{ "ticker": { "uuid": "4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c", "symbol": "BWIN", "name": "The Baldwin Insurance Group, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c/", "api_url": "https://sharemaestro.com/factors/api/tickers/4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c/" }, "ticker_metadata": { "id": 5192, "uuid": "4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c", "symbol": "BWIN", "name": "The Baldwin Insurance Group, Inc.", "asset_type": "equity", "market_cap": 1893255000, "stock_exchange_id": 2, "industry": "Insurance Brokers", "sector": "Financial Services", "description": "The Baldwin Insurance Group, Inc. is an independent insurance distribution firm that delivers insurance and risk management solutions in the United States. The company is headquartered in Tampa, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c", "symbol": "BWIN", "name": "The Baldwin Insurance Group, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c/", "api_url": "https://sharemaestro.com/factors/api/tickers/4a2e48f9-8c24-48a4-8eec-4f9b7d6a621c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.02, "value": 0.29, "quality": 0.02, "momentum": 0.03, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 19.88, "market_cap": 1372717319.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0181, "shareholder_yield": 0, "roe": -0.0471, "piotroski_f_score": 3, "momentum_12_1": -0.4776, "volatility_252d": 0.6874 }, "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": "2026-06-07T06:50:59.631606+00:00", "batch_id": "" }, "size": { "price_close": 19.88, "market_cap": 1372717319.96, "market_cap_usd": 1372717319.96, "enterprise_value": 3724503319.96, "shares_outstanding": 69050167, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.4241, "ptbv_ratio": null, "ps_ratio": 0.8478, "pcf_ratio": 48.179, "pfcf_ratio": 19.1319, "ev_ebitda": 55.1983, "ev_ebit": -41.3981, "ev_sales": 2.3002, "ev_fcf": 51.9095, "earnings_yield": null, "fcf_yield": 0.0193, "price_to_sales": 0.8478, "price_to_book": 1.4241, "price_to_cashflow": 48.179, "ebitda_to_ev": 0.0181, "sales_yield": 0.4347 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1729, "operating_margin": -0.0556, "net_margin": -0.028, "ebitda_margin": 0.0417, "fcf_margin": 0.0443, "roe": -0.0471, "roa": -0.0076, "roic": -0.0204, "roc_greenblatt": null, "asset_turnover": 0.2725, "cash_conversion": -1.58, "accruals_ratio": -0.0124, "sbc_to_revenue": 0.0439, "piotroski_f_score": 3, "altman_z_score": 0.3696, "earnings_stability_5y": 1.3849, "revenue_stability_5y": 0.6452, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0471, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.5552, "net_debt_to_ebitda": 34.8542, "debt_to_assets": 0.4204, "interest_coverage": -0.6902, "current_ratio": 1.0814, "quick_ratio": 1.0814, "net_debt": 2351786000, "local_beta": 0.0005, "volatility_252d": 0.6874, "volatility_60d": 1.6872, "max_drawdown_12m": -0.6136, "risk_adjusted_momentum": -0.6948 }, "growth": { "revenue_growth_1y": 0.1511, "revenue_growth_3y_cagr": 0.1579, "revenue_growth_5y_cagr": 0.4539, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.8667, "book_value_growth_1y": -0.0388, "revenue_growth": 0.1511, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0149, "price_return_3m": -0.0547, "price_return_6m": -0.2064, "price_return_9m": -0.3758, "price_return_12m": -0.4854, "price_return_12m_ex1m": -0.4776, "momentum_6m": -0.2064, "momentum_12m": -0.4854, "momentum_12_1": -0.4776, "distance_from_52w_high": -0.5344, "distance_from_52w_low": 0.2048, "relative_strength": -0.6433 }, "raw_ttm": { "revenue_ttm": 1619215000, "gross_profit_ttm": 280029000, "ebit_ttm": -89968000, "ebitda_ttm": 67475000, "net_income_ttm": -45411000, "eps_diluted_ttm": -0.6577, "operating_cash_flow_ttm": 28492000, "capital_expenditure_ttm": 43258000, "fcf_ttm": 71750000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 130352000, "cash_and_equivalents": 146409000, "total_current_assets": 1594478000, "total_current_liabilities": 1474445000, "net_ppe": null, "total_assets": 5942628000, "total_debt": 2498195000, "total_equity": 963940000, "net_working_capital": 127405000, "book_value_per_share": 13.96, "retained_earnings": -274870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3172930000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 36, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 93, "rank_ev_ebitda": 94, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 77, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 86, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95 }, "composites": { "value_composite": 71, "quality_composite": 98, "momentum_composite": 97, "growth_composite": 24, "yield_composite": 86, "svqf_composite": 41, "vc1_composite": 77, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.0762, "os_score": 0.02, "value_percentile": 0.29, "quality_percentile": 0.02, "momentum_percentile": 0.03, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 81, "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": 2972, "ticker_id": 5192, "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": "2026-06-07T06:50:59.631606+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.88, "market_cap": 1372717319.96, "market_cap_usd": 1372717319.96, "enterprise_value": 3724503319.96, "shares_outstanding": 69050167, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.42406926, "ptbv_ratio": null, "ps_ratio": 0.84776717, "pcf_ratio": 48.17904394, "pfcf_ratio": 19.13194871, "ev_ebitda": 55.19827077, "ev_ebit": -41.39808954, "ev_sales": 2.30019072, "ev_fcf": 51.90945394, "earnings_yield": null, "fcf_yield": 0.01926431, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17294121, "operating_margin": -0.05556273, "net_margin": -0.02804507, "ebitda_margin": 0.04167143, "fcf_margin": 0.0443116, "roe": -0.04710978, "roa": -0.00764157, "roic": -0.02035029, "roc_greenblatt": null, "asset_turnover": 0.27247457, "cash_conversion": -1.58001365, "accruals_ratio": -0.01243608, "sbc_to_revenue": 0.04392746, "debt_to_equity": 4.55523477, "net_debt_to_ebitda": 34.85418303, "debt_to_assets": 0.42038556, "interest_coverage": -0.69019271, "current_ratio": 1.08140894, "quick_ratio": 1.08140894, "net_debt": 2351786000, "revenue_growth_1y": 0.15107507, "revenue_growth_3y_cagr": 0.15785208, "revenue_growth_5y_cagr": 0.45386229, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.86671641, "book_value_growth_1y": -0.03877256, "piotroski_f_score": 3, "altman_z_score": 0.36957084, "earnings_stability_5y": 1.384862, "revenue_stability_5y": 0.645171, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0148662, "price_return_3m": -0.05468379, "price_return_6m": -0.20638723, "price_return_9m": -0.37582418, "price_return_12m": -0.48537406, "price_return_12m_ex1m": -0.47760808, "distance_from_52w_high": -0.53442623, "distance_from_52w_low": 0.20484848, "relative_strength": -0.64331511, "local_beta": 0.0005, "volatility_252d": 0.687442, "volatility_60d": 1.687203, "max_drawdown_12m": -0.61358314, "revenue_ttm": 1619215000, "gross_profit_ttm": 280029000, "ebit_ttm": -89968000, "ebitda_ttm": 67475000, "net_income_ttm": -45411000, "eps_diluted_ttm": -0.65765228, "operating_cash_flow_ttm": 28492000, "capital_expenditure_ttm": 43258000, "fcf_ttm": 71750000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 130352000, "cash_and_equivalents": 146409000, "total_current_assets": 1594478000, "total_current_liabilities": 1474445000, "net_ppe": null, "total_assets": 5942628000, "total_debt": 2498195000, "total_equity": 963940000, "net_working_capital": 127405000, "book_value_per_share": 13.9599952, "retained_earnings": -274870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3172930000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 36, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 93, "rank_ev_ebitda": 94, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 77, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 86, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 71, "quality_composite": 98, "momentum_composite": 97, "growth_composite": 24, "yield_composite": 86, "svqf_composite": 41, "vc1_composite": 77, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 81, "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": 19.88, "os": 0.02, "value": 0.29, "quality": 0.02, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0471, "momentum_12_1": -0.4776, "complete_fields": { "id": 2972, "ticker_id": 5192, "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": "2026-06-07T06:50:59.631606+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.88, "market_cap": 1372717319.96, "market_cap_usd": 1372717319.96, "enterprise_value": 3724503319.96, "shares_outstanding": 69050167, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.42406926, "ptbv_ratio": null, "ps_ratio": 0.84776717, "pcf_ratio": 48.17904394, "pfcf_ratio": 19.13194871, "ev_ebitda": 55.19827077, "ev_ebit": -41.39808954, "ev_sales": 2.30019072, "ev_fcf": 51.90945394, "earnings_yield": null, "fcf_yield": 0.01926431, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17294121, "operating_margin": -0.05556273, "net_margin": -0.02804507, "ebitda_margin": 0.04167143, "fcf_margin": 0.0443116, "roe": -0.04710978, "roa": -0.00764157, "roic": -0.02035029, "roc_greenblatt": null, "asset_turnover": 0.27247457, "cash_conversion": -1.58001365, "accruals_ratio": -0.01243608, "sbc_to_revenue": 0.04392746, "debt_to_equity": 4.55523477, "net_debt_to_ebitda": 34.85418303, "debt_to_assets": 0.42038556, "interest_coverage": -0.69019271, "current_ratio": 1.08140894, "quick_ratio": 1.08140894, "net_debt": 2351786000, "revenue_growth_1y": 0.15107507, "revenue_growth_3y_cagr": 0.15785208, "revenue_growth_5y_cagr": 0.45386229, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.86671641, "book_value_growth_1y": -0.03877256, "piotroski_f_score": 3, "altman_z_score": 0.36957084, "earnings_stability_5y": 1.384862, "revenue_stability_5y": 0.645171, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0148662, "price_return_3m": -0.05468379, "price_return_6m": -0.20638723, "price_return_9m": -0.37582418, "price_return_12m": -0.48537406, "price_return_12m_ex1m": -0.47760808, "distance_from_52w_high": -0.53442623, "distance_from_52w_low": 0.20484848, "relative_strength": -0.64331511, "local_beta": 0.0005, "volatility_252d": 0.687442, "volatility_60d": 1.687203, "max_drawdown_12m": -0.61358314, "revenue_ttm": 1619215000, "gross_profit_ttm": 280029000, "ebit_ttm": -89968000, "ebitda_ttm": 67475000, "net_income_ttm": -45411000, "eps_diluted_ttm": -0.65765228, "operating_cash_flow_ttm": 28492000, "capital_expenditure_ttm": 43258000, "fcf_ttm": 71750000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 130352000, "cash_and_equivalents": 146409000, "total_current_assets": 1594478000, "total_current_liabilities": 1474445000, "net_ppe": null, "total_assets": 5942628000, "total_debt": 2498195000, "total_equity": 963940000, "net_working_capital": 127405000, "book_value_per_share": 13.9599952, "retained_earnings": -274870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3172930000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 36, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 93, "rank_ev_ebitda": 94, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 77, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 86, "rank_fcf_margin": 