue_growth": 0.1926, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0912, "price_return_3m": 0.165, "price_return_6m": 0.4703, "price_return_9m": 0.4278, "price_return_12m": 0.6083, "price_return_12m_ex1m": 0.7697, "momentum_6m": 0.4703, "momentum_12m": 0.6083, "momentum_12_1": 0.7697, "distance_from_52w_high": -0.1174, "distance_from_52w_low": 0.6328, "relative_strength": 0.5083 }, "raw_ttm": { "revenue_ttm": 819420000, "gross_profit_ttm": 180150000, "ebit_ttm": 83192000, "ebitda_ttm": 159155000, "net_income_ttm": -63215000, "eps_diluted_ttm": -0.5655, "operating_cash_flow_ttm": 146982000, "capital_expenditure_ttm": 60284000, "fcf_ttm": 207266000, "dividends_paid_ttm": 80000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29600000, "cash_and_equivalents": 162600000, "total_current_assets": 304300000, "total_current_liabilities": 127900000, "net_ppe": null, "total_assets": 1246600000, "total_debt": 403064000, "total_equity": 575200000, "net_working_capital": 24100000, "book_value_per_share": 5.1452, "retained_earnings": -244300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 191900000, "tangible_book_per_share": 1.7166 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 77, "rank_ps": 43, "rank_pcf": 42, "rank_ev_ebitda": 42, "rank_ev_ebit": 69, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 81, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 81, "rank_fcf_margin": 37, "rank_piotroski": 36, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 19 }, "composites": { "value_composite": 68, "quality_composite": 69, "momentum_composite": 12, "growth_composite": 22, "yield_composite": 9, "svqf_composite": 28, "vc1_composite": 31, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.315, "os_score": 0.44, "value_percentile": 0.32, "quality_percentile": 0.31, "momentum_percentile": 0.88, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4000, "ticker_id": 1175, "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": "2026-06-07T06:52:51.623696+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.85, "market_cap": 1436537145.9, "market_cap_usd": 1436537145.9, "enterprise_value": 1677001145.9, "shares_outstanding": 111792774, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.49745679, "ptbv_ratio": 7.48586319, "ps_ratio": 1.75311458, "pcf_ratio": 9.7735583, "pfcf_ratio": 6.93088662, "ev_ebitda": 10.53690519, "ev_ebit": 20.15820206, "ev_sales": 2.04657092, "ev_fcf": 8.09105761, "earnings_yield": null, "fcf_yield": 0.12359324, "dividend_yield": 0.05568948, "buyback_yield": 0, "shareholder_yield": 0.05568948, "debt_paydown_yield": null, "total_yield": 0.05568948, "gross_margin": 0.21985063, "operating_margin": 0.10152547, "net_margin": -0.07714603, "ebitda_margin": 0.19422884, "fcf_margin": 0.25294233, "roe": -0.1099009, "roa": -0.05070993, "roic": 0.04589087, "roc_greenblatt": null, "asset_turnover": 0.65732392, "cash_conversion": -3.27874713, "accruals_ratio": -0.16861624, "sbc_to_revenue": 0.01359498, "debt_to_equity": 1.16724618, "net_debt_to_ebitda": 1.51087933, "debt_to_assets": 0.32333066, "interest_coverage": 2.81054054, "current_ratio": 2.3792025, "quick_ratio": 2.12744332, "net_debt": 240464000, "revenue_growth_1y": 0.19263825, "revenue_growth_3y_cagr": -0.04093106, "revenue_growth_5y_cagr": 0.0784678, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03904711, "book_value_growth_1y": -0.13276251, "piotroski_f_score": 6, "altman_z_score": 2.0567621, "earnings_stability_5y": 3.35857, "revenue_stability_5y": 0.174174, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09123055, "price_return_3m": 0.16500453, "price_return_6m": 0.47025172, "price_return_9m": 0.42777778, "price_return_12m": 0.60826033, "price_return_12m_ex1m": 0.76971214, "distance_from_52w_high": -0.11744505, "distance_from_52w_low": 0.63278272, "relative_strength": 0.50829674, "local_beta": 0.0011, "volatility_252d": 0.287357, "volatility_60d": 0.660039, "max_drawdown_12m": -0.12432432, "revenue_ttm": 819420000, "gross_profit_ttm": 180150000, "ebit_ttm": 83192000, "ebitda_ttm": 159155000, "net_income_ttm": -63215000, "eps_diluted_ttm": -0.56546589, "operating_cash_flow_ttm": 146982000, "capital_expenditure_ttm": 60284000, "fcf_ttm": 207266000, "dividends_paid_ttm": 80000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29600000, "cash_and_equivalents": 162600000, "total_current_assets": 304300000, "total_current_liabilities": 127900000, "net_ppe": null, "total_assets": 1246600000, "total_debt": 403064000, "total_equity": 575200000, "net_working_capital": 24100000, "book_value_per_share": 5.14523416, "retained_earnings": -244300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 191900000, "tangible_book_per_share": 1.71656891, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 77, "rank_ps": 43, "rank_pcf": 42, "rank_ev_ebitda": 42, "rank_ev_ebit": 69, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 81, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 81, "rank_fcf_margin": 37, "rank_piotroski": 36, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 19, "value_composite": 68, "quality_composite": 69, "momentum_composite": 12, "growth_composite": 22, "yield_composite": 9, "svqf_composite": 28, "vc1_composite": 31, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.85, "os": 0.44, "value": 0.32, "quality": 0.31, "momentum": 0.88, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0557, "roe": -0.1099, "momentum_12_1": 0.7697, "complete_fields": { "id": 4000, "ticker_id": 1175, "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": "2026-06-07T06:52:51.623696+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.85, "market_cap": 1436537145.9, "market_cap_usd": 1436537145.9, "enterprise_value": 1677001145.9, "shares_outstanding": 111792774, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.49745679, "ptbv_ratio": 7.48586319, "ps_ratio": 1.75311458, "pcf_ratio": 9.7735583, "pfcf_ratio": 6.93088662, "ev_ebitda": 10.53690519, "ev_ebit": 20.15820206, "ev_sales": 2.04657092, "ev_fcf": 8.09105761, "earnings_yield": null, "fcf_yield": 0.12359324, "dividend_yield": 0.05568948, "buyback_yield": 0, "shareholder_yield": 0.05568948, "debt_paydown_yield": null, "total_yield": 0.05568948, "gross_margin": 0.21985063, "operating_margin": 0.10152547, "net_margin": -0.07714603, "ebitda_margin": 0.19422884, "fcf_margin": 0.25294233, "roe": -0.1099009, "roa": -0.05070993, "roic": 0.04589087, "roc_greenblatt": null, "asset_turnover": 0.65732392, "cash_conversion": -3.27874713, "accruals_ratio": -0.16861624, "sbc_to_revenue": 0.01359498, "debt_to_equity": 1.16724618, "net_debt_to_ebitda": 1.51087933, "debt_to_assets": 0.32333066, "interest_coverage": 2.81054054, "current_ratio": 2.3792025, "quick_ratio": 2.12744332, "net_debt": 240464000, "revenue_growth_1y": 0.19263825, "revenue_growth_3y_cagr": -0.04093106, "revenue_growth_5y_cagr": 0.0784678, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03904711, "book_value_growth_1y": -0.13276251, "piotroski_f_score": 6, "altman_z_score": 2.0567621, "earnings_stability_5y": 3.35857, "revenue_stability_5y": 0.174174, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09123055, "price_return_3m": 0.16500453, "price_return_6m": 0.47025172, "price_return_9m": 0.42777778, "price_return_12m": 0.60826033, "price_return_12m_ex1m": 0.76971214, "distance_from_52w_high": -0.11744505, "distance_from_52w_low": 0.63278272, "relative_strength": 0.50829674, "local_beta": 0.0011, "volatility_252d": 0.287357, "volatility_60d": 0.660039, "max_drawdown_12m": -0.12432432, "revenue_ttm": 819420000, "gross_profit_ttm": 180150000, "ebit_ttm": 83192000, "ebitda_ttm": 159155000, "net_income_ttm": -63215000, "eps_diluted_ttm": -0.56546589, "operating_cash_flow_ttm": 146982000, "capital_expenditure_ttm": 60284000, "fcf_ttm": 207266000, "dividends_paid_ttm": 80000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29600000, "cash_and_equivalents": 162600000, "total_current_assets": 304300000, "total_current_liabilities": 127900000, "net_ppe": null, "total_assets": 1246600000, "total_debt": 403064000, "total_equity": 575200000, "net_working_capital": 24100000, "book_value_per_share": 5.14523416, "retained_earnings": -244300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 191900000, "tangible_book_per_share": 1.71656891, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 77, "rank_ps": 43, "rank_pcf": 42, "rank_ev_ebitda": 42, "rank_ev_ebit": 69, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 81, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 81, "rank_fcf_margin": 37, "rank_piotroski": 36, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 19, "value_composite": 68, "quality_composite": 69, "momentum_composite": 12, "growth_composite": 22, "yield_composite": 9, "svqf_composite": 28, "vc1_composite": 31, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 723515000, "cost_of_revenue": 565429000, "gross_profit": 158086000, "ebit": 59989000, "ebitda": 138586000, "pretax_income": 25786000, "tax_provision": 19498000, "net_income": -71126000, "net_income_to_common": -71126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197200000, "total_current_assets": 319400000, "total_assets": 1261000000, "short_term_debt": 9500000, "long_term_debt": 392581000, "total_debt": 402081000, "total_liabilities": 657500000, "total_equity": 603500000, "shares_outstanding": 115957562, "goodwill_and_intangibles": 386000000 }, "cash_flow": { "operating_cash_flow": 140305000, "capital_expenditure": 70410000, "free_cash_flow": 210715000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253736, "ticker_id": 1175, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59989000", "ebitda": "138586000", "netIncome": "-71126000", "grossProfit": "158086000", "depreciation": "None", "totalRevenue": "723515000", "costOfRevenue": "565429000", "interestIncome": "None", "incomeBeforeTax": "25786000", "interestExpense": "34203000", "operatingIncome": "78430000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19498000", "reportedCurrency": "USD", "netInterestIncome": "-34203000", "nonInterestIncome": "None", "operatingExpenses": "79656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78597000", "sellingGeneralAndAdministrative": "66016000", "netIncomeFromContinuingOperations": "6288000" }, "balance": { "goodwill": "326700000", "inventory": "26800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1261000000", "longTermDebt": "392581000", "shortTermDebt": "9500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "59300000", "reportedCurrency": "USD", "retainedEarnings": "-248600000", "totalLiabilities": "657500000", "otherCurrentAssets": "10100000", "totalCurrentAssets": "319400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "941600000", "currentAccountsPayable": "48000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430742000", "totalShareholderEquity": "603500000", "capitalLeaseObligations": "38161000", "otherCurrentLiabilities": "63300000", "totalCurrentLiabilities": "120800000", "otherNonCurrentLiabilities": "2188000", "totalNonCurrentLiabilities": "536700000", "cashAndShortTermInvestments": "197200000", "commonStockSharesOutstanding": "115957562", "intangibleAssetsExcludingGoodwill": "59300000", "cashAndCashEquivalentsAtCarryingValue": "197200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6288000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5571000", "operatingCashflow": "140305000", "capitalExpenditures": "70410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524960000", "cashflowFromInvestment": "435412000", "stockBasedCompensation": "9746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 723515000, "cost_of_revenue": 565429000, "gross_profit": 158086000, "research_and_development": null, "selling_general_admin": 66016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59989000, "depreciation_amortisation": 78597000, "ebitda": 138586000, "interest_expense": 34203000, "interest_income": null, "other_non_operating": null, "pretax_income": 25786000, "tax_provision": 19498000, "effective_tax_rate": null, "net_income": -71126000, "net_income_continuing_ops": 6288000, "net_income_to_common": -71126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197200000, "short_term_investments": null, "net_receivables": 85300000, "inventory": 26800000, "other_current_assets": null, "total_current_assets": 319400000, "net_ppe": null, "goodwill": 326700000, "intangible_assets": 59300000, "goodwill_and_intangibles": 386000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 941600000, "total_assets": 1261000000, "short_term_debt": 9500000, "accounts_payable": 48000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120800000, "long_term_debt": 392581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536700000, "total_liabilities": 657500000, "total_debt": 402081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248600000, "total_equity": 603500000, "shares_outstanding": 115957562, "operating_cash_flow": 140305000, "stock_based_compensation": 9746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 435412000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -524960000, "free_cash_flow": 210715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59989000", "ebitda": "138586000", "netIncome": "-71126000", "grossProfit": "158086000", "depreciation": "None", "totalRevenue": "723515000", "costOfRevenue": "565429000", "interestIncome": "None", "incomeBeforeTax": "25786000", "interestExpense": "34203000", "operatingIncome": "78430000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19498000", "reportedCurrency": "USD", "netInterestIncome": "-34203000", "nonInterestIncome": "None", "operatingExpenses": "79656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78597000", "sellingGeneralAndAdministrative": "66016000", "netIncomeFromContinuingOperations": "6288000" }, "balance": { "goodwill": "326700000", "inventory": "26800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1261000000", "longTermDebt": "392581000", "shortTermDebt": "9500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "59300000", "reportedCurrency": "USD", "retainedEarnings": "-248600000", "totalLiabilities": "657500000", "otherCurrentAssets": "10100000", "totalCurrentAssets": "319400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "941600000", "currentAccountsPayable": "48000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430742000", "totalShareholderEquity": "603500000", "capitalLeaseObligations": "38161000", "otherCurrentLiabilities": "63300000", "totalCurrentLiabilities": "120800000", "otherNonCurrentLiabilities": "2188000", "totalNonCurrentLiabilities": "536700000", "cashAndShortTermInvestments": "197200000", "commonStockSharesOutstanding": "115957562", "intangibleAssetsExcludingGoodwill": "59300000", "cashAndCashEquivalentsAtCarryingValue": "197200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6288000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5571000", "operatingCashflow": "140305000", "capitalExpenditures": "70410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524960000", "cashflowFromInvestment": "435412000", "stockBasedCompensation": "9746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78597000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 704493000, "cost_of_revenue": 502971000, "gross_profit": 201522000, "ebit": 44404000, "ebitda": 133766000, "pretax_income": -5022000, "tax_provision": 1630000, "net_income": -6652000, "net_income_to_common": -6652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146013000, "total_current_assets": 303714000, "total_assets": 1802321000, "short_term_debt": 21062000, "long_term_debt": 852099000, "total_debt": 873161000, "total_liabilities": 1101861000, "total_equity": 700460000, "shares_outstanding": 116719437, "goodwill_and_intangibles": 502515000 }, "cash_flow": { "operating_cash_flow": 149890000, "capital_expenditure": 68953000, "free_cash_flow": 218843000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253741, "ticker_id": 1175, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44404000", "ebitda": "133766000", "netIncome": "-6652000", "grossProfit": "201522000", "depreciation": "None", "totalRevenue": "704493000", "costOfRevenue": "502971000", "interestIncome": "None", "incomeBeforeTax": "-5022000", "interestExpense": "49426000", "operatingIncome": "98094000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1630000", "reportedCurrency": "USD", "netInterestIncome": "-49426000", "nonInterestIncome": "None", "operatingExpenses": "103428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89362000", "sellingGeneralAndAdministrative": "83876000", "netIncomeFromContinuingOperations": "-6652000" }, "balance": { "goodwill": "404102000", "inventory": "57126000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1802321000", "longTermDebt": "852099000", "shortTermDebt": "21062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98413000", "reportedCurrency": "USD", "retainedEarnings": "-177508000", "totalLiabilities": "1101861000", "otherCurrentAssets": "22638000", "totalCurrentAssets": "303714000", "currentLongTermDebt": "8730000", "longTermInvestments": "349308000", "shortTermInvestments": "None", "currentNetReceivables": "77937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498607000", "currentAccountsPayable": "43928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899165000", "totalShareholderEquity": "700460000", "capitalLeaseObligations": "38336000", "otherCurrentLiabilities": "46003000", "totalCurrentLiabilities": "115126000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "986735000", "cashAndShortTermInvestments": "146013000", "commonStockSharesOutstanding": "116719437", "intangibleAssetsExcludingGoodwill": "98413000", "cashAndCashEquivalentsAtCarryingValue": "146013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6652000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11180000", "operatingCashflow": "149890000", "capitalExpenditures": "68953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17841000", "cashflowFromInvestment": "-73453000", "stockBasedCompensation": "14043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704493000, "cost_of_revenue": 