81, "rank_piotroski": 90, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 71, "quality_composite": 98, "momentum_composite": 97, "growth_composite": 24, "yield_composite": 86, "svqf_composite": 41, "vc1_composite": 77, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 81, "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 1504884000, "cost_of_revenue": 1312902000, "gross_profit": 191982000, "ebit": 69003000, "ebitda": 196833000, "pretax_income": -52425000, "tax_provision": 1729000, "net_income": -33813000, "net_income_to_common": -33813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123669000, "total_current_assets": 1199718000, "total_assets": 3862220000, "short_term_debt": 39669000, "long_term_debt": 1673122000, "total_debt": 1712791000, "total_liabilities": 2777822000, "total_equity": 600215000, "shares_outstanding": 67938680, "goodwill_and_intangibles": 2495605000 }, "cash_flow": { "operating_cash_flow": -29418000, "capital_expenditure": 39527000, "free_cash_flow": 10109000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34560, "ticker_id": 5192, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69003000", "ebitda": "196833000", "netIncome": "-33813000", "grossProfit": "191982000", "depreciation": "None", "totalRevenue": "1504884000", "costOfRevenue": "1312902000", "interestIncome": "None", "incomeBeforeTax": "-52425000", "interestExpense": "121428000", "operatingIncome": "109353000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1729000", "reportedCurrency": "USD", "netInterestIncome": "-121428000", "nonInterestIncome": "None", "operatingExpenses": "82629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1312902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127830000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-54154000" }, "balance": { "goodwill": "1517171000", "inventory": "None", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "3862220000", "longTermDebt": "1673122000", "shortTermDebt": "39669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "978434000", "reportedCurrency": "USD", "retainedEarnings": "-245236000", "totalLiabilities": "2777822000", "otherCurrentAssets": "236878000", "totalCurrentAssets": "1199718000", "currentLongTermDebt": "21581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "839171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662502000", "currentAccountsPayable": "771196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1770442000", "totalShareholderEquity": "600215000", "capitalLeaseObligations": "75739000", "otherCurrentLiabilities": "183689000", "totalCurrentLiabilities": "1032760000", "otherNonCurrentLiabilities": "14289000", "totalNonCurrentLiabilities": "1745062000", "cashAndShortTermInvestments": "123669000", "commonStockSharesOutstanding": "67938680", "intangibleAssetsExcludingGoodwill": "978434000", "cashAndCashEquivalentsAtCarryingValue": "123669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54154000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29418000", "capitalExpenditures": "39527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203822000", "cashflowFromInvestment": "-140276000", "stockBasedCompensation": "71113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1504884000, "cost_of_revenue": 1312902000, "gross_profit": 191982000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69003000, "depreciation_amortisation": 127830000, "ebitda": 196833000, "interest_expense": 121428000, "interest_income": null, "other_non_operating": null, "pretax_income": -52425000, "tax_provision": 1729000, "effective_tax_rate": null, "net_income": -33813000, "net_income_continuing_ops": -54154000, "net_income_to_common": -33813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123669000, "short_term_investments": null, "net_receivables": 839171000, "inventory": null, "other_current_assets": null, "total_current_assets": 1199718000, "net_ppe": null, "goodwill": 1517171000, "intangible_assets": 978434000, "goodwill_and_intangibles": 2495605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2662502000, "total_assets": 3862220000, "short_term_debt": 39669000, "accounts_payable": 771196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1032760000, "long_term_debt": 1673122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745062000, "total_liabilities": 2777822000, "total_debt": 1712791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245236000, "total_equity": 600215000, "shares_outstanding": 67938680, "operating_cash_flow": -29418000, "stock_based_compensation": 71113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 203822000, "free_cash_flow": 10109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69003000", "ebitda": "196833000", "netIncome": "-33813000", "grossProfit": "191982000", "depreciation": "None", "totalRevenue": "1504884000", "costOfRevenue": "1312902000", "interestIncome": "None", "incomeBeforeTax": "-52425000", "interestExpense": "121428000", "operatingIncome": "109353000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1729000", "reportedCurrency": "USD", "netInterestIncome": "-121428000", "nonInterestIncome": "None", "operatingExpenses": "82629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1312902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127830000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-54154000" }, "balance": { "goodwill": "1517171000", "inventory": "None", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "3862220000", "longTermDebt": "1673122000", "shortTermDebt": "39669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "978434000", "reportedCurrency": "USD", "retainedEarnings": "-245236000", "totalLiabilities": "2777822000", "otherCurrentAssets": "236878000", "totalCurrentAssets": "1199718000", "currentLongTermDebt": "21581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "839171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662502000", "currentAccountsPayable": "771196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1770442000", "totalShareholderEquity": "600215000", "capitalLeaseObligations": "75739000", "otherCurrentLiabilities": "183689000", "totalCurrentLiabilities": "1032760000", "otherNonCurrentLiabilities": "14289000", "totalNonCurrentLiabilities": "1745062000", "cashAndShortTermInvestments": "123669000", "commonStockSharesOutstanding": "67938680", "intangibleAssetsExcludingGoodwill": "978434000", "cashAndCashEquivalentsAtCarryingValue": "123669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54154000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29418000", "capitalExpenditures": "39527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203822000", "cashflowFromInvestment": "-140276000", "stockBasedCompensation": "71113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127830000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 1376243000, "cost_of_revenue": 1032048000, "gross_profit": 344195000, "ebit": 55699000, "ebitda": 164623000, "pretax_income": -39350000, "tax_provision": 1731000, "net_income": -24518000, "net_income_to_common": -24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148120000, "total_current_assets": 1026490000, "total_assets": 3534731000, "short_term_debt": 174062000, "long_term_debt": 1398054000, "total_debt": 1572116000, "total_liabilities": 2525934000, "total_equity": 583216000, "shares_outstanding": 63455000, "goodwill_and_intangibles": 2365861000 }, "cash_flow": { "operating_cash_flow": 102151000, "capital_expenditure": 41049000, "free_cash_flow": 143200000, "dividends_paid": 264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34565, "ticker_id": 5192, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55699000", "ebitda": "164623000", "netIncome": "-24518000", "grossProfit": "344195000", "depreciation": "None", "totalRevenue": "1376243000", "costOfRevenue": "1032048000", "interestIncome": "None", "incomeBeforeTax": "-39350000", "interestExpense": "None", "operatingIncome": "60648000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1731000", "reportedCurrency": "USD", "netInterestIncome": "-123644000", "nonInterestIncome": "None", "operatingExpenses": "283547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1032048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108924000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-41081000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "685000", "currentDebt": "None", "investments": "None", "totalAssets": "3534731000", "longTermDebt": "1398054000", "shortTermDebt": "174062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "953492000", "reportedCurrency": "USD", "retainedEarnings": "-211423000", "totalLiabilities": "2525934000", "otherCurrentAssets": "176274000", "totalCurrentAssets": "1026490000", "currentLongTermDebt": "156984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508241000", "currentAccountsPayable": "714393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1640891000", "totalShareholderEquity": "583216000", "capitalLeaseObligations": "85853000", "otherCurrentLiabilities": "127199000", "totalCurrentLiabilities": "1056434000", "otherNonCurrentLiabilities": "2671000", "totalNonCurrentLiabilities": "1469500000", "cashAndShortTermInvestments": "148120000", "commonStockSharesOutstanding": "63455000", "intangibleAssetsExcludingGoodwill": "953492000", "cashAndCashEquivalentsAtCarryingValue": "148120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41081000", "profitLoss": "None", "dividendPayout": "264000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102151000", "capitalExpenditures": "41049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29644000", "cashflowFromInvestment": "13299000", "stockBasedCompensation": "65503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1376243000, "cost_of_revenue": 1032048000, "gross_profit": 344195000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55699000, "depreciation_amortisation": 108924000, "ebitda": 164623000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -39350000, "tax_provision": 1731000, "effective_tax_rate": null, "net_income": -24518000, "net_income_continuing_ops": -41081000, "net_income_to_common": -24518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148120000, "short_term_investments": null, "net_receivables": 702096000, "inventory": null, "other_current_assets": null, "total_current_assets": 1026490000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 953492000, "goodwill_and_intangibles": 2365861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508241000, "total_assets": 3534731000, "short_term_debt": 174062000, "accounts_payable": 714393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1056434000, "long_term_debt": 1398054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469500000, "total_liabilities": 2525934000, "total_debt": 1572116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211423000, "total_equity": 583216000, "shares_outstanding": 63455000, "operating_cash_flow": 102151000, "stock_based_compensation": 65503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13299000, "dividends_paid": 264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29644000, "free_cash_flow": 