502971000, "gross_profit": 201522000, "research_and_development": null, "selling_general_admin": 83876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44404000, "depreciation_amortisation": 89362000, "ebitda": 133766000, "interest_expense": 49426000, "interest_income": null, "other_non_operating": null, "pretax_income": -5022000, "tax_provision": 1630000, "effective_tax_rate": null, "net_income": -6652000, "net_income_continuing_ops": -6652000, "net_income_to_common": -6652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146013000, "short_term_investments": null, "net_receivables": 77937000, "inventory": 57126000, "other_current_assets": null, "total_current_assets": 303714000, "net_ppe": null, "goodwill": 404102000, "intangible_assets": 98413000, "goodwill_and_intangibles": 502515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1498607000, "total_assets": 1802321000, "short_term_debt": 21062000, "accounts_payable": 43928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115126000, "long_term_debt": 852099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 986735000, "total_liabilities": 1101861000, "total_debt": 873161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -177508000, "total_equity": 700460000, "shares_outstanding": 116719437, "operating_cash_flow": 149890000, "stock_based_compensation": 14043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68953000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73453000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17841000, "free_cash_flow": 218843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44404000", "ebitda": "133766000", "netIncome": "-6652000", "grossProfit": "201522000", "depreciation": "None", "totalRevenue": "704493000", "costOfRevenue": "502971000", "interestIncome": "None", "incomeBeforeTax": "-5022000", "interestExpense": "49426000", "operatingIncome": "98094000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1630000", "reportedCurrency": "USD", "netInterestIncome": "-49426000", "nonInterestIncome": "None", "operatingExpenses": "103428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89362000", "sellingGeneralAndAdministrative": "83876000", "netIncomeFromContinuingOperations": "-6652000" }, "balance": { "goodwill": "404102000", "inventory": "57126000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1802321000", "longTermDebt": "852099000", "shortTermDebt": "21062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98413000", "reportedCurrency": "USD", "retainedEarnings": "-177508000", "totalLiabilities": "1101861000", "otherCurrentAssets": "22638000", "totalCurrentAssets": "303714000", "currentLongTermDebt": "8730000", "longTermInvestments": "349308000", "shortTermInvestments": "None", "currentNetReceivables": "77937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498607000", "currentAccountsPayable": "43928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899165000", "totalShareholderEquity": "700460000", "capitalLeaseObligations": "38336000", "otherCurrentLiabilities": "46003000", "totalCurrentLiabilities": "115126000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "986735000", "cashAndShortTermInvestments": "146013000", "commonStockSharesOutstanding": "116719437", "intangibleAssetsExcludingGoodwill": "98413000", "cashAndCashEquivalentsAtCarryingValue": "146013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6652000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11180000", "operatingCashflow": "149890000", "capitalExpenditures": "68953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17841000", "cashflowFromInvestment": "-73453000", "stockBasedCompensation": "14043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89362000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 691118000, "cost_of_revenue": 493153000, "gross_profit": 197965000, "ebit": 126669000, "ebitda": 211267000, "pretax_income": 81939000, "tax_provision": 10785000, "net_income": 71154000, "net_income_to_common": 71154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88365000, "total_current_assets": 245987000, "total_assets": 1837751000, "short_term_debt": 20262000, "long_term_debt": 858946000, "total_debt": 879208000, "total_liabilities": 1132287000, "total_equity": 705464000, "shares_outstanding": 119487709, "goodwill_and_intangibles": 521020000 }, "cash_flow": { "operating_cash_flow": 137597000, "capital_expenditure": 65335000, "free_cash_flow": 202932000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253746, "ticker_id": 1175, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126669000", "ebitda": "211267000", "netIncome": "71154000", "grossProfit": "197965000", "depreciation": "None", "totalRevenue": "691118000", "costOfRevenue": "493153000", "interestIncome": "None", "incomeBeforeTax": "81939000", "interestExpense": "44730000", "operatingIncome": "96650000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10785000", "reportedCurrency": "USD", "netInterestIncome": "-41149000", "nonInterestIncome": "None", "operatingExpenses": "101315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7797000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84598000", "sellingGeneralAndAdministrative": "77015000", "netIncomeFromContinuingOperations": "62575000" }, "balance": { "goodwill": "404470000", "inventory": "45115000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1837751000", "longTermDebt": "858946000", "shortTermDebt": "20262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116550000", "reportedCurrency": "USD", "retainedEarnings": "-170856000", "totalLiabilities": "1132287000", "otherCurrentAssets": "31193000", "totalCurrentAssets": "245987000", "currentLongTermDebt": "9000000", "longTermInvestments": "440198000", "shortTermInvestments": "13419000", "currentNetReceivables": "81314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591764000", "currentAccountsPayable": "40195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "900193000", "totalShareholderEquity": "705464000", "capitalLeaseObligations": "32247000", "otherCurrentLiabilities": "50916000", "totalCurrentLiabilities": "119081000", "otherNonCurrentLiabilities": "71000", "totalNonCurrentLiabilities": "1013206000", "cashAndShortTermInvestments": "88365000", "commonStockSharesOutstanding": "119487709", "intangibleAssetsExcludingGoodwill": "116550000", "cashAndCashEquivalentsAtCarryingValue": "88365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71154000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1399000", "operatingCashflow": "137597000", "capitalExpenditures": "65335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93498000", "cashflowFromInvestment": "-65335000", "stockBasedCompensation": "16031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 691118000, "cost_of_revenue": 493153000, "gross_profit": 197965000, "research_and_development": 7797000, "selling_general_admin": 77015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126669000, "depreciation_amortisation": 84598000, "ebitda": 211267000, "interest_expense": 44730000, "interest_income": null, "other_non_operating": null, "pretax_income": 81939000, "tax_provision": 10785000, "effective_tax_rate": null, "net_income": 71154000, "net_income_continuing_ops": 62575000, "net_income_to_common": 71154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88365000, "short_term_investments": 13419000, "net_receivables": 81314000, "inventory": 45115000, "other_current_assets": null, "total_current_assets": 245987000, "net_ppe": null, "goodwill": 404470000, "intangible_assets": 116550000, "goodwill_and_intangibles": 521020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1591764000, "total_assets": 1837751000, "short_term_debt": 20262000, "accounts_payable": 40195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119081000, "long_term_debt": 858946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013206000, "total_liabilities": 1132287000, "total_debt": 879208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170856000, "total_equity": 705464000, "shares_outstanding": 119487709, "operating_cash_flow": 137597000, "stock_based_compensation": 16031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65335000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93498000, "free_cash_flow": 202932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126669000", "ebitda": "211267000", "netIncome": "71154000", "grossProfit": "197965000", "depreciation": "None", "totalRevenue": "691118000", "costOfRevenue": "493153000", "interestIncome": "None", "incomeBeforeTax": "81939000", "interestExpense": "44730000", "operatingIncome": "96650000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10785000", "reportedCurrency": "USD", "netInterestIncome": "-41149000", "nonInterestIncome": "None", "operatingExpenses": "101315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7797000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84598000", "sellingGeneralAndAdministrative": "77015000", "netIncomeFromContinuingOperations": "62575000" }, "balance": { "goodwill": "404470000", "inventory": "45115000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1837751000", "longTermDebt": "858946000", "shortTermDebt": "20262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116550000", "reportedCurrency": "USD", "retainedEarnings": "-170856000", "totalLiabilities": "1132287000", "otherCurrentAssets": "31193000", "totalCurrentAssets": "245987000", "currentLongTermDebt": "9000000", "longTermInvestments": "440198000", "shortTermInvestments": "13419000", "currentNetReceivables": "81314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591764000", "currentAccountsPayable": "40195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "900193000", "totalShareholderEquity": "705464000", "capitalLeaseObligations": "32247000", "otherCurrentLiabilities": "50916000", "totalCurrentLiabilities": "119081000", "otherNonCurrentLiabilities": "71000", "totalNonCurrentLiabilities": "1013206000", "cashAndShortTermInvestments": "88365000", "commonStockSharesOutstanding": "119487709", "intangibleAssetsExcludingGoodwill": "116550000", "cashAndCashEquivalentsAtCarryingValue": "88365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71154000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1399000", "operatingCashflow": "137597000", "capitalExpenditures": "65335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93498000", "cashflowFromInvestment": "-65335000", "stockBasedCompensation": "16031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84598000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 820159000, "cost_of_revenue": 595529000, "gross_profit": 224630000, "ebit": 131952000, "ebitda": 211115000, "pretax_income": 94735000, "tax_provision": 24940000, "net_income": 73697000, "net_income_to_common": 73697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110920000, "total_current_assets": 267704000, "total_assets": 1884553000, "short_term_debt": 20010000, "long_term_debt": 865900000, "total_debt": 885910000, "total_liabilities": 1177324000, "total_equity": 707229000, "shares_outstanding": 135088172, "goodwill_and_intangibles": 533095000 }, "cash_flow": { "operating_cash_flow": 186600000, "capital_expenditure": 58900000, "free_cash_flow": 245500000, "dividends_paid": 70000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253751, "ticker_id": 1175, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131952000", "ebitda": "211115000", "netIncome": "73697000", "grossProfit": "224630000", "depreciation": "None", "totalRevenue": "820159000", "costOfRevenue": "595529000", "interestIncome": "None", "incomeBeforeTax": "94735000", "interestExpense": "37217000", "operatingIncome": "104385000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24940000", "reportedCurrency": "USD", "netInterestIncome": "-37200000", "nonInterestIncome": "None", "operatingExpenses": "120245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7232000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79163000", "sellingGeneralAndAdministrative": "85300000", "netIncomeFromContinuingOperations": "69800000" }, "balance": { "goodwill": "403163000", "inventory": "44362000", "commonStock": "1396000", "currentDebt": "None", "investments": "None", "totalAssets": "1884553000", "longTermDebt": "865900000", "shortTermDebt": "20010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "129932000", "reportedCurrency": "USD", "retainedEarnings": "-242010000", "totalLiabilities": "1177324000", "otherCurrentAssets": "37664000", "totalCurrentAssets": "267704000", "currentLongTermDebt": "9000000", "longTermInvestments": "436000000", "shortTermInvestments": "18510000", "currentNetReceivables": "74758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616849000", "currentAccountsPayable": "40019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "613154000", "shortLongTermDebtTotal": "913534000", "totalShareholderEquity": "707229000", "capitalLeaseObligations": "28200000", "otherCurrentLiabilities": "62839000", "totalCurrentLiabilities": "129403000", "otherNonCurrentLiabilities": "25800000", "totalNonCurrentLiabilities": "1047921000", "cashAndShortTermInvestments": "110920000", "commonStockSharesOutstanding": "135088172", "intangibleAssetsExcludingGoodwill": "129932000", "cashAndCashEquivalentsAtCarryingValue": "110920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73700000", "profitLoss": "None", "dividendPayout": "70000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "9900000", "operatingCashflow": "186600000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148100000", "cashflowFromInvestment": "-63021000", "stockBasedCompensation": "20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 820159000, "cost_of_revenue": 595529000, "gross_profit": 224630000, "research_and_development": 7232000, "selling_general_admin": 85300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131952000, "depreciation_amortisation": 79163000, "ebitda": 211115000, "interest_expense": 37217000, "interest_income": null, "other_non_operating": null, "pretax_income": 94735000, "tax_provision": 24940000, "effective_tax_rate": null, "net_income": 73697000, "net_income_continuing_ops": 69800000, "net_income_to_common": 73697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110920000, "short_term_investments": 18510000, "net_receivables": 74758000, "inventory": 44362000, "other_current_assets": null, "total_current_assets": 267704000, "net_ppe": null, "goodwill": 403163000, "intangible_assets": 129932000, "goodwill_and_intangibles": 533095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1616849000, "total_assets": 1884553000, "short_term_debt": 20010000, "accounts_payable": 40019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129403000, "long_term_debt": 865900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1047921000, "total_liabilities": 1177324000, "total_debt": 885910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -242010000, "total_equity": 707229000, "shares_outstanding": 135088172, "operating_cash_flow": 186600000, "stock_based_compensation": 20600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63021000, "dividends_paid": 70000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148100000, "free_cash_flow": 245500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131952000", "ebitda": "211115000", "netIncome": "73697000", "grossProfit": "224630000", "depreciation": "None", "totalRevenue": "820159000", "costOfRevenue": "595529000", "interestIncome": "None", "incomeBeforeTax": "94735000", "interestExpense": "37217000", "operatingIncome": "104385000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24940000", "reportedCurrency": "USD", "netInterestIncome": "-37200000", "nonInterestIncome": "None", "operatingExpenses": "120245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7232000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79163000", "sellingGeneralAndAdministrative": "85300000", "netIncomeFromContinuingOperations": "69800000" }, "balance": { "goodwill": "403163000", "inventory": "44362000", "commonStock": "1396000", "currentDebt": "None", "investments": "None", "totalAssets": "1884553000", "longTermDebt": "865900000", "shortTermDebt": "20010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "129932000", "reportedCurrency": "USD", "retainedEarnings": "-242010000", "totalLiabilities": "1177324000", "otherCurrentAssets": "37664000", "totalCurrentAssets": "267704000", "currentLongTermDebt": "9000000", "longTermInvestments": "436000000", "shortTermInvestments": "18510000", "currentNetReceivables": "74758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616849000", "currentAccountsPayable": "40019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "613154000", "shortLongTermDebtTotal": "913534000", "totalShareholderEquity": "707229000", "capitalLeaseObligations": "28200000", "otherCurrentLiabilities": "62839000", "totalCurrentLiabilities": "129403000", "otherNonCurrentLiabilities": "25800000", "totalNonCurrentLiabilities": "1047921000", "cashAndShortTermInvestments": "110920000", "commonStockSharesOutstanding": "135088172", "intangibleAssetsExcludingGoodwill": "129932000", "cashAndCashEquivalentsAtCarryingValue": "110920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73700000", "profitLoss": "None", "dividendPayout": "70000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "9900000", "operatingCashflow": "186600000", "capitalExpenditures": "58900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148100000", "cashflowFromInvestment": "-63021000", "stockBasedCompensation": "20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79100000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 611201000, "cost_of_revenue": 434540000, "gross_profit": 176661000, "ebit": 50931000, "ebitda": 130672000, "pretax_income": 13941000, "tax_provision": 12147000, "net_income": -139949000, "net_income_to_common": -139949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140889000, "total_current_assets": 291669000, "total_assets": 1931219000, "short_term_debt": 20487000, "long_term_debt": 872800000, "total_debt": 893287000, "total_liabilities": 1190482000, "total_equity": 740737000, "shares_outstanding": 137708931, "goodwill_and_intangibles": 551756000 }, "cash_flow": { "operating_cash_flow": 129900000, "capital_expenditure": 60000000, "free_cash_flow": 189900000, "dividends_paid": 435600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253756, "ticker_id": 1175, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50931000", "ebitda": "130672000", "netIncome": "-139949000", "grossProfit": "176661000", "depreciation": "None", "totalRevenue": "611201000", "costOfRevenue": "434540000", "interestIncome": "None", "incomeBeforeTax": "13941000", "interestExpense": "36990000", "operatingIncome": "54607000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12147000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "122054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7499000", "otherNonOperatingIncome": "-3676000", "costofGoodsAndServicesSold": "434540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79741000", "sellingGeneralAndAdministrative": "97800000", "netIncomeFromContinuingOperations": "1800000" }, "balance": { "goodwill": "406139000", "inventory": "53813000", "commonStock": "1378000", "currentDebt": "None", "investments": "None", "totalAssets": "1931219000", "longTermDebt": "872800000", "shortTermDebt": "20487000", "treasuryStock": "-12551000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "145617000", "reportedCurrency": "USD", "retainedEarnings": "-315707000", "totalLiabilities": "1190482000", "otherCurrentAssets": "16165000", "totalCurrentAssets": "291669000", "currentLongTermDebt": "9000000", "longTermInvestments": "446100000", "shortTermInvestments": "None", "currentNetReceivables": "80802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639550000", "currentAccountsPayable": "51860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626300000", "shortLongTermDebtTotal": "926712000", "totalShareholderEquity": "740737000", "capitalLeaseObligations": "30000000", "otherCurrentLiabilities": "60726000", "totalCurrentLiabilities": "145081000", "otherNonCurrentLiabilities": "24200000", "totalNonCurrentLiabilities": "1045401000", "cashAndShortTermInvestments": "140889000", "commonStockSharesOutstanding": "137708931", "intangibleAssetsExcludingGoodwill": "145617000", "cashAndCashEquivalentsAtCarryingValue": "140889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139600000", "profitLoss": "None", "dividendPayout": "435600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "129900000", "capitalExpenditures": "60000000", "changeInReceivables": "-33476000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-964200000", "cashflowFromInvestment": "835700000", "stockBasedCompensation": "31800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611201000, "cost_of_revenue": 434540000, "gross_profit": 176661000, "research_and_development": 7499000, "selling_general_admin": 97800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50931000, "depreciation_amortisation": 79741000, "ebitda": 130672000, "interest_expense": 36990000, "interest_income": null, "other_non_operating": null, "pretax_income": 13941000, "tax_provision": 12147000, "effective_tax_rate": null, "net_income": -139949000, "net_income_continuing_ops": 1800000, "net_income_to_common": -139949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140889000, "short_term_investments": null, "net_receivables": 80802000, "inventory": 53813000, "other_current_assets": null, "total_current_assets": 291669000, "net_ppe": null, "goodwill": 406139000, "intangible_assets": 145617000, "goodwill_and_intangibles": 551756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1639550000, "total_assets": 1931219000, "short_term_debt": 20487000, "accounts_payable": 51860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145081000, "long_term_debt": 872800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1045401000, "total_liabilities": 1190482000, "total_debt": 893287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315707000, "total_equity": 740737000, "shares_outstanding": 137708931, "operating_cash_flow": 129900000, "stock_based_compensation": 31800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 835700000, "dividends_paid": 435600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -964200000, "free_cash_flow": 189900000, "net_change_in_cash": 1417000 }, "raw_data": { "income": { "ebit": "50931000", "ebitda": "130672000", "netIncome": "-139949000", "grossProfit": "176661000", "depreciation": "None", "totalRevenue": "611201000", "costOfRevenue": "434540000", "interestIncome": "None", "incomeBeforeTax": "13941000", "interestExpense": "36990000", "operatingIncome": "54607000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12147000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "122054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7499000", "otherNonOperatingIncome": "-3676000", "costofGoodsAndServicesSold": "434540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79741000", "sellingGeneralAndAdministrative": "97800000", "netIncomeFromContinuingOperations": "1800000" }, "balance": { "goodwill": "406139000", "inventory": "53813000", "commonStock": "1378000", "currentDebt": "None", "investments": "None", "totalAssets": "1931219000", "longTermDebt": "872800000", "shortTermDebt": "20487000", "treasuryStock": "-12551000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "145617000", "reportedCurrency": "USD", "retainedEarnings": "-315707000", "totalLiabilities": "1190482000", "otherCurrentAssets": "16165000", "totalCurrentAssets": "291669000", "currentLongTermDebt": "9000000", "longTermInvestments": "446100000", "shortTermInvestments": "None", "currentNetReceivables": "80802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639550000", "currentAccountsPayable": "51860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626300000", "shortLongTermDebtTotal": "926712000", "totalShareholderEquity": "740737000", "capitalLeaseObligations": "30000000", "otherCurrentLiabilities": "60726000", "totalCurrentLiabilities": "145081000", "otherNonCurrentLiabilities": "24200000", "totalNonCurrentLiabilities": "1045401000", "cashAndShortTermInvestments": "140889000", "commonStockSharesOutstanding": "137708931", "intangibleAssetsExcludingGoodwill": "145617000", "cashAndCashEquivalentsAtCarryingValue": "140889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139600000", "profitLoss": "None", "dividendPayout": "435600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "129900000", "capitalExpenditures": "60000000", "changeInReceivables": "-33476000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-964200000", "cashflowFromInvestment": "835700000", "stockBasedCompensation": "31800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "435600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79800000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 495920000, "cost_of_revenue": 344967000, "gross_profit": 150953000, "ebit": 52624000, "ebitda": 129550000, "pretax_income": 2215000, "tax_provision": -52065000, "net_income": -278771000, "net_income_to_common": -278771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113377000, "total_current_assets": 428667000, "total_assets": 3198348000, "short_term_debt": 6960000, "long_term_debt": 1400369000, "total_debt": 1407329000, "total_liabilities": 1921169000, "total_equity": 1277126000, "shares_outstanding": 136450953, "goodwill_and_intangibles": 529011000 }, "cash_flow": { "operating_cash_flow": 223598000, "capital_expenditure": 51598000, "free_cash_flow": 275196000, "dividends_paid": 243749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253761, "ticker_id": 1175, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52624000", "ebitda": "129550000", "netIncome": "-278771000", "grossProfit": "150953000", "depreciation": "None", "totalRevenue": "495920000", "costOfRevenue": "344967000", "interestIncome": "None", "incomeBeforeTax": "2215000", "interestExpense": "50409000", "operatingIncome": "51566000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-52065000", "reportedCurrency": "USD", "netInterestIncome": "-66979000", "nonInterestIncome": "None", "operatingExpenses": "99387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7137000", "otherNonOperatingIncome": "2318000", "costofGoodsAndServicesSold": "344967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76926000", "sellingGeneralAndAdministrative": "125294000", "netIncomeFromContinuingOperations": "-179463000" }, "balance": { "goodwill": "391565000", "inventory": "52789000", "commonStock": "1371000", "currentDebt": "None", "investments": "None", "totalAssets": "3198348000", "longTermDebt": "1400369000", "shortTermDebt": "6960000", "treasuryStock": "-11081000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "137446000", "reportedCurrency": "USD", "retainedEarnings": "-175758000", "totalLiabilities": "1921169000", "otherCurrentAssets": "216558000", "totalCurrentAssets": "428667000", "currentLongTermDebt": "6500000", "longTermInvestments": "458452000", "shortTermInvestments": "458452000", "currentNetReceivables": "45943000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769681000", "currentAccountsPayable": "38131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1031474000", "shortLongTermDebtTotal": "1429650000", "totalShareholderEquity": "1277126000", "capitalLeaseObligations": "47213000", "otherCurrentLiabilities": "151498000", "totalCurrentLiabilities": "201865000", "otherNonCurrentLiabilities": "3995000", "totalNonCurrentLiabilities": "1719304000", "cashAndShortTermInvestments": "113377000", "commonStockSharesOutstanding": "136450953", "intangibleAssetsExcludingGoodwill": "137446000", "cashAndCashEquivalentsAtCarryingValue": "113377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-281704000", "profitLoss": "None", "dividendPayout": "243749000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2976000", "operatingCashflow": "223598000", "capitalExpenditures": "51598000", "changeInReceivables": "7031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-722820000", "cashflowFromInvestment": "551472000", "stockBasedCompensation": "17194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52250000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 495920000, "cost_of_revenue": 344967000, "gross_profit": 150953000, "research_and_development": 7137000, "selling_general_admin": 125294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52624000, "depreciation_amortisation": 76926000, "ebitda": 129550000, "interest_expense": 50409000, "interest_income": null, "other_non_operating": null, "pretax_income": 2215000, "tax_provision": -52065000, "effective_tax_rate": null, "net_income": -278771000, "net_income_continuing_ops": -179463000, "net_income_to_common": -278771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113377000, "short_term_investments": 458452000, "net_receivables": 45943000, "inventory": 52789000, "other_current_assets": null, "total_current_assets": 428667000, "net_ppe": null, "goodwill": 391565000, "intangible_assets": 137446000, "goodwill_and_intangibles": 529011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2769681000, "total_assets": 3198348000, "short_term_debt": 6960000, "accounts_payable": 38131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201865000, "long_term_debt": 1400369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719304000, "total_liabilities": 1921169000, "total_debt": 1407329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175758000, "total_equity": 1277126000, "shares_outstanding": 136450953, "operating_cash_flow": 223598000, "stock_based_compensation": 17194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 551472000, "dividends_paid": 243749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -722820000, "free_cash_flow": 275196000, "net_change_in_cash": 52250000 }, "raw_data": { "income": { "ebit": "52624000", "ebitda": "129550000", "netIncome": "-278771000", "grossProfit": "150953000", "depreciation": "None", "totalRevenue": "495920000", "costOfRevenue": "344967000", "interestIncome": "None", "incomeBeforeTax": "2215000", "interestExpense": "50409000", "operatingIncome": "51566000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-52065000", "reportedCurrency": "USD", "netInterestIncome": "-66979000", "nonInterestIncome": "None", "operatingExpenses": "99387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7137000", "otherNonOperatingIncome": "2318000", "costofGoodsAndServicesSold": "344967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76926000", "sellingGeneralAndAdministrative": "125294000", "netIncomeFromContinuingOperations": "-179463000" }, "balance": { "goodwill": "391565000", "inventory": "52789000", "commonStock": "1371000", "currentDebt": "None", "investments": "None", "totalAssets": "3198348000", "longTermDebt": "1400369000", "shortTermDebt": "6960000", "treasuryStock": "-11081000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "137446000", "reportedCurrency": "USD", "retainedEarnings": "-175758000", "totalLiabilities": "1921169000", "otherCurrentAssets": "216558000", "totalCurrentAssets": "428667000", "currentLongTermDebt": "6500000", "longTermInvestments": "458452000", "shortTermInvestments": "458452000", "currentNetReceivables": "45943000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769681000", "currentAccountsPayable": "38131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1031474000", "shortLongTermDebtTotal": "1429650000", "totalShareholderEquity": "1277126000", "capitalLeaseObligations": "47213000", "otherCurrentLiabilities": "151498000", "totalCurrentLiabilities": "201865000", "otherNonCurrentLiabilities": "3995000", "totalNonCurrentLiabilities": "1719304000", "cashAndShortTermInvestments": "113377000", "commonStockSharesOutstanding": "136450953", "intangibleAssetsExcludingGoodwill": "137446000", "cashAndCashEquivalentsAtCarryingValue": "113377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-281704000", "profitLoss": "None", "dividendPayout": "243749000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2976000", "operatingCashflow": "223598000", "capitalExpenditures": "51598000", "changeInReceivables": "7031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-722820000", "cashflowFromInvestment": "551472000", "stockBasedCompensation": "17194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52250000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76926000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 532747000, "cost_of_revenue": 365537000, "gross_profit": 167210000, "ebit": 110291000, "ebitda": 185072000, "pretax_income": 43419000, "tax_provision": 12299000, "net_income": 79539000, "net_income_to_common": 79539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53861000, "total_current_assets": 569487000, "total_assets": 4321741000, "short_term_debt": 19623000, "long_term_debt": 1899196000, "total_debt": 1918819000, "total_liabilities": 2536423000, "total_equity": 1779450000, "shares_outstanding": 135548694, "goodwill_and_intangibles": 1528850000 }, "cash_flow": { "operating_cash_flow": 267700000, "capital_expenditure": 127600000, "free_cash_flow": 395300000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253766, "ticker_id": 1175, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110291000", "ebitda": "185072000", "netIncome": "79539000", "grossProfit": "167210000", "depreciation": "None", "totalRevenue": "532747000", "costOfRevenue": "365537000", "interestIncome": "None", "incomeBeforeTax": "43419000", "interestExpense": "66872000", "operatingIncome": "65967000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12299000", "reportedCurrency": "USD", "netInterestIncome": "-111525000", "nonInterestIncome": "None", "operatingExpenses": "101243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12514000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74781000", "sellingGeneralAndAdministrative": "166880000", "netIncomeFromContinuingOperations": "80310000" }, "balance": { "goodwill": "973578000", "inventory": "137622000", "commonStock": "1369000", "currentDebt": "None", "investments": "None", "totalAssets": "4321741000", "longTermDebt": "1899196000", "shortTermDebt": "19623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "555272000", "reportedCurrency": "USD", "retainedEarnings": "103013000", "totalLiabilities": "2536423000", "otherCurrentAssets": "237960000", "totalCurrentAssets": "569487000", "currentLongTermDebt": "7766000", "longTermInvestments": "472929000", "shortTermInvestments": "None", "currentNetReceivables": "140044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752254000", "currentAccountsPayable": "114994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1059573000", "shortLongTermDebtTotal": "1897755000", "totalShareholderEquity": "1779450000", "capitalLeaseObligations": "55339000", "otherCurrentLiabilities": "128597000", "totalCurrentLiabilities": "270364000", "otherNonCurrentLiabilities": "4272000", "totalNonCurrentLiabilities": "2266059000", "cashAndShortTermInvestments": "53861000", "commonStockSharesOutstanding": "135548694", "intangibleAssetsExcludingGoodwill": "555272000", "cashAndCashEquivalentsAtCarryingValue": "53861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80300000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18900000", "operatingCashflow": "267700000", "capitalExpenditures": "127600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216100000", "cashflowFromInvestment": "-35359000", "stockBasedCompensation": "18200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532747000, "cost_of_revenue": 365537000, "gross_profit": 167210000, "research_and_development": 