143200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55699000", "ebitda": "164623000", "netIncome": "-24518000", "grossProfit": "344195000", "depreciation": "None", "totalRevenue": "1376243000", "costOfRevenue": "1032048000", "interestIncome": "None", "incomeBeforeTax": "-39350000", "interestExpense": "None", "operatingIncome": "60648000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1731000", "reportedCurrency": "USD", "netInterestIncome": "-123644000", "nonInterestIncome": "None", "operatingExpenses": "283547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1032048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108924000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-41081000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "685000", "currentDebt": "None", "investments": "None", "totalAssets": "3534731000", "longTermDebt": "1398054000", "shortTermDebt": "174062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "953492000", "reportedCurrency": "USD", "retainedEarnings": "-211423000", "totalLiabilities": "2525934000", "otherCurrentAssets": "176274000", "totalCurrentAssets": "1026490000", "currentLongTermDebt": "156984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508241000", "currentAccountsPayable": "714393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1640891000", "totalShareholderEquity": "583216000", "capitalLeaseObligations": "85853000", "otherCurrentLiabilities": "127199000", "totalCurrentLiabilities": "1056434000", "otherNonCurrentLiabilities": "2671000", "totalNonCurrentLiabilities": "1469500000", "cashAndShortTermInvestments": "148120000", "commonStockSharesOutstanding": "63455000", "intangibleAssetsExcludingGoodwill": "953492000", "cashAndCashEquivalentsAtCarryingValue": "148120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41081000", "profitLoss": "None", "dividendPayout": "264000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102151000", "capitalExpenditures": "41049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29644000", "cashflowFromInvestment": "13299000", "stockBasedCompensation": "65503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108924000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 1207739000, "cost_of_revenue": 911354000, "gross_profit": 296385000, "ebit": 18532000, "ebitda": 116934000, "pretax_income": -162734000, "tax_provision": 1285000, "net_income": -90141000, "net_income_to_common": -90141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116209000, "total_current_assets": 925905000, "total_assets": 3501937000, "short_term_debt": 243629000, "long_term_debt": 1309183000, "total_debt": 1552812000, "total_liabilities": 2483055000, "total_equity": 560412000, "shares_outstanding": 60134776, "goodwill_and_intangibles": 2429712000 }, "cash_flow": { "operating_cash_flow": 44644000, "capital_expenditure": 21376000, "free_cash_flow": 66020000, "dividends_paid": 385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34570, "ticker_id": 5192, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18532000", "ebitda": "116934000", "netIncome": "-90141000", "grossProfit": "296385000", "depreciation": "None", "totalRevenue": "1207739000", "costOfRevenue": "911354000", "interestIncome": "None", "incomeBeforeTax": "-162734000", "interestExpense": "119465000", "operatingIncome": "-42551000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1285000", "reportedCurrency": "USD", "netInterestIncome": "-119465000", "nonInterestIncome": "None", "operatingExpenses": "338936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "911354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98402000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-164019000" }, "balance": { "goodwill": "1412369000", "inventory": "-3426356000", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "3501937000", "longTermDebt": "1309183000", "shortTermDebt": "243629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1017343000", "reportedCurrency": "USD", "retainedEarnings": "-186905000", "totalLiabilities": "2483055000", "otherCurrentAssets": "181905000", "totalCurrentAssets": "925905000", "currentLongTermDebt": "226925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "627791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2576032000", "currentAccountsPayable": "619873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631811000", "totalShareholderEquity": "560412000", "capitalLeaseObligations": "95703000", "otherCurrentLiabilities": "139657000", "totalCurrentLiabilities": "1033440000", "otherNonCurrentLiabilities": "61433000", "totalNonCurrentLiabilities": "1449615000", "cashAndShortTermInvestments": "116209000", "commonStockSharesOutstanding": "60134776", "intangibleAssetsExcludingGoodwill": "1017343000", "cashAndCashEquivalentsAtCarryingValue": "116209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90141000", "profitLoss": "None", "dividendPayout": "385000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44644000", "capitalExpenditures": "21376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26230000", "cashflowFromInvestment": "-21922000", "stockBasedCompensation": "60008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1207739000, "cost_of_revenue": 911354000, "gross_profit": 296385000, "research_and_development": 0.13, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18532000, "depreciation_amortisation": 98402000, "ebitda": 116934000, "interest_expense": 119465000, "interest_income": null, "other_non_operating": null, "pretax_income": -162734000, "tax_provision": 1285000, "effective_tax_rate": null, "net_income": -90141000, "net_income_continuing_ops": -164019000, "net_income_to_common": -90141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116209000, "short_term_investments": null, "net_receivables": 627791000, "inventory": -3426356000, "other_current_assets": null, "total_current_assets": 925905000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 1017343000, "goodwill_and_intangibles": 2429712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2576032000, "total_assets": 3501937000, "short_term_debt": 243629000, "accounts_payable": 619873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033440000, "long_term_debt": 1309183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449615000, "total_liabilities": 2483055000, "total_debt": 1552812000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -186905000, "total_equity": 560412000, "shares_outstanding": 60134776, "operating_cash_flow": 44644000, "stock_based_compensation": 60008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21922000, "dividends_paid": 385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26230000, "free_cash_flow": 66020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18532000", "ebitda": "116934000", "netIncome": "-90141000", "grossProfit": "296385000", "depreciation": "None", "totalRevenue": "1207739000", "costOfRevenue": "911354000", "interestIncome": "None", "incomeBeforeTax": "-162734000", "interestExpense": "119465000", "operatingIncome": "-42551000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1285000", "reportedCurrency": "USD", "netInterestIncome": "-119465000", "nonInterestIncome": "None", "operatingExpenses": "338936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "911354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98402000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-164019000" }, "balance": { "goodwill": "1412369000", "inventory": "-3426356000", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "3501937000", "longTermDebt": "1309183000", "shortTermDebt": "243629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1017343000", "reportedCurrency": "USD", "retainedEarnings": "-186905000", "totalLiabilities": "2483055000", "otherCurrentAssets": "181905000", "totalCurrentAssets": "925905000", "currentLongTermDebt": "226925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "627791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2576032000", "currentAccountsPayable": "619873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631811000", "totalShareholderEquity": "560412000", "capitalLeaseObligations": "95703000", "otherCurrentLiabilities": "139657000", "totalCurrentLiabilities": "1033440000", "otherNonCurrentLiabilities": "61433000", "totalNonCurrentLiabilities": "1449615000", "cashAndShortTermInvestments": "116209000", "commonStockSharesOutstanding": "60134776", "intangibleAssetsExcludingGoodwill": "1017343000", "cashAndCashEquivalentsAtCarryingValue": "116209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90141000", "profitLoss": "None", "dividendPayout": "385000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44644000", "capitalExpenditures": "21376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26230000", "cashflowFromInvestment": "-21922000", "stockBasedCompensation": "60008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98402000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 969491000, "cost_of_revenue": 719445000, "gross_profit": 250046000, "ebit": 1209000, "ebitda": 87567000, "pretax_income": -76033000, "tax_provision": 715000, "net_income": -41772000, "net_income_to_common": -41772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118090000, "total_current_assets": 772399000, "total_assets": 3462182000, "short_term_debt": 70794000, "long_term_debt": 1314862000, "total_debt": 1385656000, "total_liabilities": 2322143000, "total_equity": 608104000, "shares_outstanding": 56825348, "goodwill_and_intangibles": 2521978000 }, "cash_flow": { "operating_cash_flow": -2462000, "capital_expenditure": 21979000, "free_cash_flow": 19517000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34575, "ticker_id": 5192, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1209000", "ebitda": "87567000", "netIncome": "-41772000", "grossProfit": "250046000", "depreciation": "None", "totalRevenue": "969491000", "costOfRevenue": "719445000", "interestIncome": "None", "incomeBeforeTax": "-76033000", "interestExpense": "71072000", "operatingIncome": "-31098000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "715000", "reportedCurrency": "USD", "netInterestIncome": "-71072000", "nonInterestIncome": "None", "operatingExpenses": "281144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86358000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-76748000" }, "balance": { "goodwill": "1422060000", "inventory": "-3452443000", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "3462182000", "longTermDebt": "1314862000", "shortTermDebt": "70794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1099918000", "reportedCurrency": "USD", "retainedEarnings": "-96764000", "totalLiabilities": "2322143000", "otherCurrentAssets": "122317000", "totalCurrentAssets": "772399000", "currentLongTermDebt": "56751000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "531992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689783000", "currentAccountsPayable": "525221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1473348000", "totalShareholderEquity": "608104000", "capitalLeaseObligations": "101735000", "otherCurrentLiabilities": "72210000", "totalCurrentLiabilities": "699206000", "otherNonCurrentLiabilities": "220383000", "totalNonCurrentLiabilities": "1622937000", "cashAndShortTermInvestments": "118090000", "commonStockSharesOutstanding": "56825348", "intangibleAssetsExcludingGoodwill": "1099918000", "cashAndCashEquivalentsAtCarryingValue": "118090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76748000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2462000", "capitalExpenditures": "21979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "419553000", "cashflowFromInvestment": "-414357000", "stockBasedCompensation": "47389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 