12514000, "selling_general_admin": 166880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110291000, "depreciation_amortisation": 74781000, "ebitda": 185072000, "interest_expense": 66872000, "interest_income": null, "other_non_operating": null, "pretax_income": 43419000, "tax_provision": 12299000, "effective_tax_rate": null, "net_income": 79539000, "net_income_continuing_ops": 80310000, "net_income_to_common": 79539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53861000, "short_term_investments": null, "net_receivables": 140044000, "inventory": 137622000, "other_current_assets": null, "total_current_assets": 569487000, "net_ppe": null, "goodwill": 973578000, "intangible_assets": 555272000, "goodwill_and_intangibles": 1528850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3752254000, "total_assets": 4321741000, "short_term_debt": 19623000, "accounts_payable": 114994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270364000, "long_term_debt": 1899196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2266059000, "total_liabilities": 2536423000, "total_debt": 1918819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103013000, "total_equity": 1779450000, "shares_outstanding": 135548694, "operating_cash_flow": 267700000, "stock_based_compensation": 18200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35359000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216100000, "free_cash_flow": 395300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110291000", "ebitda": "185072000", "netIncome": "79539000", "grossProfit": "167210000", "depreciation": "None", "totalRevenue": "532747000", "costOfRevenue": "365537000", "interestIncome": "None", "incomeBeforeTax": "43419000", "interestExpense": "66872000", "operatingIncome": "65967000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12299000", "reportedCurrency": "USD", "netInterestIncome": "-111525000", "nonInterestIncome": "None", "operatingExpenses": "101243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12514000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74781000", "sellingGeneralAndAdministrative": "166880000", "netIncomeFromContinuingOperations": "80310000" }, "balance": { "goodwill": "973578000", "inventory": "137622000", "commonStock": "1369000", "currentDebt": "None", "investments": "None", "totalAssets": "4321741000", "longTermDebt": "1899196000", "shortTermDebt": "19623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "555272000", "reportedCurrency": "USD", "retainedEarnings": "103013000", "totalLiabilities": "2536423000", "otherCurrentAssets": "237960000", "totalCurrentAssets": "569487000", "currentLongTermDebt": "7766000", "longTermInvestments": "472929000", "shortTermInvestments": "None", "currentNetReceivables": "140044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752254000", "currentAccountsPayable": "114994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1059573000", "shortLongTermDebtTotal": "1897755000", "totalShareholderEquity": "1779450000", "capitalLeaseObligations": "55339000", "otherCurrentLiabilities": "128597000", "totalCurrentLiabilities": "270364000", "otherNonCurrentLiabilities": "4272000", "totalNonCurrentLiabilities": "2266059000", "cashAndShortTermInvestments": "53861000", "commonStockSharesOutstanding": "135548694", "intangibleAssetsExcludingGoodwill": "555272000", "cashAndCashEquivalentsAtCarryingValue": "53861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80300000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-18900000", "operatingCashflow": "267700000", "capitalExpenditures": "127600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216100000", "cashflowFromInvestment": "-35359000", "stockBasedCompensation": "18200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 1608154000, "cost_of_revenue": 1226520000, "gross_profit": 381634000, "ebit": 202595000, "ebitda": 387829000, "pretax_income": 88616000, "tax_provision": 28995000, "net_income": 58300000, "net_income_to_common": 58300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57900000, "total_current_assets": 558600000, "total_assets": 4327400000, "short_term_debt": 7237000, "long_term_debt": 2106720000, "total_debt": 2113957000, "total_liabilities": 2663200000, "total_equity": 1659600000, "shares_outstanding": 134684931, "goodwill_and_intangibles": 1983300000 }, "cash_flow": { "operating_cash_flow": 248600000, "capital_expenditure": 131700000, "free_cash_flow": 380300000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253771, "ticker_id": 1175, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202595000", "ebitda": "387829000", "netIncome": "58300000", "grossProfit": "381634000", "depreciation": "None", "totalRevenue": "1608154000", "costOfRevenue": "1226520000", "interestIncome": "None", "incomeBeforeTax": "88616000", "interestExpense": "90758000", "operatingIncome": "183556000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "28995000", "reportedCurrency": "USD", "netInterestIncome": "-113723000", "nonInterestIncome": "None", "operatingExpenses": "210612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15565000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185234000", "sellingGeneralAndAdministrative": "168628000", "netIncomeFromContinuingOperations": "59621000" }, "balance": { "goodwill": "1254900000", "inventory": "264700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "4327400000", "longTermDebt": "2106720000", "shortTermDebt": "7237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "728400000", "reportedCurrency": "USD", "retainedEarnings": "25500000", "totalLiabilities": "2663200000", "otherCurrentAssets": "39244000", "totalCurrentAssets": "558600000", "currentLongTermDebt": "7237000", "longTermInvestments": "468211000", "shortTermInvestments": "11000", "currentNetReceivables": "196770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768800000", "currentAccountsPayable": "148365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1208979000", "shortLongTermDebtTotal": "2113900000", "totalShareholderEquity": "1659600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94868000", "totalCurrentLiabilities": "255600000", "otherNonCurrentLiabilities": "7999000", "totalNonCurrentLiabilities": "2407600000", "cashAndShortTermInvestments": "57900000", "commonStockSharesOutstanding": "134684931", "intangibleAssetsExcludingGoodwill": "728400000", "cashAndCashEquivalentsAtCarryingValue": "57900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59600000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "248600000", "capitalExpenditures": "131700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137200000", "cashflowFromInvestment": "-119300000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1608154000, "cost_of_revenue": 1226520000, "gross_profit": 381634000, "research_and_development": 15565000, "selling_general_admin": 168628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202595000, "depreciation_amortisation": 185234000, "ebitda": 387829000, "interest_expense": 90758000, "interest_income": null, "other_non_operating": null, "pretax_income": 88616000, "tax_provision": 28995000, "effective_tax_rate": null, "net_income": 58300000, "net_income_continuing_ops": 59621000, "net_income_to_common": 58300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57900000, "short_term_investments": 11000, "net_receivables": 196770000, "inventory": 264700000, "other_current_assets": null, "total_current_assets": 558600000, "net_ppe": null, "goodwill": 1254900000, "intangible_assets": 728400000, "goodwill_and_intangibles": 1983300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768800000, "total_assets": 4327400000, "short_term_debt": 7237000, "accounts_payable": 148365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255600000, "long_term_debt": 2106720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2407600000, "total_liabilities": 2663200000, "total_debt": 2113957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25500000, "total_equity": 1659600000, "shares_outstanding": 134684931, "operating_cash_flow": 248600000, "stock_based_compensation": 19500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119300000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137200000, "free_cash_flow": 380300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202595000", "ebitda": "387829000", "netIncome": "58300000", "grossProfit": "381634000", "depreciation": "None", "totalRevenue": "1608154000", "costOfRevenue": "1226520000", "interestIncome": "None", "incomeBeforeTax": "88616000", "interestExpense": "90758000", "operatingIncome": "183556000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "28995000", "reportedCurrency": "USD", "netInterestIncome": "-113723000", "nonInterestIncome": "None", "operatingExpenses": "210612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15565000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185234000", "sellingGeneralAndAdministrative": "168628000", "netIncomeFromContinuingOperations": "59621000" }, "balance": { "goodwill": "1254900000", "inventory": "264700000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "4327400000", "longTermDebt": "2106720000", "shortTermDebt": "7237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "728400000", "reportedCurrency": "USD", "retainedEarnings": "25500000", "totalLiabilities": "2663200000", "otherCurrentAssets": "39244000", "totalCurrentAssets": "558600000", "currentLongTermDebt": "7237000", "longTermInvestments": "468211000", "shortTermInvestments": "11000", "currentNetReceivables": "196770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768800000", "currentAccountsPayable": "148365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1208979000", "shortLongTermDebtTotal": "2113900000", "totalShareholderEquity": "1659600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94868000", "totalCurrentLiabilities": "255600000", "otherNonCurrentLiabilities": "7999000", "totalNonCurrentLiabilities": "2407600000", "cashAndShortTermInvestments": "57900000", "commonStockSharesOutstanding": "134684931", "intangibleAssetsExcludingGoodwill": "728400000", "cashAndCashEquivalentsAtCarryingValue": "57900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59600000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "248600000", "capitalExpenditures": "131700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137200000", "cashflowFromInvestment": "-119300000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185200000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 214952000, "cost_of_revenue": 180696000, "gross_profit": 34256000, "ebit": 14932000, "ebitda": 35422000, "pretax_income": 9335000, "tax_provision": 3589000, "net_income": 4314000, "net_income_to_common": 4314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162600000, "total_current_assets": 304300000, "total_assets": 1246600000, "short_term_debt": 10300000, "long_term_debt": 392764000, "total_debt": 403064000, "total_liabilities": 671400000, "total_equity": 575200000, "shares_outstanding": 111792774, "goodwill_and_intangibles": 383300000 }, "cash_flow": { "operating_cash_flow": 16938000, "capital_expenditure": 14137000, "free_cash_flow": 31075000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253734, "ticker_id": 1175, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14932000", "ebitda": "35422000", "netIncome": "4314000", "grossProfit": "34256000", "depreciation": "None", "totalRevenue": "214952000", "costOfRevenue": "180696000", "interestIncome": "None", "incomeBeforeTax": "9335000", "interestExpense": "2799000", "operatingIncome": "14932000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3589000", "reportedCurrency": "USD", "netInterestIncome": "-3172000", "nonInterestIncome": "None", "operatingExpenses": "19324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20490000", "sellingGeneralAndAdministrative": "19126000", "netIncomeFromContinuingOperations": "5746000" }, "balance": { "goodwill": "326700000", "inventory": "32200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1246600000", "longTermDebt": "392764000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "56600000", "reportedCurrency": "USD", "retainedEarnings": "-244300000", "totalLiabilities": "671400000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "304300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "942300000", "currentAccountsPayable": "49700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43400000", "totalShareholderEquity": "575200000", "capitalLeaseObligations": "43345000", "otherCurrentLiabilities": "67900000", "totalCurrentLiabilities": "127900000", "otherNonCurrentLiabilities": "1776000", "totalNonCurrentLiabilities": "543500000", "cashAndShortTermInvestments": "162600000", "commonStockSharesOutstanding": "111792774", "intangibleAssetsExcludingGoodwill": "56600000", "cashAndCashEquivalentsAtCarryingValue": "162600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5433000", "operatingCashflow": "16938000", "capitalExpenditures": "14137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37442000", "cashflowFromInvestment": "-14137000", "stockBasedCompensation": "3428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214952000, "cost_of_revenue": 180696000, "gross_profit": 34256000, "research_and_development": null, "selling_general_admin": 19126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14932000, "depreciation_amortisation": 20490000, "ebitda": 35422000, "interest_expense": 2799000, "interest_income": null, "other_non_operating": null, "pretax_income": 9335000, "tax_provision": 3589000, "effective_tax_rate": null, "net_income": 4314000, "net_income_continuing_ops": 5746000, "net_income_to_common": 4314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162600000, "short_term_investments": null, "net_receivables": 94100000, "inventory": 32200000, "other_current_assets": null, "total_current_assets": 304300000, "net_ppe": null, "goodwill": 326700000, "intangible_assets": 56600000, "goodwill_and_intangibles": 383300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 942300000, "total_assets": 1246600000, "short_term_debt": 10300000, "accounts_payable": 49700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127900000, "long_term_debt": 392764000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 543500000, "total_liabilities": 671400000, "total_debt": 403064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244300000, "total_equity": 575200000, "shares_outstanding": 111792774, "operating_cash_flow": 16938000, "stock_based_compensation": 3428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37442000, "free_cash_flow": 31075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14932000", "ebitda": "35422000", "netIncome": "4314000", "grossProfit": "34256000", "depreciation": "None", "totalRevenue": "214952000", "costOfRevenue": "180696000", "interestIncome": "None", "incomeBeforeTax": "9335000", "interestExpense": "2799000", "operatingIncome": "14932000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3589000", "reportedCurrency": "USD", "netInterestIncome": "-3172000", "nonInterestIncome": "None", "operatingExpenses": "19324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20490000", "sellingGeneralAndAdministrative": "19126000", "netIncomeFromContinuingOperations": "5746000" }, "balance": { "goodwill": "326700000", "inventory": "32200000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1246600000", "longTermDebt": "392764000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "56600000", "reportedCurrency": "USD", "retainedEarnings": "-244300000", "totalLiabilities": "671400000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "304300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "942300000", "currentAccountsPayable": "49700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43400000", "totalShareholderEquity": "575200000", "capitalLeaseObligations": "43345000", "otherCurrentLiabilities": "67900000", "totalCurrentLiabilities": "127900000", "otherNonCurrentLiabilities": "1776000", "totalNonCurrentLiabilities": "543500000", "cashAndShortTermInvestments": "162600000", "commonStockSharesOutstanding": "111792774", "intangibleAssetsExcludingGoodwill": "56600000", "cashAndCashEquivalentsAtCarryingValue": "162600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5746000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5433000", "operatingCashflow": "16938000", "capitalExpenditures": "14137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37442000", "cashflowFromInvestment": "-14137000", "stockBasedCompensation": "3428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20490000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 199433000, "cost_of_revenue": 152681000, "gross_profit": 46752000, "ebit": 17575000, "ebitda": 38156000, "pretax_income": 8174000, "tax_provision": -476000, "net_income": 5740000, "net_income_to_common": 5740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197200000, "total_current_assets": 319400000, "total_assets": 1261000000, "short_term_debt": 9500000, "long_term_debt": 392581000, "total_debt": 402081000, "total_liabilities": 657500000, "total_equity": 603500000, "shares_outstanding": 114454479, "goodwill_and_intangibles": 386000000 }, "cash_flow": { "operating_cash_flow": 41753000, "capital_expenditure": 18804000, "free_cash_flow": 60557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253735, "ticker_id": 1175, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17575000", "ebitda": "38156000", "netIncome": "5740000", "grossProfit": "46752000", "depreciation": "None", "totalRevenue": "199433000", "costOfRevenue": "152681000", "interestIncome": "None", "incomeBeforeTax": "8174000", "interestExpense": "9401000", "operatingIncome": "25533000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-476000", "reportedCurrency": "USD", "netInterestIncome": "-9401000", "nonInterestIncome": "None", "operatingExpenses": "21219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20581000", "sellingGeneralAndAdministrative": "16248000", "netIncomeFromContinuingOperations": "8650000" }, "balance": { "goodwill": "326700000", "inventory": "26800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1261000000", "longTermDebt": "392581000", "shortTermDebt": "9500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "59300000", "reportedCurrency": "USD", "retainedEarnings": "-248600000", "totalLiabilities": "657500000", "otherCurrentAssets": "10100000", "totalCurrentAssets": "319400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "941600000", "currentAccountsPayable": "48000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430742000", "totalShareholderEquity": "603500000", "capitalLeaseObligations": "38161000", "otherCurrentLiabilities": "63300000", "totalCurrentLiabilities": "120800000", "otherNonCurrentLiabilities": "2188000", "totalNonCurrentLiabilities": "536700000", "cashAndShortTermInvestments": "197200000", "commonStockSharesOutstanding": "114454479", "intangibleAssetsExcludingGoodwill": "59300000", "cashAndCashEquivalentsAtCarryingValue": "197200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2494000", "operatingCashflow": "41753000", "capitalExpenditures": "18804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487541000", "cashflowFromInvestment": "543860000", "stockBasedCompensation": "3233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199433000, "cost_of_revenue": 152681000, "gross_profit": 46752000, "research_and_development": null, "selling_general_admin": 16248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17575000, "depreciation_amortisation": 20581000, "ebitda": 38156000, "interest_expense": 9401000, "interest_income": null, "other_non_operating": null, "pretax_income": 8174000, "tax_provision": -476000, "effective_tax_rate": null, "net_income": 5740000, "net_income_continuing_ops": 8650000, "net_income_to_common": 5740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197200000, "short_term_investments": null, "net_receivables": 85300000, "inventory": 26800000, "other_current_assets": null, "total_current_assets": 319400000, "net_ppe": null, "goodwill": 326700000, "intangible_assets": 59300000, "goodwill_and_intangibles": 386000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 941600000, "total_assets": 1261000000, "short_term_debt": 9500000, "accounts_payable": 48000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120800000, "long_term_debt": 392581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536700000, "total_liabilities": 657500000, "total_debt": 402081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248600000, "total_equity": 603500000, "shares_outstanding": 114454479, "operating_cash_flow": 41753000, "stock_based_compensation": 3233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 543860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -487541000, "free_cash_flow": 60557000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17575000", "ebitda": "38156000", "netIncome": "5740000", "grossProfit": "46752000", "depreciation": "None", "totalRevenue": "199433000", "costOfRevenue": "152681000", "interestIncome": "None", "incomeBeforeTax": "8174000", "interestExpense": "9401000", "operatingIncome": "25533000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-476000", "reportedCurrency": "USD", "netInterestIncome": "-9401000", "nonInterestIncome": "None", "operatingExpenses": "21219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20581000", "sellingGeneralAndAdministrative": "16248000", "netIncomeFromContinuingOperations": "8650000" }, "balance": { "goodwill": "326700000", "inventory": "26800000", "commonStock": "1400000", "currentDebt": "None", "investments": "None", "totalAssets": "1261000000", "longTermDebt": "392581000", "shortTermDebt": "9500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "59300000", "reportedCurrency": "USD", "retainedEarnings": "-248600000", "totalLiabilities": "657500000", "otherCurrentAssets": "10100000", "totalCurrentAssets": "319400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "941600000", "currentAccountsPayable": "48000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430742000", "totalShareholderEquity": "603500000", "capitalLeaseObligations": "38161000", "otherCurrentLiabilities": "63300000", "totalCurrentLiabilities": "120800000", "otherNonCurrentLiabilities": "2188000", "totalNonCurrentLiabilities": "536700000", "cashAndShortTermInvestments": "197200000", "commonStockSharesOutstanding": "114454479", "intangibleAssetsExcludingGoodwill": "59300000", "cashAndCashEquivalentsAtCarryingValue": "197200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2494000", "operatingCashflow": "41753000", "capitalExpenditures": "18804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487541000", "cashflowFromInvestment": "543860000", "stockBasedCompensation": "3233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9784000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 204907000, "cost_of_revenue": 152832000, "gross_profit": 52075000, "ebit": 28935000, "ebitda": 39885000, "pretax_income": 20567000, "tax_provision": 20195000, "net_income": -79255000, "net_income_to_common": -79255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81976000, "total_current_assets": 297060000, "total_assets": 1734775000, "short_term_debt": 18584000, "long_term_debt": 846083000, "total_debt": 864667000, "total_liabilities": 1126909000, "total_equity": 607866000, "shares_outstanding": 113901834, "goodwill_and_intangibles": 389028000 }, "cash_flow": { "operating_cash_flow": 55254000, "capital_expenditure": 2071000, "free_cash_flow": 57325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253737, "ticker_id": 1175, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28935000", "ebitda": "39885000", "netIncome": "-79255000", "grossProfit": "52075000", "depreciation": "None", "totalRevenue": "204907000", "costOfRevenue": "152832000", "interestIncome": "None", "incomeBeforeTax": "20567000", "interestExpense": "8368000", "operatingIncome": "34223000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20195000", "reportedCurrency": "USD", "netInterestIncome": "-8368000", "nonInterestIncome": "None", "operatingExpenses": "17852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10950000", "sellingGeneralAndAdministrative": "15658000", "netIncomeFromContinuingOperations": "372000" }, "balance": { "goodwill": "326952000", "inventory": "24134000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1734775000", "longTermDebt": "846083000", "shortTermDebt": "18584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "62076000", "reportedCurrency": "USD", "retainedEarnings": "-254374000", "totalLiabilities": "1126909000", "otherCurrentAssets": "107678000", "totalCurrentAssets": "297060000", "currentLongTermDebt": "8730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1437715000", "currentAccountsPayable": "47084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "895517000", "totalShareholderEquity": "607866000", "capitalLeaseObligations": "40704000", "otherCurrentLiabilities": "66418999", "totalCurrentLiabilities": "132086999", "otherNonCurrentLiabilities": "2809000", "totalNonCurrentLiabilities": "994822000", "cashAndShortTermInvestments": "81976000", "commonStockSharesOutstanding": "113901834", "intangibleAssetsExcludingGoodwill": "62076000", "cashAndCashEquivalentsAtCarryingValue": "81976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2923000", "operatingCashflow": "55254000", "capitalExpenditures": "2071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8074000", "cashflowFromInvestment": "-17620000", "stockBasedCompensation": "1084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204907000, "cost_of_revenue": 152832000, "gross_profit": 52075000, "research_and_development": null, "selling_general_admin": 15658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28935000, "depreciation_amortisation": 10950000, "ebitda": 39885000, "interest_expense": 8368000, "interest_income": null, "other_non_operating": null, "pretax_income": 20567000, "tax_provision": 20195000, "effective_tax_rate": null, "net_income": -79255000, "net_income_continuing_ops": 372000, "net_income_to_common": -79255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81976000, "short_term_investments": null, "net_receivables": 83272000, "inventory": 24134000, "other_current_assets": null, "total_current_assets": 297060000, "net_ppe": null, "goodwill": 326952000, "intangible_assets": 62076000, "goodwill_and_intangibles": 389028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1437715000, "total_assets": 1734775000, "short_term_debt": 18584000, "accounts_payable": 47084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132086999, "long_term_debt": 846083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 994822000, "total_liabilities": 1126909000, "total_debt": 864667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254374000, "total_equity": 607866000, "shares_outstanding": 113901834, "operating_cash_flow": 55254000, "stock_based_compensation": 1084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8074000, "free_cash_flow": 57325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28935000", "ebitda": "39885000", "netIncome": "-79255000", "grossProfit": "52075000", "depreciation": "None", "totalRevenue": "204907000", "costOfRevenue": "152832000", "interestIncome": "None", "incomeBeforeTax": "20567000", "interestExpense": "8368000", "operatingIncome": "34223000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20195000", "reportedCurrency": "USD", "netInterestIncome": "-8368000", "nonInterestIncome": "None", "operatingExpenses": "17852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10950000", "sellingGeneralAndAdministrative": "15658000", "netIncomeFromContinuingOperations": "372000" }, "balance": { "goodwill": "326952000", "inventory": "24134000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1734775000", "longTermDebt": "846083000", "shortTermDebt": "18584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "62076000", "reportedCurrency": "USD", "retainedEarnings": "-254374000", "totalLiabilities": "1126909000", "otherCurrentAssets": "107678000", "totalCurrentAssets": "297060000", "currentLongTermDebt": "8730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1437715000", "currentAccountsPayable": "47084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "895517000", "totalShareholderEquity": "607866000", "capitalLeaseObligations": "40704000", "otherCurrentLiabilities": "66418999", "totalCurrentLiabilities": "132086999", "otherNonCurrentLiabilities": "2809000", "totalNonCurrentLiabilities": "994822000", "cashAndShortTermInvestments": "81976000", "commonStockSharesOutstanding": "113901834", "intangibleAssetsExcludingGoodwill": "62076000", "cashAndCashEquivalentsAtCarryingValue": "81976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2923000", "operatingCashflow": "55254000", "capitalExpenditures": "2071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8074000", "cashflowFromInvestment": "-17620000", "stockBasedCompensation": "1084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10950000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 200128000, "cost_of_revenue": 153061000, "gross_profit": 47067000, "ebit": 21750000, "ebitda": 45692000, "pretax_income": 8050000, "tax_provision": 2064000, "net_income": 5986000, "net_income_to_common": 5986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69597000, "total_current_assets": 269413000, "total_assets": 1796398000, "short_term_debt": 17709000, "long_term_debt": 847884000, "total_debt": 865593000, "total_liabilities": 1104011000, "total_equity": 692387000, "shares_outstanding": 116535060, "goodwill_and_intangibles": 501526000 }, "cash_flow": { "operating_cash_flow": 33037000, "capital_expenditure": 25272000, "free_cash_flow": 58309000, "dividends_paid": 10000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253738, "ticker_id": 1175, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21750000", "ebitda": "45692000", "netIncome": "5986000", "grossProfit": "47067000", "depreciation": "None", "totalRevenue": "200128000", "costOfRevenue": "153061000", "interestIncome": "None", "incomeBeforeTax": "8050000", "interestExpense": "9032000", "operatingIncome": "21750000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2064000", "reportedCurrency": "USD", "netInterestIncome": "-11117000", "nonInterestIncome": "None", "operatingExpenses": "25317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23942000", "sellingGeneralAndAdministrative": "22661000", "netIncomeFromContinuingOperations": "5986000" }, "balance": { "goodwill": "406749000", "inventory": "66900000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1796398000", "longTermDebt": "847884000", "shortTermDebt": "17709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "94777000", "reportedCurrency": "USD", "retainedEarnings": "-175119000", "totalLiabilities": "1104011000", "otherCurrentAssets": "29444000", "totalCurrentAssets": "269413000", "currentLongTermDebt": "8730000", "longTermInvestments": "346495000", "shortTermInvestments": "None", "currentNetReceivables": "103472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526985000", "currentAccountsPayable": "47936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "893749000", "totalShareholderEquity": "692387000", "capitalLeaseObligations": "37135000", "otherCurrentLiabilities": "54042000", "totalCurrentLiabilities": "119687000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "984324000", "cashAndShortTermInvestments": "69597000", "commonStockSharesOutstanding": "116535060", "intangibleAssetsExcludingGoodwill": "94777000", "cashAndCashEquivalentsAtCarryingValue": "69597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5986000", "profitLoss": "None", "dividendPayout": "10000000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4575000", "operatingCashflow": "33037000", "capitalExpenditures": "25272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24934000", "cashflowFromInvestment": "-66587000", "stockBasedCompensation": "3395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200128000, "cost_of_revenue": 153061000, "gross_profit": 47067000, "research_and_development": null, "selling_general_admin": 22661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21750000, "depreciation_amortisation": 23942000, "ebitda": 45692000, "interest_expense": 9032000, "interest_income": null, "other_non_operating": null, "pretax_income": 8050000, "tax_provision": 2064000, "effective_tax_rate": null, "net_income": 5986000, "net_income_continuing_ops": 5986000, "net_income_to_common": 5986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69597000, "short_term_investments": null, "net_receivables": 103472000, "inventory": 66900000, "other_current_assets": null, "total_current_assets": 269413000, "net_ppe": null, "goodwill": 406749000, "intangible_assets": 94777000, "goodwill_and_intangibles": 501526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1526985000, "total_assets": 1796398000, "short_term_debt": 17709000, "accounts_payable": 47936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119687000, "long_term_debt": 847884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 984324000, "total_liabilities": 1104011000, "total_debt": 865593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175119000, "total_equity": 692387000, "shares_outstanding": 116535060, "operating_cash_flow": 33037000, "stock_based_compensation": 3395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66587000, "dividends_paid": 10000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24934000, "free_cash_flow": 58309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21750000", "ebitda": "45692000", "netIncome": "5986000", "grossProfit": "47067000", "depreciation": "None", "totalRevenue": "200128000", "costOfRevenue": "153061000", "interestIncome": "None", "incomeBeforeTax": "8050000", "interestExpense": "9032000", "operatingIncome": "21750000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2064000", "reportedCurrency": "USD", "netInterestIncome": "-11117000", "nonInterestIncome": "None", "operatingExpenses": "25317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23942000", "sellingGeneralAndAdministrative": "22661000", "netIncomeFromContinuingOperations": "5986000" }, "balance": { "goodwill": "406749000", "inventory": "66900000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1796398000", "longTermDebt": "847884000", "shortTermDebt": "17709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "94777000", "reportedCurrency": "USD", "retainedEarnings": "-175119000", "totalLiabilities": "1104011000", "otherCurrentAssets": "29444000", "totalCurrentAssets": "269413000", "currentLongTermDebt": "8730000", "longTermInvestments": "346495000", "shortTermInvestments": "None", "currentNetReceivables": "103472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526985000", "currentAccountsPayable": "47936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "893749000", "totalShareholderEquity": "692387000", "capitalLeaseObligations": "37135000", "otherCurrentLiabilities": "54042000", "totalCurrentLiabilities": "119687000", "otherNonCurrentLiabilities": "3700000", "totalNonCurrentLiabilities": "984324000", "cashAndShortTermInvestments": "69597000", "commonStockSharesOutstanding": "116535060", "intangibleAssetsExcludingGoodwill": "94777000", "cashAndCashEquivalentsAtCarryingValue": "69597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5986000", "profitLoss": "None", "dividendPayout": "10000000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4575000", "operatingCashflow": "33037000", "capitalExpenditures": "25272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24934000", "cashflowFromInvestment": "-66587000", "stockBasedCompensation": "3395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23942000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 