969491000, "cost_of_revenue": 719445000, "gross_profit": 250046000, "research_and_development": 0.08, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1209000, "depreciation_amortisation": 86358000, "ebitda": 87567000, "interest_expense": 71072000, "interest_income": null, "other_non_operating": null, "pretax_income": -76033000, "tax_provision": 715000, "effective_tax_rate": null, "net_income": -41772000, "net_income_continuing_ops": -76748000, "net_income_to_common": -41772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118090000, "short_term_investments": null, "net_receivables": 531992000, "inventory": -3452443000, "other_current_assets": null, "total_current_assets": 772399000, "net_ppe": null, "goodwill": 1422060000, "intangible_assets": 1099918000, "goodwill_and_intangibles": 2521978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2689783000, "total_assets": 3462182000, "short_term_debt": 70794000, "accounts_payable": 525221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699206000, "long_term_debt": 1314862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1622937000, "total_liabilities": 2322143000, "total_debt": 1385656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96764000, "total_equity": 608104000, "shares_outstanding": 56825348, "operating_cash_flow": -2462000, "stock_based_compensation": 47389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -414357000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 419553000, "free_cash_flow": 19517000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1209000", "ebitda": "87567000", "netIncome": "-41772000", "grossProfit": "250046000", "depreciation": "None", "totalRevenue": "969491000", "costOfRevenue": "719445000", "interestIncome": "None", "incomeBeforeTax": "-76033000", "interestExpense": "71072000", "operatingIncome": "-31098000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "715000", "reportedCurrency": "USD", "netInterestIncome": "-71072000", "nonInterestIncome": "None", "operatingExpenses": "281144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86358000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-76748000" }, "balance": { "goodwill": "1422060000", "inventory": "-3452443000", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "3462182000", "longTermDebt": "1314862000", "shortTermDebt": "70794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1099918000", "reportedCurrency": "USD", "retainedEarnings": "-96764000", "totalLiabilities": "2322143000", "otherCurrentAssets": "122317000", "totalCurrentAssets": "772399000", "currentLongTermDebt": "56751000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "531992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689783000", "currentAccountsPayable": "525221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1473348000", "totalShareholderEquity": "608104000", "capitalLeaseObligations": "101735000", "otherCurrentLiabilities": "72210000", "totalCurrentLiabilities": "699206000", "otherNonCurrentLiabilities": "220383000", "totalNonCurrentLiabilities": "1622937000", "cashAndShortTermInvestments": "118090000", "commonStockSharesOutstanding": "56825348", "intangibleAssetsExcludingGoodwill": "1099918000", "cashAndCashEquivalentsAtCarryingValue": "118090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76748000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2462000", "capitalExpenditures": "21979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "419553000", "cashflowFromInvestment": "-414357000", "stockBasedCompensation": "47389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86358000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 559972000, "cost_of_revenue": 400050000, "gross_profit": 159922000, "ebit": 13570000, "ebitda": 65078000, "pretax_income": -58101000, "tax_provision": 19000, "net_income": -30646000, "net_income_to_common": -30646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138292000, "total_current_assets": 578393000, "total_assets": 2876307000, "short_term_debt": 117629000, "long_term_debt": 849614000, "total_debt": 967243000, "total_liabilities": 1688751000, "total_equity": 608383000, "shares_outstanding": 47587866, "goodwill_and_intangibles": 2173208000 }, "cash_flow": { "operating_cash_flow": 40129000, "capital_expenditure": 5321000, "free_cash_flow": 45450000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34580, "ticker_id": 5192, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13570000", "ebitda": "65078000", "netIncome": "-30646000", "grossProfit": "159922000", "depreciation": "None", "totalRevenue": "559972000", "costOfRevenue": "400050000", "interestIncome": "None", "incomeBeforeTax": "-58101000", "interestExpense": "26899000", "operatingIncome": "-31626000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19000", "reportedCurrency": "USD", "netInterestIncome": "-26899000", "nonInterestIncome": "None", "operatingExpenses": "191548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51508000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-58120000" }, "balance": { "goodwill": "1228741000", "inventory": "-2868594000", "commonStock": "592000", "currentDebt": "None", "investments": "None", "totalAssets": "2876307000", "longTermDebt": "849614000", "shortTermDebt": "117629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "944467000", "reportedCurrency": "USD", "retainedEarnings": "-54992000", "totalLiabilities": "1688751000", "otherCurrentAssets": "97596000", "totalCurrentAssets": "578393000", "currentLongTermDebt": "105109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "342505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297914000", "currentAccountsPayable": "351878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1038600000", "totalShareholderEquity": "608383000", "capitalLeaseObligations": "83877000", "otherCurrentLiabilities": "47932000", "totalCurrentLiabilities": "540689000", "otherNonCurrentLiabilities": "227091000", "totalNonCurrentLiabilities": "1148062000", "cashAndShortTermInvestments": "138292000", "commonStockSharesOutstanding": "47587866", "intangibleAssetsExcludingGoodwill": "944467000", "cashAndCashEquivalentsAtCarryingValue": "138292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58120000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40129000", "capitalExpenditures": "5321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "724059000", "cashflowFromInvestment": "-678473000", "stockBasedCompensation": "19193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559972000, "cost_of_revenue": 400050000, "gross_profit": 159922000, "research_and_development": 0.1, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13570000, "depreciation_amortisation": 51508000, "ebitda": 65078000, "interest_expense": 26899000, "interest_income": null, "other_non_operating": null, "pretax_income": -58101000, "tax_provision": 19000, "effective_tax_rate": null, "net_income": -30646000, "net_income_continuing_ops": -58120000, "net_income_to_common": -30646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138292000, "short_term_investments": null, "net_receivables": 342505000, "inventory": -2868594000, "other_current_assets": null, "total_current_assets": 578393000, "net_ppe": null, "goodwill": 1228741000, "intangible_assets": 944467000, "goodwill_and_intangibles": 2173208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2297914000, "total_assets": 2876307000, "short_term_debt": 117629000, "accounts_payable": 351878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540689000, "long_term_debt": 849614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1148062000, "total_liabilities": 1688751000, "total_debt": 967243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54992000, "total_equity": 608383000, "shares_outstanding": 47587866, "operating_cash_flow": 40129000, "stock_based_compensation": 19193000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -678473000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 724059000, "free_cash_flow": 45450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13570000", "ebitda": "65078000", "netIncome": "-30646000", "grossProfit": "159922000", "depreciation": "None", "totalRevenue": "559972000", "costOfRevenue": "400050000", "interestIncome": "None", "incomeBeforeTax": "-58101000", "interestExpense": "26899000", "operatingIncome": "-31626000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "19000", "reportedCurrency": "USD", "netInterestIncome": "-26899000", "nonInterestIncome": "None", "operatingExpenses": "191548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51508000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-58120000" }, "balance": { "goodwill": "1228741000", "inventory": "-2868594000", "commonStock": "592000", "currentDebt": "None", "investments": "None", "totalAssets": "2876307000", "longTermDebt": "849614000", "shortTermDebt": "117629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "944467000", "reportedCurrency": "USD", "retainedEarnings": "-54992000", "totalLiabilities": "1688751000", "otherCurrentAssets": "97596000", "totalCurrentAssets": "578393000", "currentLongTermDebt": "105109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "342505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297914000", "currentAccountsPayable": "351878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1038600000", "totalShareholderEquity": "608383000", "capitalLeaseObligations": "83877000", "otherCurrentLiabilities": "47932000", "totalCurrentLiabilities": "540689000", "otherNonCurrentLiabilities": "227091000", "totalNonCurrentLiabilities": "1148062000", "cashAndShortTermInvestments": "138292000", "commonStockSharesOutstanding": "47587866", "intangibleAssetsExcludingGoodwill": "944467000", "cashAndCashEquivalentsAtCarryingValue": "138292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58120000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40129000", "capitalExpenditures": "5321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "724059000", "cashflowFromInvestment": "-678473000", "stockBasedCompensation": "19193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51508000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 231679000, "cost_of_revenue": 174114000, "gross_profit": 57565000, "ebit": -1422000, "ebitda": 18745000, "pretax_income": -29890000, "tax_provision": -5000, "net_income": -15696000, "net_income_to_common": -15696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108462000, "total_current_assets": 301989000, "total_assets": 1529914000, "short_term_debt": 10094000, "long_term_debt": 381382000, "total_debt": 391476000, "total_liabilities": 759946000, "total_equity": 367783000, "shares_outstanding": 27175705, "goodwill_and_intangibles": 1205822000 }, "cash_flow": { "operating_cash_flow": 36817000, "capital_expenditure": 5469000, "free_cash_flow": 42286000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34581, "ticker_id": 