143109000, "cost_of_revenue": 126141000, "gross_profit": 16968000, "ebit": 145000, "ebitda": 18449000, "pretax_income": -10372000, "tax_provision": -2238000, "net_income": -3597000, "net_income_to_common": -3597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127478000, "total_current_assets": 291963000, "total_assets": 1786922000, "short_term_debt": 17483000, "long_term_debt": 850261000, "total_debt": 867744000, "total_liabilities": 1088238000, "total_equity": 698684000, "shares_outstanding": 117264124, "goodwill_and_intangibles": 500153000 }, "cash_flow": { "operating_cash_flow": 10256000, "capital_expenditure": 24253000, "free_cash_flow": 34509000, "dividends_paid": 10000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253739, "ticker_id": 1175, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145000", "ebitda": "18449000", "netIncome": "-3597000", "grossProfit": "16968000", "depreciation": "None", "totalRevenue": "143109000", "costOfRevenue": "126141000", "interestIncome": "None", "incomeBeforeTax": "-10372000", "interestExpense": "6213000", "operatingIncome": "145000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2238000", "reportedCurrency": "USD", "netInterestIncome": "-11010000", "nonInterestIncome": "None", "operatingExpenses": "16823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18304000", "sellingGeneralAndAdministrative": "21345000", "netIncomeFromContinuingOperations": "-3597000" }, "balance": { "goodwill": "404910000", "inventory": "58788000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1786922000", "longTermDebt": "850261000", "shortTermDebt": "17483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "95243000", "reportedCurrency": "USD", "retainedEarnings": "-181105000", "totalLiabilities": "1088238000", "otherCurrentAssets": "28757000", "totalCurrentAssets": "291963000", "currentLongTermDebt": "8730000", "longTermInvestments": "350511000", "shortTermInvestments": "11000", "currentNetReceivables": "76940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1494959000", "currentAccountsPayable": "34527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "892433000", "totalShareholderEquity": "698684000", "capitalLeaseObligations": "33442000", "otherCurrentLiabilities": "52023000", "totalCurrentLiabilities": "104033000", "otherNonCurrentLiabilities": "4512000", "totalNonCurrentLiabilities": "984205000", "cashAndShortTermInvestments": "127478000", "commonStockSharesOutstanding": "117264124", "intangibleAssetsExcludingGoodwill": "95243000", "cashAndCashEquivalentsAtCarryingValue": "127478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3597000", "profitLoss": "None", "dividendPayout": "10000000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1454000", "operatingCashflow": "10256000", "capitalExpenditures": "24253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4451000", "cashflowFromInvestment": "-24253000", "stockBasedCompensation": "3072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143109000, "cost_of_revenue": 126141000, "gross_profit": 16968000, "research_and_development": null, "selling_general_admin": 21345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145000, "depreciation_amortisation": 18304000, "ebitda": 18449000, "interest_expense": 6213000, "interest_income": null, "other_non_operating": null, "pretax_income": -10372000, "tax_provision": -2238000, "effective_tax_rate": null, "net_income": -3597000, "net_income_continuing_ops": -3597000, "net_income_to_common": -3597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127478000, "short_term_investments": 11000, "net_receivables": 76940000, "inventory": 58788000, "other_current_assets": null, "total_current_assets": 291963000, "net_ppe": null, "goodwill": 404910000, "intangible_assets": 95243000, "goodwill_and_intangibles": 500153000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1494959000, "total_assets": 1786922000, "short_term_debt": 17483000, "accounts_payable": 34527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104033000, "long_term_debt": 850261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 984205000, "total_liabilities": 1088238000, "total_debt": 867744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -181105000, "total_equity": 698684000, "shares_outstanding": 117264124, "operating_cash_flow": 10256000, "stock_based_compensation": 3072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24253000, "dividends_paid": 10000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4451000, "free_cash_flow": 34509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145000", "ebitda": "18449000", "netIncome": "-3597000", "grossProfit": "16968000", "depreciation": "None", "totalRevenue": "143109000", "costOfRevenue": "126141000", "interestIncome": "None", "incomeBeforeTax": "-10372000", "interestExpense": "6213000", "operatingIncome": "145000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2238000", "reportedCurrency": "USD", "netInterestIncome": "-11010000", "nonInterestIncome": "None", "operatingExpenses": "16823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18304000", "sellingGeneralAndAdministrative": "21345000", "netIncomeFromContinuingOperations": "-3597000" }, "balance": { "goodwill": "404910000", "inventory": "58788000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1786922000", "longTermDebt": "850261000", "shortTermDebt": "17483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "95243000", "reportedCurrency": "USD", "retainedEarnings": "-181105000", "totalLiabilities": "1088238000", "otherCurrentAssets": "28757000", "totalCurrentAssets": "291963000", "currentLongTermDebt": "8730000", "longTermInvestments": "350511000", "shortTermInvestments": "11000", "currentNetReceivables": "76940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1494959000", "currentAccountsPayable": "34527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "892433000", "totalShareholderEquity": "698684000", "capitalLeaseObligations": "33442000", "otherCurrentLiabilities": "52023000", "totalCurrentLiabilities": "104033000", "otherNonCurrentLiabilities": "4512000", "totalNonCurrentLiabilities": "984205000", "cashAndShortTermInvestments": "127478000", "commonStockSharesOutstanding": "117264124", "intangibleAssetsExcludingGoodwill": "95243000", "cashAndCashEquivalentsAtCarryingValue": "127478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3597000", "profitLoss": "None", "dividendPayout": "10000000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1454000", "operatingCashflow": "10256000", "capitalExpenditures": "24253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4451000", "cashflowFromInvestment": "-24253000", "stockBasedCompensation": "3072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23124000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 181961000, "cost_of_revenue": 128028000, "gross_profit": 53933000, "ebit": -25728000, "ebitda": -3150000, "pretax_income": -37545000, "tax_provision": -7126000, "net_income": -30419000, "net_income_to_common": -30419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146013000, "total_current_assets": 303714000, "total_assets": 1802321000, "short_term_debt": 21062000, "long_term_debt": 852099000, "total_debt": 873161000, "total_liabilities": 1101861000, "total_equity": 700460000, "shares_outstanding": 116518933, "goodwill_and_intangibles": 502515000 }, "cash_flow": { "operating_cash_flow": 43495000, "capital_expenditure": 17228000, "free_cash_flow": 60723000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253740, "ticker_id": 1175, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25728000", "ebitda": "-3150000", "netIncome": "-30419000", "grossProfit": "53933000", "depreciation": "None", "totalRevenue": "181961000", "costOfRevenue": "128028000", "interestIncome": "None", "incomeBeforeTax": "-37545000", "interestExpense": "11817000", "operatingIncome": "24752000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7126000", "reportedCurrency": "USD", "netInterestIncome": "-11817000", "nonInterestIncome": "None", "operatingExpenses": "29181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22578000", "sellingGeneralAndAdministrative": "19616000", "netIncomeFromContinuingOperations": "-30419000" }, "balance": { "goodwill": "404102000", "inventory": "57126000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1802321000", "longTermDebt": "852099000", "shortTermDebt": "21062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98413000", "reportedCurrency": "USD", "retainedEarnings": "-177508000", "totalLiabilities": "1101861000", "otherCurrentAssets": "22638000", "totalCurrentAssets": "303714000", "currentLongTermDebt": "8730000", "longTermInvestments": "349308000", "shortTermInvestments": "-13000", "currentNetReceivables": "77937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498607000", "currentAccountsPayable": "43928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899165000", "totalShareholderEquity": "700460000", "capitalLeaseObligations": "38336000", "otherCurrentLiabilities": "46003000", "totalCurrentLiabilities": "115126000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "986735000", "cashAndShortTermInvestments": "146013000", "commonStockSharesOutstanding": "116518933", "intangibleAssetsExcludingGoodwill": "98413000", "cashAndCashEquivalentsAtCarryingValue": "146013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30419000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3776000", "operatingCashflow": "43495000", "capitalExpenditures": "17228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2729000", "cashflowFromInvestment": "-17228000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181961000, "cost_of_revenue": 128028000, "gross_profit": 53933000, "research_and_development": null, "selling_general_admin": 19616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25728000, "depreciation_amortisation": 22578000, "ebitda": -3150000, "interest_expense": 11817000, "interest_income": null, "other_non_operating": null, "pretax_income": -37545000, "tax_provision": -7126000, "effective_tax_rate": null, "net_income": -30419000, "net_income_continuing_ops": -30419000, "net_income_to_common": -30419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146013000, "short_term_investments": -13000, "net_receivables": 77937000, "inventory": 57126000, "other_current_assets": null, "total_current_assets": 303714000, "net_ppe": null, "goodwill": 404102000, "intangible_assets": 98413000, "goodwill_and_intangibles": 502515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1498607000, "total_assets": 1802321000, "short_term_debt": 21062000, "accounts_payable": 43928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115126000, "long_term_debt": 852099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 986735000, "total_liabilities": 1101861000, "total_debt": 873161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -177508000, "total_equity": 700460000, "shares_outstanding": 116518933, "operating_cash_flow": 43495000, "stock_based_compensation": 3583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17228000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2729000, "free_cash_flow": 60723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25728000", "ebitda": "-3150000", "netIncome": "-30419000", "grossProfit": "53933000", "depreciation": "None", "totalRevenue": "181961000", "costOfRevenue": "128028000", "interestIncome": "None", "incomeBeforeTax": "-37545000", "interestExpense": "11817000", "operatingIncome": "24752000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7126000", "reportedCurrency": "USD", "netInterestIncome": "-11817000", "nonInterestIncome": "None", "operatingExpenses": "29181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22578000", "sellingGeneralAndAdministrative": "19616000", "netIncomeFromContinuingOperations": "-30419000" }, "balance": { "goodwill": "404102000", "inventory": "57126000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1802321000", "longTermDebt": "852099000", "shortTermDebt": "21062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98413000", "reportedCurrency": "USD", "retainedEarnings": "-177508000", "totalLiabilities": "1101861000", "otherCurrentAssets": "22638000", "totalCurrentAssets": "303714000", "currentLongTermDebt": "8730000", "longTermInvestments": "349308000", "shortTermInvestments": "-13000", "currentNetReceivables": "77937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498607000", "currentAccountsPayable": "43928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899165000", "totalShareholderEquity": "700460000", "capitalLeaseObligations": "38336000", "otherCurrentLiabilities": "46003000", "totalCurrentLiabilities": "115126000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "986735000", "cashAndShortTermInvestments": "146013000", "commonStockSharesOutstanding": "116518933", "intangibleAssetsExcludingGoodwill": "98413000", "cashAndCashEquivalentsAtCarryingValue": "146013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30419000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3776000", "operatingCashflow": "43495000", "capitalExpenditures": "17228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2729000", "cashflowFromInvestment": "-17228000", "stockBasedCompensation": "3583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22578000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 179175000, "cost_of_revenue": 124472000, "gross_profit": 54703000, "ebit": 30053000, "ebitda": 53280000, "pretax_income": 18748000, "tax_provision": 4497000, "net_income": 14251000, "net_income_to_common": 14251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123474000, "total_current_assets": 283529000, "total_assets": 1840031000, "short_term_debt": 16712000, "long_term_debt": 853942000, "total_debt": 870654000, "total_liabilities": 1110661000, "total_equity": 729370000, "shares_outstanding": 117187054, "goodwill_and_intangibles": 512380000 }, "cash_flow": { "operating_cash_flow": 59935000, "capital_expenditure": 15076000, "free_cash_flow": 75011000, "dividends_paid": 33000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253742, "ticker_id": 1175, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30053000", "ebitda": "53280000", "netIncome": "14251000", "grossProfit": "54703000", "depreciation": "None", "totalRevenue": "179175000", "costOfRevenue": "124472000", "interestIncome": "None", "incomeBeforeTax": "18748000", "interestExpense": "11305000", "operatingIncome": "31541000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4497000", "reportedCurrency": "USD", "netInterestIncome": "-11305000", "nonInterestIncome": "None", "operatingExpenses": "23162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23227000", "sellingGeneralAndAdministrative": "19950000", "netIncomeFromContinuingOperations": "14251000" }, "balance": { "goodwill": "405792000", "inventory": "53709000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1840031000", "longTermDebt": "853942000", "shortTermDebt": "16712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "106588000", "reportedCurrency": "USD", "retainedEarnings": "-147089000", "totalLiabilities": "1110661000", "otherCurrentAssets": "32323000", "totalCurrentAssets": "283529000", "currentLongTermDebt": "8730000", "longTermInvestments": "410400000", "shortTermInvestments": "-813000", "currentNetReceivables": "74023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1556502000", "currentAccountsPayable": "33389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "888236000", "totalShareholderEquity": "729370000", "capitalLeaseObligations": "25564000", "otherCurrentLiabilities": "61713000", "totalCurrentLiabilities": "111814000", "otherNonCurrentLiabilities": "18782000", "totalNonCurrentLiabilities": "998847000", "cashAndShortTermInvestments": "123474000", "commonStockSharesOutstanding": "117187054", "intangibleAssetsExcludingGoodwill": "106588000", "cashAndCashEquivalentsAtCarryingValue": "123474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14251000", "profitLoss": "None", "dividendPayout": "33000000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-711000", "operatingCashflow": "59935000", "capitalExpenditures": "15076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-764000", "cashflowFromInvestment": "-19376000", "stockBasedCompensation": "2953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179175000, "cost_of_revenue": 124472000, "gross_profit": 54703000, "research_and_development": null, "selling_general_admin": 19950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30053000, "depreciation_amortisation": 23227000, "ebitda": 53280000, "interest_expense": 11305000, "interest_income": null, "other_non_operating": null, "pretax_income": 18748000, "tax_provision": 4497000, "effective_tax_rate": null, "net_income": 14251000, "net_income_continuing_ops": 14251000, "net_income_to_common": 14251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123474000, "short_term_investments": -813000, "net_receivables": 74023000, "inventory": 53709000, "other_current_assets": null, "total_current_assets": 283529000, "net_ppe": null, "goodwill": 405792000, "intangible_assets": 106588000, "goodwill_and_intangibles": 512380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1556502000, "total_assets": 1840031000, "short_term_debt": 16712000, "accounts_payable": 33389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111814000, "long_term_debt": 853942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 998847000, "total_liabilities": 1110661000, "total_debt": 870654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147089000, "total_equity": 729370000, "shares_outstanding": 117187054, "operating_cash_flow": 59935000, "stock_based_compensation": 2953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19376000, "dividends_paid": 33000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -764000, "free_cash_flow": 75011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30053000", "ebitda": "53280000", "netIncome": "14251000", "grossProfit": "54703000", "depreciation": "None", "totalRevenue": "179175000", "costOfRevenue": "124472000", "interestIncome": "None", "incomeBeforeTax": "18748000", "interestExpense": "11305000", "operatingIncome": "31541000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4497000", "reportedCurrency": "USD", "netInterestIncome": "-11305000", "nonInterestIncome": "None", "operatingExpenses": "23162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23227000", "sellingGeneralAndAdministrative": "19950000", "netIncomeFromContinuingOperations": "14251000" }, "balance": { "goodwill": "405792000", "inventory": "53709000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1840031000", "longTermDebt": "853942000", "shortTermDebt": "16712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "106588000", "reportedCurrency": "USD", "retainedEarnings": "-147089000", "totalLiabilities": "1110661000", "otherCurrentAssets": "32323000", "totalCurrentAssets": "283529000", "currentLongTermDebt": "8730000", "longTermInvestments": "410400000", "shortTermInvestments": "-813000", "currentNetReceivables": "74023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1556502000", "currentAccountsPayable": "33389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "888236000", "totalShareholderEquity": "729370000", "capitalLeaseObligations": "25564000", "otherCurrentLiabilities": "61713000", "totalCurrentLiabilities": "111814000", "otherNonCurrentLiabilities": "18782000", "totalNonCurrentLiabilities": "998847000", "cashAndShortTermInvestments": "123474000", "commonStockSharesOutstanding": "117187054", "intangibleAssetsExcludingGoodwill": "106588000", "cashAndCashEquivalentsAtCarryingValue": "123474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14251000", "profitLoss": "None", "dividendPayout": "33000000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-711000", "operatingCashflow": "59935000", "capitalExpenditures": "15076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-764000", "cashflowFromInvestment": "-19376000", "stockBasedCompensation": "2953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23227000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 182820000, "cost_of_revenue": 129157000, "gross_profit": 53663000, "ebit": 24270000, "ebitda": 45894000, "pretax_income": 11375000, "tax_provision": 3080000, "net_income": 8295000, "net_income_to_common": 8295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83318000, "total_current_assets": 263956000, "total_assets": 1819939000, "short_term_debt": 14288000, "long_term_debt": 855857000, "total_debt": 870145000, "total_liabilities": 1102656000, "total_equity": 717283000, "shares_outstanding": 117635289, "goodwill_and_intangibles": 513697000 }, "cash_flow": { "operating_cash_flow": 9957000, "capital_expenditure": 19277000, "free_cash_flow": 29234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253743, "ticker_id": 1175, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24270000", "ebitda": "45894000", "netIncome": "8295000", "grossProfit": "53663000", "depreciation": "None", "totalRevenue": "182820000", "costOfRevenue": "129157000", "interestIncome": "None", "incomeBeforeTax": "11375000", "interestExpense": "12895000", "operatingIncome": "27848000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3080000", "reportedCurrency": "USD", "netInterestIncome": "-12895000", "nonInterestIncome": "None", "operatingExpenses": "25815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21624000", "sellingGeneralAndAdministrative": "22707000", "netIncomeFromContinuingOperations": "8295000" }, "balance": { "goodwill": "404275000", "inventory": "52027000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1819939000", "longTermDebt": "855857000", "shortTermDebt": "14288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "109422000", "reportedCurrency": "USD", "retainedEarnings": "-161340000", "totalLiabilities": "1102656000", "otherCurrentAssets": "43393000", "totalCurrentAssets": "263956000", "currentLongTermDebt": "6548000", "longTermInvestments": "409187000", "shortTermInvestments": "12270000", "currentNetReceivables": "85218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555983000", "currentAccountsPayable": "34195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "886564000", "totalShareholderEquity": "717283000", "capitalLeaseObligations": "24159000", "otherCurrentLiabilities": "48544000", "totalCurrentLiabilities": "97027000", "otherNonCurrentLiabilities": "18170000", "totalNonCurrentLiabilities": "1005629000", "cashAndShortTermInvestments": "83318000", "commonStockSharesOutstanding": "117635289", "intangibleAssetsExcludingGoodwill": "109422000", "cashAndCashEquivalentsAtCarryingValue": "83318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "401000", "operatingCashflow": "9957000", "capitalExpenditures": "19277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10165000", "cashflowFromInvestment": "-19477000", "stockBasedCompensation": "3827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182820000, "cost_of_revenue": 129157000, "gross_profit": 53663000, "research_and_development": null, "selling_general_admin": 22707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24270000, "depreciation_amortisation": 21624000, "ebitda": 45894000, "interest_expense": 12895000, "interest_income": null, "other_non_operating": null, "pretax_income": 11375000, "tax_provision": 3080000, "effective_tax_rate": null, "net_income": 8295000, "net_income_continuing_ops": 8295000, "net_income_to_common": 8295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83318000, "short_term_investments": 12270000, "net_receivables": 85218000, "inventory": 52027000, "other_current_assets": null, "total_current_assets": 263956000, "net_ppe": null, "goodwill": 404275000, "intangible_assets": 109422000, "goodwill_and_intangibles": 513697000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1555983000, "total_assets": 1819939000, "short_term_debt": 14288000, "accounts_payable": 34195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97027000, "long_term_debt": 855857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005629000, "total_liabilities": 1102656000, "total_debt": 870145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -161340000, "total_equity": 717283000, "shares_outstanding": 117635289, "operating_cash_flow": 9957000, "stock_based_compensation": 3827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10165000, "free_cash_flow": 29234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24270000", "ebitda": "45894000", "netIncome": "8295000", "grossProfit": "53663000", "depreciation": "None", "totalRevenue": "182820000", "costOfRevenue": "129157000", "interestIncome": "None", "incomeBeforeTax": "11375000", "interestExpense": "12895000", "operatingIncome": "27848000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3080000", "reportedCurrency": "USD", "netInterestIncome": "-12895000", "nonInterestIncome": "None", "operatingExpenses": "25815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21624000", "sellingGeneralAndAdministrative": "22707000", "netIncomeFromContinuingOperations": "8295000" }, "balance": { "goodwill": "404275000", "inventory": "52027000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1819939000", "longTermDebt": "855857000", "shortTermDebt": "14288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "109422000", "reportedCurrency": "USD", "retainedEarnings": "-161340000", "totalLiabilities": "1102656000", "otherCurrentAssets": "43393000", "totalCurrentAssets": "263956000", "currentLongTermDebt": "6548000", "longTermInvestments": "409187000", "shortTermInvestments": "12270000", "currentNetReceivables": "85218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555983000", "currentAccountsPayable": "34195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "886564000", "totalShareholderEquity": "717283000", "capitalLeaseObligations": "24159000", "otherCurrentLiabilities": "48544000", "totalCurrentLiabilities": "97027000", "otherNonCurrentLiabilities": "18170000", "totalNonCurrentLiabilities": "1005629000", "cashAndShortTermInvestments": "83318000", "commonStockSharesOutstanding": "117635289", "intangibleAssetsExcludingGoodwill": "109422000", "cashAndCashEquivalentsAtCarryingValue": "83318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "401000", "operatingCashflow": "9957000", "capitalExpenditures": "19277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10165000", "cashflowFromInvestment": "-19477000", "stockBasedCompensation": "3827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21624000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 160537000, "cost_of_revenue": 121314000, "gross_profit": 39223000, "ebit": 15809000, "ebitda": 37742000, "pretax_income": 2400000, "tax_provision": 1179000, "net_income": 1221000, "net_income_to_common": 1221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103136000, "total_current_assets": 268529000, "total_assets": 1830813000, "short_term_debt": 17207000, "long_term_debt": 857220000, "total_debt": 874427000, "total_liabilities": 1119457000, "total_equity": 711356000, "shares_outstanding": 117451149, "goodwill_and_intangibles": 517180000 }, "cash_flow": { "operating_cash_flow": 36503000, "capital_expenditure": 17372000, "free_cash_flow": 53875000, "dividends_paid": 28000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253744, "ticker_id": 1175, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15809000", "ebitda": "37742000", "netIncome": "1221000", "grossProfit": "39223000", "depreciation": "None", "totalRevenue": "160537000", "costOfRevenue": "121314000", "interestIncome": "None", "incomeBeforeTax": "2400000", "interestExpense": "13409000", "operatingIncome": "13953000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1179000", "reportedCurrency": "USD", "netInterestIncome": "-13409000", "nonInterestIncome": "None", "operatingExpenses": "25270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21933000", "sellingGeneralAndAdministrative": "21604000", "netIncomeFromContinuingOperations": "1221000" }, "balance": { "goodwill": "404252000", "inventory": "52503000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1830813000", "longTermDebt": "857220000", "shortTermDebt": "17207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112928000", "reportedCurrency": "USD", "retainedEarnings": "-169635000", "totalLiabilities": "1119457000", "otherCurrentAssets": "34458000", "totalCurrentAssets": "268529000", "currentLongTermDebt": "9000000", "longTermInvestments": "413171000", "shortTermInvestments": "13490000", "currentNetReceivables": "78432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562284000", "currentAccountsPayable": "33544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "891873000", "totalShareholderEquity": "711356000", "capitalLeaseObligations": "25653000", "otherCurrentLiabilities": "56756000", "totalCurrentLiabilities": "107507000", "otherNonCurrentLiabilities": "20050000", "totalNonCurrentLiabilities": "1011950000", "cashAndShortTermInvestments": "103136000", "commonStockSharesOutstanding": "117451149", "intangibleAssetsExcludingGoodwill": "112928000", "cashAndCashEquivalentsAtCarryingValue": "103136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1221000", "profitLoss": "None", "dividendPayout": "28000000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7094000", "operatingCashflow": "36503000", "capitalExpenditures": "17372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4183000", "cashflowFromInvestment": "-17372000", "stockBasedCompensation": "3680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160537000, "cost_of_revenue": 121314000, "gross_profit": 39223000, "research_and_development": null, "selling_general_admin": 21604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15809000, "depreciation_amortisation": 21933000, "ebitda": 37742000, "interest_expense": 13409000, "interest_income": null, "other_non_operating": null, "pretax_income": 2400000, "tax_provision": 1179000, "effective_tax_rate": null, "net_income": 1221000, "net_income_continuing_ops": 1221000, "net_income_to_common": 1221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103136000, "short_term_investments": 13490000, "net_receivables": 78432000, "inventory": 52503000, "other_current_assets": null, "total_current_assets": 268529000, "net_ppe": null, "goodwill": 404252000, "intangible_assets": 112928000, "goodwill_and_intangibles": 517180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1562284000, "total_assets": 1830813000, "short_term_debt": 17207000, "accounts_payable": 33544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107507000, "long_term_debt": 857220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011950000, "total_liabilities": 1119457000, "total_debt": 874427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169635000, "total_equity": 711356000, "shares_outstanding": 117451149, "operating_cash_flow": 36503000, "stock_based_compensation": 3680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17372000, "dividends_paid": 28000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4183000, "free_cash_flow": 53875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15809000", "ebitda": "37742000", "netIncome": "1221000", "grossProfit": "39223000", "depreciation": "None", "totalRevenue": "160537000", "costOfRevenue": "121314000", "interestIncome": "None", "incomeBeforeTax": "2400000", "interestExpense": "13409000", "operatingIncome": "13953000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1179000", "reportedCurrency": "USD", "netInterestIncome": "-13409000", "nonInterestIncome": "None", "operatingExpenses": "25270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21933000", "sellingGeneralAndAdministrative": "21604000", "netIncomeFromContinuingOperations": "1221000" }, "balance": { "goodwill": "404252000", "inventory": "52503000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1830813000", "longTermDebt": "857220000", "shortTermDebt": "17207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112928000", "reportedCurrency": "USD", "retainedEarnings": "-169635000", "totalLiabilities": "1119457000", "otherCurrentAssets": "34458000", "totalCurrentAssets": "268529000", "currentLongTermDebt": "9000000", "longTermInvestments": "413171000", "shortTermInvestments": "13490000", "currentNetReceivables": "78432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562284000", "currentAccountsPayable": "33544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "891873000", "totalShareholderEquity": "711356000", "capitalLeaseObligations": "25653000", "otherCurrentLiabilities": "56756000", "totalCurrentLiabilities": "107507000", "otherNonCurrentLiabilities": "20050000", "totalNonCurrentLiabilities": "1011950000", "cashAndShortTermInvestments": "103136000", "commonStockSharesOutstanding": "117451149", "intangibleAssetsExcludingGoodwill": "112928000", "cashAndCashEquivalentsAtCarryingValue": "103136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1221000", "profitLoss": "None", "dividendPayout": "28000000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7094000", "operatingCashflow": "36503000", "capitalExpenditures": "17372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4183000", "cashflowFromInvestment": "-17372000", "stockBasedCompensation": "3680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21933000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 172808000, "cost_of_revenue": 125491000, "gross_profit": 47317000, "ebit": 37007000, "ebitda": 59149000, "pretax_income": 23089000, "tax_provision": -6840000, "net_income": 29929000, "net_income_to_common": 29929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88365000, "total_current_assets": 245987000, "total_assets": 1837751000, "short_term_debt": 20262000, "long_term_debt": 858946000, "total_debt": 879208000, "total_liabilities": 1132287000, "total_equity": 705464000, "shares_outstanding": 117190747, "goodwill_and_intangibles": 521020000 }, "cash_flow": { "operating_cash_flow": 64191000, "capital_expenditure": 11693000, "free_cash_flow": 75884000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253745, "ticker_id": 1175, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37007000", "ebitda": "59149000", "netIncome": "29929000", "grossProfit": "47317000", "depreciation": "None", "totalRevenue": "172808000", "costOfRevenue": "125491000", "interestIncome": "None", "incomeBeforeTax": "23089000", "interestExpense": "13918000", "operatingIncome": "22750000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6840000", "reportedCurrency": "USD", "netInterestIncome": "-13918000", "nonInterestIncome": "None", "operatingExpenses": "24567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7797000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22142000", "sellingGeneralAndAdministrative": "19755000", "netIncomeFromContinuingOperations": "29929000" }, "balance": { "goodwill": "404470000", "inventory": "45115000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1837751000", "longTermDebt": "858946000", "shortTermDebt": "20262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116550000", "reportedCurrency": "USD", "retainedEarnings": "-170856000", "totalLiabilities": "1132287000", "otherCurrentAssets": "31193000", "totalCurrentAssets": "245987000", "currentLongTermDebt": "9000000", "longTermInvestments": "440198000", "shortTermInvestments": "13419000", "currentNetReceivables": "81314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591764000", "currentAccountsPayable": "40195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "900193000", "totalShareholderEquity": "705464000", "capitalLeaseObligations": "32247000", "otherCurrentLiabilities": "47259000", "totalCurrentLiabilities": "119081000", "otherNonCurrentLiabilities": "71000", "totalNonCurrentLiabilities": "1013206000", "cashAndShortTermInvestments": "88365000", "commonStockSharesOutstanding": "117190747", "intangibleAssetsExcludingGoodwill": "116550000", "cashAndCashEquivalentsAtCarryingValue": "88365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29929000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2510000", "operatingCashflow": "64191000", "capitalExpenditures": "11693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3029000", "cashflowFromInvestment": "-11693000", "stockBasedCompensation": "3484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "78777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172808000, "cost_of_revenue": 