5192, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1422000", "ebitda": "18745000", "netIncome": "-15696000", "grossProfit": "57565000", "depreciation": "None", "totalRevenue": "231679000", "costOfRevenue": "174114000", "interestIncome": "None", "incomeBeforeTax": "-29890000", "interestExpense": "7857000", "operatingIncome": "-21938000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "-7857000", "nonInterestIncome": "None", "operatingExpenses": "79503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20167000", "sellingGeneralAndAdministrative": "48060000", "netIncomeFromContinuingOperations": "-29885000" }, "balance": { "goodwill": "651502000", "inventory": "-1526397000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "1529914000", "longTermDebt": "381382000", "shortTermDebt": "10094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "554320000", "reportedCurrency": "USD", "retainedEarnings": "-24346000", "totalLiabilities": "759946000", "otherCurrentAssets": "38007000", "totalCurrentAssets": "301989000", "currentLongTermDebt": "10094000", "longTermInvestments": "1650000", "shortTermInvestments": "None", "currentNetReceivables": "155520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1227925000", "currentAccountsPayable": "159836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391476000", "totalShareholderEquity": "367783000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "35884000", "totalCurrentLiabilities": "217420000", "otherNonCurrentLiabilities": "161144000", "totalNonCurrentLiabilities": "542526000", "cashAndShortTermInvestments": "108462000", "commonStockSharesOutstanding": "27175705", "intangibleAssetsExcludingGoodwill": "554320000", "cashAndCashEquivalentsAtCarryingValue": "108462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29885000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36817000", "capitalExpenditures": "5469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "711943000", "cashflowFromInvestment": "-677809000", "stockBasedCompensation": "7744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231679000, "cost_of_revenue": 174114000, "gross_profit": 57565000, "research_and_development": 0.12, "selling_general_admin": 48060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1422000, "depreciation_amortisation": 20167000, "ebitda": 18745000, "interest_expense": 7857000, "interest_income": null, "other_non_operating": null, "pretax_income": -29890000, "tax_provision": -5000, "effective_tax_rate": null, "net_income": -15696000, "net_income_continuing_ops": -29885000, "net_income_to_common": -15696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108462000, "short_term_investments": null, "net_receivables": 155520000, "inventory": -1526397000, "other_current_assets": null, "total_current_assets": 301989000, "net_ppe": null, "goodwill": 651502000, "intangible_assets": 554320000, "goodwill_and_intangibles": 1205822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1227925000, "total_assets": 1529914000, "short_term_debt": 10094000, "accounts_payable": 159836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217420000, "long_term_debt": 381382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542526000, "total_liabilities": 759946000, "total_debt": 391476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24346000, "total_equity": 367783000, "shares_outstanding": 27175705, "operating_cash_flow": 36817000, "stock_based_compensation": 7744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -677809000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 711943000, "free_cash_flow": 42286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1422000", "ebitda": "18745000", "netIncome": "-15696000", "grossProfit": "57565000", "depreciation": "None", "totalRevenue": "231679000", "costOfRevenue": "174114000", "interestIncome": "None", "incomeBeforeTax": "-29890000", "interestExpense": "7857000", "operatingIncome": "-21938000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "-7857000", "nonInterestIncome": "None", "operatingExpenses": "79503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20167000", "sellingGeneralAndAdministrative": "48060000", "netIncomeFromContinuingOperations": "-29885000" }, "balance": { "goodwill": "651502000", "inventory": "-1526397000", "commonStock": "455000", "currentDebt": "None", "investments": "None", "totalAssets": "1529914000", "longTermDebt": "381382000", "shortTermDebt": "10094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "554320000", "reportedCurrency": "USD", "retainedEarnings": "-24346000", "totalLiabilities": "759946000", "otherCurrentAssets": "38007000", "totalCurrentAssets": "301989000", "currentLongTermDebt": "10094000", "longTermInvestments": "1650000", "shortTermInvestments": "None", "currentNetReceivables": "155520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1227925000", "currentAccountsPayable": "159836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391476000", "totalShareholderEquity": "367783000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "35884000", "totalCurrentLiabilities": "217420000", "otherNonCurrentLiabilities": "161144000", "totalNonCurrentLiabilities": "542526000", "cashAndShortTermInvestments": "108462000", "commonStockSharesOutstanding": "27175705", "intangibleAssetsExcludingGoodwill": "554320000", "cashAndCashEquivalentsAtCarryingValue": "108462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29885000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36817000", "capitalExpenditures": "5469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "711943000", "cashflowFromInvestment": "-677809000", "stockBasedCompensation": "7744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20167000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 134915000, "cost_of_revenue": 96955000, "gross_profit": 37960000, "ebit": 5761000, "ebitda": 16310000, "pretax_income": -22437000, "tax_provision": 17000, "net_income": -8650000, "net_income_to_common": -8650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67689000, "total_current_assets": 132926000, "total_assets": 398768000, "short_term_debt": 2480000, "long_term_debt": null, "total_debt": 2480000, "total_liabilities": 161494000, "total_equity": 73285000, "shares_outstanding": 17916735, "goodwill_and_intangibles": 256920000 }, "cash_flow": { "operating_cash_flow": 12014000, "capital_expenditure": 1718000, "free_cash_flow": 13732000, "dividends_paid": 10549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34582, "ticker_id": 5192, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5761000", "ebitda": "16310000", "netIncome": "-8650000", "grossProfit": "37960000", "depreciation": "None", "totalRevenue": "134915000", "costOfRevenue": "96955000", "interestIncome": "None", "incomeBeforeTax": "-22437000", "interestExpense": "10640000", "operatingIncome": "-5068000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "43028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10549000", "sellingGeneralAndAdministrative": "24576000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "164470000", "inventory": "None", "commonStock": "198000", "currentDebt": "None", "investments": "None", "totalAssets": "398768000", "longTermDebt": "None", "shortTermDebt": "2480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "92450000", "reportedCurrency": "USD", "retainedEarnings": "-8650000", "totalLiabilities": "161494000", "otherCurrentAssets": "6401000", "totalCurrentAssets": "132926000", "currentLongTermDebt": "None", "longTermInvestments": "200000", "shortTermInvestments": "None", "currentNetReceivables": "58836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "265842000", "currentAccountsPayable": "58011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42843000", "totalShareholderEquity": "73285000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6985000", "totalCurrentLiabilities": "72825000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "88669000", "cashAndShortTermInvestments": "67689000", "commonStockSharesOutstanding": "17916735", "intangibleAssetsExcludingGoodwill": "92450000", "cashAndCashEquivalentsAtCarryingValue": "67689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22454000", "profitLoss": "None", "dividendPayout": "10549000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12014000", "capitalExpenditures": "1718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152082000", "cashflowFromInvestment": "-101020000", "stockBasedCompensation": "3277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43832000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134915000, "cost_of_revenue": 96955000, "gross_profit": 37960000, "research_and_development": 0.16, "selling_general_admin": 24576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5761000, "depreciation_amortisation": 10549000, "ebitda": 16310000, "interest_expense": 10640000, "interest_income": null, "other_non_operating": null, "pretax_income": -22437000, "tax_provision": 17000, "effective_tax_rate": null, "net_income": -8650000, "net_income_continuing_ops": null, "net_income_to_common": -8650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67689000, "short_term_investments": null, "net_receivables": 58836000, "inventory": null, "other_current_assets": null, "total_current_assets": 132926000, "net_ppe": null, "goodwill": 164470000, "intangible_assets": 92450000, "goodwill_and_intangibles": 256920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 265842000, "total_assets": 398768000, "short_term_debt": 2480000, "accounts_payable": 58011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72825000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 88669000, "total_liabilities": 161494000, "total_debt": 2480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8650000, "total_equity": 73285000, "shares_outstanding": 17916735, "operating_cash_flow": 12014000, "stock_based_compensation": 3277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101020000, "dividends_paid": 10549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152082000, "free_cash_flow": 13732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5761000", "ebitda": "16310000", "netIncome": "-8650000", "grossProfit": "37960000", "depreciation": "None", "totalRevenue": "134915000", "costOfRevenue": "96955000", "interestIncome": "None", "incomeBeforeTax": "-22437000", "interestExpense": "10640000", "operatingIncome": "-5068000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "43028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10549000", "sellingGeneralAndAdministrative": "24576000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "164470000", "inventory": "None", "commonStock": "198000", "currentDebt": "None", "investments": "None", "totalAssets": "398768000", "longTermDebt": "None", "shortTermDebt": "2480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "92450000", "reportedCurrency": "USD", "retainedEarnings": "-8650000", "totalLiabilities": "161494000", "otherCurrentAssets": "6401000", "totalCurrentAssets": "132926000", "currentLongTermDebt": "None", "longTermInvestments": "200000", "shortTermInvestments": "None", "currentNetReceivables": "58836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "265842000", "currentAccountsPayable": "58011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "42843000", "totalShareholderEquity": "73285000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6985000", "totalCurrentLiabilities": "72825000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "88669000", "cashAndShortTermInvestments": "67689000", "commonStockSharesOutstanding": "17916735", "intangibleAssetsExcludingGoodwill": "92450000", "cashAndCashEquivalentsAtCarryingValue": "67689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22454000", "profitLoss": "None", "dividendPayout": "10549000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12014000", "capitalExpenditures": "1718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152082000", "cashflowFromInvestment": "-101020000", "stockBasedCompensation": "3277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43832000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10549000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 78844000, "cost_of_revenue": 51654000, "gross_profit": 27190000, "ebit": 10757000, "ebitda": 13847000, "pretax_income": 2689000, "tax_provision": 10757040, "net_income": -624000, "net_income_to_common": -624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7995118, "total_current_assets": 177501575, "total_assets": 527005, "short_term_debt": 156862173, "long_term_debt": null, "total_debt": 156862173, "total_liabilities": 270144329, "total_equity": 139914510, "shares_outstanding": 4739527, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11793179, "capital_expenditure": 525344, "free_cash_flow": 12318523, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34583, "ticker_id": 5192, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10757000", "ebitda": "13847000", "netIncome": "-624000", "grossProfit": "27190000", "depreciation": "None", "totalRevenue": "78844000", "costOfRevenue": "51654000", "interestIncome": "None", "incomeBeforeTax": "2689000", "interestExpense": "6625000", "operatingIncome": "9529000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10757040", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3090000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "527005", "longTermDebt": "None", "shortTermDebt": "156862173", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-24251658", "totalLiabilities": "270144329", "otherCurrentAssets": "1097000", "totalCurrentAssets": "177501575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "142062774", "currentAccountsPayable": "27151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1199128", "totalShareholderEquity": "139914510", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159830173", "totalCurrentLiabilities": "189260173", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80884156", "cashAndShortTermInvestments": "7995118", "commonStockSharesOutstanding": "4739527", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7995118", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-623796", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "11793179", "capitalExpenditures": "525344", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35384121", "cashflowFromInvestment": "-42305595", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3089778", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78844000, "cost_of_revenue": 51654000, "gross_profit": 27190000, "research_and_development": 0.03, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10757000, "depreciation_amortisation": 3090000, "ebitda": 13847000, "interest_expense": 6625000, "interest_income": null, "other_non_operating": null, "pretax_income": 2689000, "tax_provision": 10757040, "effective_tax_rate": null, "net_income": -624000, "net_income_continuing_ops": null, "net_income_to_common": -624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7995118, "short_term_investments": null, "net_receivables": 29502000, "inventory": null, "other_current_assets": null, "total_current_assets": 177501575, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 142062774, "total_assets": 527005, "short_term_debt": 156862173, "accounts_payable": 27151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189260173, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80884156, "total_liabilities": 270144329, "total_debt": 156862173, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24251658, "total_equity": 139914510, "shares_outstanding": 4739527, "operating_cash_flow": 11793179, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 525344, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42305595, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35384121, "free_cash_flow": 12318523, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10757000", "ebitda": "13847000", "netIncome": "-624000", "grossProfit": "27190000", "depreciation": "None", "totalRevenue": "78844000", "costOfRevenue": "51654000", "interestIncome": "None", "incomeBeforeTax": "2689000", "interestExpense": "6625000", "operatingIncome": "9529000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10757040", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3090000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "527005", "longTermDebt": "None", "shortTermDebt": "156862173", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-24251658", "totalLiabilities": "270144329", "otherCurrentAssets": "1097000", "totalCurrentAssets": "177501575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "142062774", "currentAccountsPayable": "27151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1199128", "totalShareholderEquity": "139914510", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159830173", "totalCurrentLiabilities": "189260173", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80884156", "cashAndShortTermInvestments": "7995118", "commonStockSharesOutstanding": "4739527", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7995118", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-623796", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "11793179", "capitalExpenditures": "525344", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35384121", "cashflowFromInvestment": "-42305595", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3089778", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 532235000, "cost_of_revenue": 464447000, "gross_profit": 67788000, "ebit": -107517000, "ebitda": -50439000, "pretax_income": -146417000, "tax_provision": -144521000, "net_income": 2341000, "net_income_to_common": 2341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146409000, "total_current_assets": 1594478000, "total_assets": 5942628000, "short_term_debt": 153781000, "long_term_debt": 2344414000, "total_debt": 2498195000, "total_liabilities": 4390973000, "total_equity": 963940000, "shares_outstanding": 69050167, "goodwill_and_intangibles": 4136870000 }, "cash_flow": { "operating_cash_flow": -6073000, "capital_expenditure": 12664000, "free_cash_flow": 6591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34558, "ticker_id": 5192, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107517000", "ebitda": "-50439000", "netIncome": "2341000", "grossProfit": "67788000", "depreciation": "None", "totalRevenue": "532235000", "costOfRevenue": "464447000", "interestIncome": "None", "incomeBeforeTax": "-146417000", "interestExpense": "38900000", "operatingIncome": "-89309000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-144521000", "reportedCurrency": "USD", "netInterestIncome": "-38900000", "nonInterestIncome": "None", "operatingExpenses": "157097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57078000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1896000" }, "balance": { "goodwill": "2652131000", "inventory": "None", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "5942628000", "longTermDebt": "2344414000", "shortTermDebt": "153781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1484739000", "reportedCurrency": "USD", "retainedEarnings": "-274870000", "totalLiabilities": "4390973000", "otherCurrentAssets": "330490000", "totalCurrentAssets": "1594478000", "currentLongTermDebt": "131559000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1117579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4348150000", "currentAccountsPayable": "93438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2572773000", "totalShareholderEquity": "963940000", "capitalLeaseObligations": "96800000", "otherCurrentLiabilities": "1185779000", "totalCurrentLiabilities": "1474445000", "otherNonCurrentLiabilities": "348316000", "totalNonCurrentLiabilities": "2916528000", "cashAndShortTermInvestments": "146409000", "commonStockSharesOutstanding": "69050167", "intangibleAssetsExcludingGoodwill": "1484739000", "cashAndCashEquivalentsAtCarryingValue": "146409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6073000", "capitalExpenditures": "12664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "606501000", "cashflowFromInvestment": "-491204000", "stockBasedCompensation": "12818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46966000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532235000, "cost_of_revenue": 464447000, "gross_profit": 67788000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107517000, "depreciation_amortisation": 57078000, "ebitda": -50439000, "interest_expense": 38900000, "interest_income": null, "other_non_operating": null, "pretax_income": -146417000, "tax_provision": -144521000, "effective_tax_rate": null, "net_income": 2341000, "net_income_continuing_ops": -1896000, "net_income_to_common": 2341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146409000, "short_term_investments": null, "net_receivables": 1117579000, "inventory": null, "other_current_assets": null, "total_current_assets": 1594478000, "net_ppe": null, "goodwill": 2652131000, "intangible_assets": 1484739000, "goodwill_and_intangibles": 4136870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4348150000, "total_assets": 5942628000, "short_term_debt": 153781000, "accounts_payable": 93438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1474445000, "long_term_debt": 2344414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2916528000, "total_liabilities": 4390973000, "total_debt": 2498195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274870000, "total_equity": 963940000, "shares_outstanding": 69050167, "operating_cash_flow": -6073000, "stock_based_compensation": 12818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 606501000, "free_cash_flow": 6591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107517000", "ebitda": "-50439000", "netIncome": "2341000", "grossProfit": "67788000", "depreciation": "None", "totalRevenue": "532235000", "costOfRevenue": "464447000", "interestIncome": "None", "incomeBeforeTax": "-146417000", "interestExpense": "38900000", "operatingIncome": "-89309000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-144521000", "reportedCurrency": "USD", "netInterestIncome": "-38900000", "nonInterestIncome": "None", "operatingExpenses": "157097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57078000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1896000" }, "balance": { "goodwill": "2652131000", "inventory": "None", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "5942628000", "longTermDebt": "2344414000", "shortTermDebt": "153781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1484739000", "reportedCurrency": "USD", "retainedEarnings": "-274870000", "totalLiabilities": "4390973000", "otherCurrentAssets": "330490000", "totalCurrentAssets": "1594478000", "currentLongTermDebt": "131559000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1117579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4348150000", "currentAccountsPayable": "93438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2572773000", "totalShareholderEquity": "963940000", "capitalLeaseObligations": "96800000", "otherCurrentLiabilities": "1185779000", "totalCurrentLiabilities": "1474445000", "otherNonCurrentLiabilities": "348316000", "totalNonCurrentLiabilities": "2916528000", "cashAndShortTermInvestments": "146409000", "commonStockSharesOutstanding": "69050167", "intangibleAssetsExcludingGoodwill": "1484739000", "cashAndCashEquivalentsAtCarryingValue": "146409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6073000", "capitalExpenditures": "12664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "606501000", "cashflowFromInvestment": "-491204000", "stockBasedCompensation": "12818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46966000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57078000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 347279000, "cost_of_revenue": 333540000, "gross_profit": 13739000, "ebit": -13630000, "ebitda": 27040000, "pretax_income": -42630000, "tax_provision": 1044000, "net_income": -25861000, "net_income_to_common": -25861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123669000, "total_current_assets": 1199718000, "total_assets": 3862220000, "short_term_debt": 39669000, "long_term_debt": 1673122000, "total_debt": 1712791000, "total_liabilities": 2777822000, "total_equity": 600215000, "shares_outstanding": 69050167, "goodwill_and_intangibles": 2495605000 }, "cash_flow": { "operating_cash_flow": 10269000, "capital_expenditure": 10353000, "free_cash_flow": 20622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34559, "ticker_id": 5192, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13630000", "ebitda": "27040000", "netIncome": "-25861000", "grossProfit": "13739000", "depreciation": "None", "totalRevenue": "347279000", "costOfRevenue": "333540000", "interestIncome": "None", "incomeBeforeTax": "-42630000", "interestExpense": "29000000", "operatingIncome": "1775000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1044000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "11964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40670000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-43674000" }, "balance": { "goodwill": "1517171000", "inventory": "None", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "3862220000", "longTermDebt": "1673122000", "shortTermDebt": "39669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "978434000", "reportedCurrency": "USD", "retainedEarnings": "-245236000", "totalLiabilities": "2777822000", "otherCurrentAssets": "236878000", "totalCurrentAssets": "1199718000", "currentLongTermDebt": "21581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "839171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662502000", "currentAccountsPayable": "771196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1770442000", "totalShareholderEquity": "600215000", "capitalLeaseObligations": "75739000", "otherCurrentLiabilities": "183689000", "totalCurrentLiabilities": "1032760000", "otherNonCurrentLiabilities": "14289000", "totalNonCurrentLiabilities": "1745062000", "cashAndShortTermInvestments": "123669000", "commonStockSharesOutstanding": "69050167", "intangibleAssetsExcludingGoodwill": "978434000", "cashAndCashEquivalentsAtCarryingValue": "123669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54633000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10269000", "capitalExpenditures": "10353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21383000", "cashflowFromInvestment": "-10699000", "stockBasedCompensation": "19341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347279000, "cost_of_revenue": 333540000, "gross_profit": 13739000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13630000, "depreciation_amortisation": 40670000, "ebitda": 27040000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": -42630000, "tax_provision": 1044000, "effective_tax_rate": null, "net_income": -25861000, "net_income_continuing_ops": -43674000, "net_income_to_common": -25861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123669000, "short_term_investments": null, "net_receivables": 839171000, "inventory": null, "other_current_assets": null, "total_current_assets": 1199718000, "net_ppe": null, "goodwill": 1517171000, "intangible_assets": 978434000, "goodwill_and_intangibles": 2495605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2662502000, "total_assets": 3862220000, "short_term_debt": 39669000, "accounts_payable": 771196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1032760000, "long_term_debt": 1673122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745062000, "total_liabilities": 2777822000, "total_debt": 1712791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245236000, "total_equity": 600215000, "shares_outstanding": 69050167, "operating_cash_flow": 10269000, "stock_based_compensation": 19341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21383000, "free_cash_flow": 20622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13630000", "ebitda": "27040000", "netIncome": "-25861000", "grossProfit": "13739000", "depreciation": "None", "totalRevenue": "347279000", "costOfRevenue": "333540000", "interestIncome": "None", "incomeBeforeTax": "-42630000", "interestExpense": "29000000", "operatingIncome": "1775000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1044000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "11964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40670000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-43674000" }, "balance": { "goodwill": "1517171000", "inventory": "None", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "3862220000", "longTermDebt": "1673122000", "shortTermDebt": "39669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "978434000", "reportedCurrency": "USD", "retainedEarnings": "-245236000", "totalLiabilities": "2777822000", "otherCurrentAssets": "236878000", "totalCurrentAssets": "1199718000", "currentLongTermDebt": "21581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "839171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662502000", "currentAccountsPayable": "771196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1770442000", "totalShareholderEquity": "600215000", "capitalLeaseObligations": "75739000", "otherCurrentLiabilities": "183689000", "totalCurrentLiabilities": "1032760000", "otherNonCurrentLiabilities": "14289000", "totalNonCurrentLiabilities": "1745062000", "cashAndShortTermInvestments": "123669000", "commonStockSharesOutstanding": "69050167", "intangibleAssetsExcludingGoodwill": "978434000", "cashAndCashEquivalentsAtCarryingValue": "123669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54633000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10269000", "capitalExpenditures": "10353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21383000", "cashflowFromInvestment": "-10699000", "stockBasedCompensation": "19341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40670000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 365389000, "cost_of_revenue": 272142000, "gross_profit": 93247000, "ebit": 5196000, "ebitda": 37239000, "pretax_income": -30237000, "tax_provision": null, "net_income": -18727000, "net_income_to_common": -18727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89723000, "total_current_assets": 1106195000, "total_assets": 3793774000, "short_term_debt": 27658000, "long_term_debt": 1633563000, "total_debt": 1661221000, "total_liabilities": 2665584000, "total_equity": 619687000, "shares_outstanding": 68604951, "goodwill_and_intangibles": 2533175000 }, "cash_flow": { "operating_cash_flow": 41017000, "capital_expenditure": 8864000, "free_cash_flow": 49881000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34561, "ticker_id": 5192, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5196000", "ebitda": "37239000", "netIncome": "-18727000", "grossProfit": "93247000", "depreciation": "None", "totalRevenue": "365389000", "costOfRevenue": "272142000", "interestIncome": "None", "incomeBeforeTax": "-30237000", "interestExpense": "31132000", "operatingIncome": "3216000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31132000", "nonInterestIncome": "None", "operatingExpenses": "90031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32043000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-30237000" }, "balance": { "goodwill": "1516488000", "inventory": "None", "commonStock": "719000", "currentDebt": "None", "investments": "None", "totalAssets": "3793774000", "longTermDebt": "1633563000", "shortTermDebt": "27658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1016687000", "reportedCurrency": "USD", "retainedEarnings": "-219375000", "totalLiabilities": "2665584000", "otherCurrentAssets": "670006000", "totalCurrentAssets": "1106195000", "currentLongTermDebt": "27123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687579000", "currentAccountsPayable": "68682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722138000", "totalShareholderEquity": "619687000", "capitalLeaseObligations": "78514000", "otherCurrentLiabilities": "863373000", "totalCurrentLiabilities": "959713000", "otherNonCurrentLiabilities": "11391000", "totalNonCurrentLiabilities": "1705871000", "cashAndShortTermInvestments": "89723000", "commonStockSharesOutstanding": "68604951", "intangibleAssetsExcludingGoodwill": "1016687000", "cashAndCashEquivalentsAtCarryingValue": "89723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41017000", "capitalExpenditures": "8864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15399000", "cashflowFromInvestment": "-83376000", "stockBasedCompensation": "22017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365389000, "cost_of_revenue": 272142000, "gross_profit": 93247000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5196000, "depreciation_amortisation": 32043000, "ebitda": 37239000, "interest_expense": 31132000, "interest_income": null, "other_non_operating": null, "pretax_income": -30237000, "tax_provision": null, "effective_tax_rate": null, "net_income": -18727000, "net_income_continuing_ops": -30237000, "net_income_to_common": -18727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89723000, "short_term_investments": null, "net_receivables": 346466000, "inventory": null, "other_current_assets": null, "total_current_assets": 1106195000, "net_ppe": null, "goodwill": 1516488000, "intangible_assets": 1016687000, "goodwill_and_intangibles": 2533175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2687579000, "total_assets": 3793774000, "short_term_debt": 27658000, "accounts_payable": 68682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 959713000, "long_term_debt": 1633563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1705871000, "total_liabilities": 2665584000, "total_debt": 1661221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219375000, "total_equity": 619687000, "shares_outstanding": 68604951, "operating_cash_flow": 41017000, "stock_based_compensation": 22017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15399000, "free_cash_flow": 49881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5196000", "ebitda": "37239000", "netIncome": "-18727000", "grossProfit": "93247000", "depreciation": "None", "totalRevenue": "365389000", "costOfRevenue": "272142000", "interestIncome": "None", "incomeBeforeTax": "-30237000", "interestExpense": "31132000", "operatingIncome": "3216000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31132000", "nonInterestIncome": "None", "operatingExpenses": "90031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32043000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-30237000" }, "balance": { "goodwill": "1516488000", "inventory": "None", "commonStock": "719000", "currentDebt": "None", "investments": "None", "totalAssets": "3793774000", "longTermDebt": "1633563000", "shortTermDebt": "27658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1016687000", "reportedCurrency": "USD", "retainedEarnings": "-219375000", "totalLiabilities": "2665584000", "otherCurrentAssets": "670006000", "totalCurrentAssets": "1106195000", "currentLongTermDebt": "27123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2687579000", "currentAccountsPayable": "68682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722138000", "totalShareholderEquity": "619687000", "capitalLeaseObligations": "78514000", "otherCurrentLiabilities": "863373000", "totalCurrentLiabilities": "959713000", "otherNonCurrentLiabilities": "11391000", "totalNonCurrentLiabilities": "1705871000", "cashAndShortTermInvestments": "89723000", "commonStockSharesOutstanding": "68604951", "intangibleAssetsExcludingGoodwill": "1016687000", "cashAndCashEquivalentsAtCarryingValue": "89723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41017000", "capitalExpenditures": "8864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15399000", "cashflowFromInvestment": "-83376000", "stockBasedCompensation": "22017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32043000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 374312000, "cost_of_revenue": 269057000, "gross_profit": 105255000, "ebit": 25983000, "ebitda": 53635000, "pretax_income": -4456000, "tax_provision": 685000, "net_income": -3164000, "net_income_to_common": -3164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105695000, "total_current_assets": 1239709000, "total_assets": 3738985000, "short_term_debt": 33426000, "long_term_debt": 1606712000, "total_debt": 1640138000, "total_liabilities": 2688616000, "total_equity": 630805000, "shares_outstanding": 68009996, "goodwill_and_intangibles": 2346132000 }, "cash_flow": { "operating_cash_flow": -16721000, "capital_expenditure": 11377000, "free_cash_flow": -5344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34562, "ticker_id": 5192, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25983000", "ebitda": "53635000", "netIncome": "-3164000", "grossProfit": "105255000", "depreciation": "None", "totalRevenue": "374312000", "costOfRevenue": "269057000", "interestIncome": "None", "incomeBeforeTax": "-4456000", "interestExpense": "31320000", "operatingIncome": "27940000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "685000", "reportedCurrency": "USD", "netInterestIncome": "-31320000", "nonInterestIncome": "None", "operatingExpenses": "77315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27652000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-5141000" }, "balance": { "goodwill": "1420583000", "inventory": "None", "commonStock": "718000", "currentDebt": "None", "investments": "None", "totalAssets": "3738985000", "longTermDebt": "1606712000", "shortTermDebt": "33426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "925549000", "reportedCurrency": "USD", "retainedEarnings": "-200648000", "totalLiabilities": "2688616000", "otherCurrentAssets": "292952000", "totalCurrentAssets": "1239709000", "currentLongTermDebt": "16117000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "841062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2499276000", "currentAccountsPayable": "71963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1704520000", "totalShareholderEquity": "630805000", "capitalLeaseObligations": "81691000", "otherCurrentLiabilities": "858942000", "totalCurrentLiabilities": "1007489000", "otherNonCurrentLiabilities": "10033000", "totalNonCurrentLiabilities": "1681127000", "cashAndShortTermInvestments": "105695000", "commonStockSharesOutstanding": "68009996", "intangibleAssetsExcludingGoodwill": "925549000", "cashAndCashEquivalentsAtCarryingValue": "105695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16721000", "capitalExpenditures": "11377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138951000", "cashflowFromInvestment": "-37589000", "stockBasedCompensation": "16952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374312000, "cost_of_revenue": 269057000, "gross_profit": 105255000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25983000, "depreciation_amortisation": 27652000, "ebitda": 53635000, "interest_expense": 31320000, "interest_income": null, "other_non_operating": null, "pretax_income": -4456000, "tax_provision": 685000, "effective_tax_rate": null, "net_income": -3164000, "net_income_continuing_ops": -5141000, "net_income_to_common": -3164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105695000, "short_term_investments": null, "net_receivables": 841062000, "inventory": null, "other_current_assets": null, "total_current_assets": 1239709000, "net_ppe": null, "goodwill": 1420583000, "intangible_assets": 925549000, "goodwill_and_intangibles": 2346132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2499276000, "total_assets": 3738985000, "short_term_debt": 33426000, "accounts_payable": 71963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007489000, "long_term_debt": 1606712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1681127000, "total_liabilities": 2688616000, "total_debt": 1640138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200648000, "total_equity": 630805000, "shares_outstanding": 68009996, "operating_cash_flow": -16721000, "stock_based_compensation": 16952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138951000, "free_cash_flow": -5344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25983000", "ebitda": "53635000", "netIncome": "-3164000", "grossProfit": "105255000", "depreciation": "None", "totalRevenue": "374312000", "costOfRevenue": "269057000", "interestIncome": "None", "incomeBeforeTax": "-4456000", "interestExpense": "31320000", "operatingIncome": "27940000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "685000", "reportedCurrency": "USD", "netInterestIncome": "-31320000", "nonInterestIncome": "None", "operatingExpenses": "77315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27652000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-5141000" }, "balance": { "goodwill": "1420583000", "inventory": "None", "commonStock": "718000", "currentDebt": "None", "investments": "None", "totalAssets": "3738985000", "longTermDebt": "1606712000", "shortTermDebt": "33426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "925549000", "reportedCurrency": "USD", "retainedEarnings": "-200648000", "totalLiabilities": "2688616000", "otherCurrentAssets": "292952000", "totalCurrentAssets": "1239709000", "currentLongTermDebt": "16117000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "841062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2499276000", "currentAccountsPayable": "71963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1704520000", "totalShareholderEquity": "630805000", "capitalLeaseObligations": "81691000", "otherCurrentLiabilities": "858942000", "totalCurrentLiabilities": "1007489000", "otherNonCurrentLiabilities": "10033000", "totalNonCurrentLiabilities": "1681127000", "cashAndShortTermInvestments": "105695000", "commonStockSharesOutstanding": "68009996", "intangibleAssetsExcludingGoodwill": "925549000", "cashAndCashEquivalentsAtCarryingValue": "105695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16721000", "capitalExpenditures": "11377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138951000", "cashflowFromInvestment": "-37589000", "stockBasedCompensation": "16952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27652000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 408529000, "cost_of_revenue": 263843000, "gross_profit": 144686000, "ebit": 64078000, "ebitda": 91543000, "pretax_income": 24898000, "tax_provision": null, "net_income": 13939000, "net_income_to_common": 13939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81781000, "total_current_assets": 1055820000, "total_assets": 3548707000, "short_term_debt": 71575000, "long_term_debt": 1495908000, "total_debt": 1567483000, "total_liabilities": 2500312000, "total_equity": 619638000, "shares_outstanding": 69327694, "goodwill_and_intangibles": 2349981000 }, "cash_flow": { "operating_cash_flow": -63983000, "capital_expenditure": 8933000, "free_cash_flow": -55050000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34563, "ticker_id": 5192, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64078000", "ebitda": "91543000", "netIncome": "13939000", "grossProfit": "144686000", "depreciation": "None", "totalRevenue": "408529000", "costOfRevenue": "263843000", "interestIncome": "None", "incomeBeforeTax": "24898000", "interestExpense": "None", "operatingIncome": "56017000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29976000", "nonInterestIncome": "None", "operatingExpenses": "88669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27465000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24898000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "704000", "currentDebt": "None", "investments": "None", "totalAssets": "3548707000", "longTermDebt": "1495908000", "shortTermDebt": "71575000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "937612000", "reportedCurrency": "USD", "retainedEarnings": "-197484000", "totalLiabilities": "2500312000", "otherCurrentAssets": "234697000", "totalCurrentAssets": "1055820000", "currentLongTermDebt": "54831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "739342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2492887000", "currentAccountsPayable": "87463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1635645000", "totalShareholderEquity": "619638000", "capitalLeaseObligations": "84906000", "otherCurrentLiabilities": "731121000", "totalCurrentLiabilities": "933420000", "otherNonCurrentLiabilities": "2822000", "totalNonCurrentLiabilities": "1566892000", "cashAndShortTermInvestments": "81781000", "commonStockSharesOutstanding": "69327694", "intangibleAssetsExcludingGoodwill": "937612000", "cashAndCashEquivalentsAtCarryingValue": "81781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-63983000", "capitalExpenditures": "8933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58887000", "cashflowFromInvestment": "-8612000", "stockBasedCompensation": "12803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408529000, "cost_of_revenue": 263843000, "gross_profit": 144686000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64078000, "depreciation_amortisation": 27465000, "ebitda": 91543000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 24898000, "tax_provision": null, "effective_tax_rate": null, "net_income": 13939000, "net_income_continuing_ops": 24898000, "net_income_to_common": 13939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81781000, "short_term_investments": null, "net_receivables": 739342000, "inventory": null, "other_current