125491000, "gross_profit": 47317000, "research_and_development": 7797000, "selling_general_admin": 19755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37007000, "depreciation_amortisation": 22142000, "ebitda": 59149000, "interest_expense": 13918000, "interest_income": null, "other_non_operating": null, "pretax_income": 23089000, "tax_provision": -6840000, "effective_tax_rate": null, "net_income": 29929000, "net_income_continuing_ops": 29929000, "net_income_to_common": 29929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88365000, "short_term_investments": 13419000, "net_receivables": 81314000, "inventory": 45115000, "other_current_assets": null, "total_current_assets": 245987000, "net_ppe": null, "goodwill": 404470000, "intangible_assets": 116550000, "goodwill_and_intangibles": 521020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1591764000, "total_assets": 1837751000, "short_term_debt": 20262000, "accounts_payable": 40195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119081000, "long_term_debt": 858946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013206000, "total_liabilities": 1132287000, "total_debt": 879208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170856000, "total_equity": 705464000, "shares_outstanding": 117190747, "operating_cash_flow": 64191000, "stock_based_compensation": 3484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11693000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3029000, "free_cash_flow": 75884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37007000", "ebitda": "59149000", "netIncome": "29929000", "grossProfit": "47317000", "depreciation": "None", "totalRevenue": "172808000", "costOfRevenue": "125491000", "interestIncome": "None", "incomeBeforeTax": "23089000", "interestExpense": "13918000", "operatingIncome": "22750000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6840000", "reportedCurrency": "USD", "netInterestIncome": "-13918000", "nonInterestIncome": "None", "operatingExpenses": "24567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7797000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22142000", "sellingGeneralAndAdministrative": "19755000", "netIncomeFromContinuingOperations": "29929000" }, "balance": { "goodwill": "404470000", "inventory": "45115000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1837751000", "longTermDebt": "858946000", "shortTermDebt": "20262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116550000", "reportedCurrency": "USD", "retainedEarnings": "-170856000", "totalLiabilities": "1132287000", "otherCurrentAssets": "31193000", "totalCurrentAssets": "245987000", "currentLongTermDebt": "9000000", "longTermInvestments": "440198000", "shortTermInvestments": "13419000", "currentNetReceivables": "81314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591764000", "currentAccountsPayable": "40195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "900193000", "totalShareholderEquity": "705464000", "capitalLeaseObligations": "32247000", "otherCurrentLiabilities": "47259000", "totalCurrentLiabilities": "119081000", "otherNonCurrentLiabilities": "71000", "totalNonCurrentLiabilities": "1013206000", "cashAndShortTermInvestments": "88365000", "commonStockSharesOutstanding": "117190747", "intangibleAssetsExcludingGoodwill": "116550000", "cashAndCashEquivalentsAtCarryingValue": "88365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29929000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2510000", "operatingCashflow": "64191000", "capitalExpenditures": "11693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3029000", "cashflowFromInvestment": "-11693000", "stockBasedCompensation": "3484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "78777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22142000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 173326000, "cost_of_revenue": 120142000, "gross_profit": 53184000, "ebit": 36276000, "ebitda": 57566000, "pretax_income": 24465000, "tax_provision": 7891000, "net_income": 16574000, "net_income_to_common": 16574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38317000, "total_current_assets": 204317000, "total_assets": 1812825000, "short_term_debt": 17503000, "long_term_debt": 860700000, "total_debt": 878203000, "total_liabilities": 1134969000, "total_equity": 677856000, "shares_outstanding": 117374347, "goodwill_and_intangibles": 522890000 }, "cash_flow": { "operating_cash_flow": 32266000, "capital_expenditure": 14415000, "free_cash_flow": 46681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253747, "ticker_id": 1175, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36276000", "ebitda": "57566000", "netIncome": "16574000", "grossProfit": "53184000", "depreciation": "None", "totalRevenue": "173326000", "costOfRevenue": "120142000", "interestIncome": "None", "incomeBeforeTax": "24465000", "interestExpense": "11811000", "operatingIncome": "31929000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7891000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "21255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21290000", "sellingGeneralAndAdministrative": "16900000", "netIncomeFromContinuingOperations": "16600000" }, "balance": { "goodwill": "403368000", "inventory": "48263000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1812825000", "longTermDebt": "860700000", "shortTermDebt": "17503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "119522000", "reportedCurrency": "USD", "retainedEarnings": "-200785000", "totalLiabilities": "1134969000", "otherCurrentAssets": "33944000", "totalCurrentAssets": "204317000", "currentLongTermDebt": "9000000", "longTermInvestments": "441800000", "shortTermInvestments": "16374000", "currentNetReceivables": "83793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1608508000", "currentAccountsPayable": "32308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "607240000", "shortLongTermDebtTotal": "896042000", "totalShareholderEquity": "677856000", "capitalLeaseObligations": "26400000", "otherCurrentLiabilities": "50611000", "totalCurrentLiabilities": "100422000", "otherNonCurrentLiabilities": "21200000", "totalNonCurrentLiabilities": "1034547000", "cashAndShortTermInvestments": "38317000", "commonStockSharesOutstanding": "117374347", "intangibleAssetsExcludingGoodwill": "119522000", "cashAndCashEquivalentsAtCarryingValue": "38317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-922000", "operatingCashflow": "32266000", "capitalExpenditures": "14415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10591000", "cashflowFromInvestment": "-14415000", "stockBasedCompensation": "3477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173326000, "cost_of_revenue": 120142000, "gross_profit": 53184000, "research_and_development": null, "selling_general_admin": 16900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36276000, "depreciation_amortisation": 21290000, "ebitda": 57566000, "interest_expense": 11811000, "interest_income": null, "other_non_operating": null, "pretax_income": 24465000, "tax_provision": 7891000, "effective_tax_rate": null, "net_income": 16574000, "net_income_continuing_ops": 16600000, "net_income_to_common": 16574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38317000, "short_term_investments": 16374000, "net_receivables": 83793000, "inventory": 48263000, "other_current_assets": null, "total_current_assets": 204317000, "net_ppe": null, "goodwill": 403368000, "intangible_assets": 119522000, "goodwill_and_intangibles": 522890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1608508000, "total_assets": 1812825000, "short_term_debt": 17503000, "accounts_payable": 32308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100422000, "long_term_debt": 860700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034547000, "total_liabilities": 1134969000, "total_debt": 878203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200785000, "total_equity": 677856000, "shares_outstanding": 117374347, "operating_cash_flow": 32266000, "stock_based_compensation": 3477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10591000, "free_cash_flow": 46681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36276000", "ebitda": "57566000", "netIncome": "16574000", "grossProfit": "53184000", "depreciation": "None", "totalRevenue": "173326000", "costOfRevenue": "120142000", "interestIncome": "None", "incomeBeforeTax": "24465000", "interestExpense": "11811000", "operatingIncome": "31929000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7891000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "21255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21290000", "sellingGeneralAndAdministrative": "16900000", "netIncomeFromContinuingOperations": "16600000" }, "balance": { "goodwill": "403368000", "inventory": "48263000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1812825000", "longTermDebt": "860700000", "shortTermDebt": "17503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "119522000", "reportedCurrency": "USD", "retainedEarnings": "-200785000", "totalLiabilities": "1134969000", "otherCurrentAssets": "33944000", "totalCurrentAssets": "204317000", "currentLongTermDebt": "9000000", "longTermInvestments": "441800000", "shortTermInvestments": "16374000", "currentNetReceivables": "83793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1608508000", "currentAccountsPayable": "32308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "607240000", "shortLongTermDebtTotal": "896042000", "totalShareholderEquity": "677856000", "capitalLeaseObligations": "26400000", "otherCurrentLiabilities": "50611000", "totalCurrentLiabilities": "100422000", "otherNonCurrentLiabilities": "21200000", "totalNonCurrentLiabilities": "1034547000", "cashAndShortTermInvestments": "38317000", "commonStockSharesOutstanding": "117374347", "intangibleAssetsExcludingGoodwill": "119522000", "cashAndCashEquivalentsAtCarryingValue": "38317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-922000", "operatingCashflow": "32266000", "capitalExpenditures": "14415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10591000", "cashflowFromInvestment": "-14415000", "stockBasedCompensation": "3477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21290000", "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": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "income_statement": { "revenue": 184110000, "cost_of_revenue": 123140000, "gross_profit": 60970000, "ebit": 44077000, "ebitda": 65046000, "pretax_income": 34909000, "tax_provision": 8787000, "net_income": 26122000, "net_income_to_common": 26122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29232000, "total_current_assets": 197212000, "total_assets": 1814038000, "short_term_debt": 18098000, "long_term_debt": 862400000, "total_debt": 880498000, "total_liabilities": 1146274000, "total_equity": 667764000, "shares_outstanding": 119920742, "goodwill_and_intangibles": 527681000 }, "cash_flow": { "operating_cash_flow": 37026000, "capital_expenditure": 20529000, "free_cash_flow": 57555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 253748, "ticker_id": 1175, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:42:35.425355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44077000", "ebitda": "65046000", "netIncome": "26122000", "grossProfit": "60970000", "depreciation": "None", "totalRevenue": "184110000", "costOfRevenue": "123140000", "interestIncome": "None", "incomeBeforeTax": "34909000", "interestExpense": "9168000", "operatingIncome": "33313000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8787000", "reportedCurrency": "USD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "27657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10764000", "costofGoodsAndServicesSold": "123140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20969000", "sellingGeneralAndAdministrative": "21400000", "netIncomeFromContinuingOperations": "26100000" }, "balance": { "goodwill": "404220000", "inventory": "47550000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1814038000", "longTermDebt": "862400000", "shortTermDebt": "18098000", "treasuryStock": "-224494000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "123461000", "reportedCurrency": "USD", "retainedEarnings": "-217359000", "totalLiabilities": "1146274000", "otherCurrentAssets": "42259000", "totalCurrentAssets": "197212000", "currentLongTermDebt": "9000000", "longTermInvestments": "438400000", "shortTermInvestments": "17329000", "currentNetReceivables": "78171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616826000", "currentAccountsPayable": "34615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "587204000", "shortLongTermDebtTotal": "900985000", "totalShareholderEquity": "667764000", "capitalLeaseObligations": "29600000", "otherCurrentLiabilities": "50318000", "totalCurrentLiabilities": "103031000", "otherNonCurrentLiabilities": "23300000", "totalNonCurrentLiabilities": "1043243000", "cashAndShortTermInvestments": "29232000", "commonStockSharesOutstanding": "119920742", "intangibleAssetsExcludingGoodwill": "123461000", "cashAndCashEquivalentsAtCarryingValue": "29232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1664000", "operatingCashflow": "37026000", "capitalExpenditures": "20529000", "changeInReceivables": "-11383000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46308000", "cashflowFromInvestment": "-20529000", "stockBasedCompensation": "5002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184110000, "cost_of_revenue": 123140000, "gross_profit": 60970000, "research_and_development": null, "selling_general_admin": 21400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44077000, "depreciation_amortisation": 20969000, "ebitda": 65046000, "interest_expense": 9168000, "interest_income": null, "other_non_operating": null, "pretax_income": 34909000, "tax_provision": 8787000, "effective_tax_rate": null, "net_income": 26122000, "net_income_continuing_ops": 26100000, "net_income_to_common": 26122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29232000, "short_term_investments": 17329000, "net_receivables": 78171000, "inventory": 47550000, "other_current_assets": null, "total_current_assets": 197212000, "net_ppe": null, "goodwill": 404220000, "intangible_assets": 123461000, "goodwill_and_intangibles": 527681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1616826000, "total_assets": 1814038000, "short_term_debt": 18098000, "accounts_payable": 34615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103031000, "long_term_debt": 862400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043243000, "total_liabilities": 1146274000, "total_debt": 880498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217359000, "total_equity": 667764000, "shares_outstanding": 119920742, "operating_cash_flow": 37026000, "stock_based_compensation": 5002000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46308000, "free_cash_flow": 57555000, "net_change_in_cash": -29811000 }, "raw_data": { "income": { "ebit": "44077000", "ebitda": "65046000", "netIncome": "26122000", "grossProfit": "60970000", "depreciation": "None", "totalRevenue": "184110000", "costOfRevenue": "123140000", "interestIncome": "None", "incomeBeforeTax": "34909000", "interestExpense": "9168000", "operatingIncome": "33313000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8787000", "reportedCurrency": "USD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "27657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10764000", "costofGoodsAndServicesSold": "123140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20969000", "sellingGeneralAndAdministrative": "21400000", "netIncomeFromContinuingOperations": "26100000" }, "balance": { "goodwill": "404220000", "inventory": "47550000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "1814038000", "longTermDebt": "862400000", "shortTermDebt": "18098000", "treasuryStock": "-224494000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "123461000", "reportedCurrency": "USD", "retainedEarnings": "-217359000", "totalLiabilities": "1146274000", "otherCurrentAssets": "42259000", "totalCurrentAssets": "197212000", "currentLongTermDebt": "9000000", "longTermInvestments": "438400000", "shortTermInvestments": "17329000", "currentNetReceivables": "78171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616826000", "currentAccountsPayable": "34615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "587204000", "shortLongTermDebtTotal": "900985000", "totalShareholderEquity": "667764000", "capitalLeaseObligations": "29600000", "otherCurrentLiabilities": "50318000", "totalCurrentLiabilities": "103031000", "otherNonCurrentLiabilities": "23300000", "totalNonCurrentLiabilities": "1043243000", "cashAndShortTermInvestments": "29232000", "commonStockSharesOutstanding": "119920742", "intangibleAssetsExcludingGoodwill": "123461000", "cashAndCashEquivalentsAtCarryingValue": "29232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1664000", "operatingCashflow": "37026000", "capitalExpenditures": "20529000", "changeInReceivables": "-11383000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46308000", "cashflowFromInvestment": "-20529000", "stockBasedCompensation": "5002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20969000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }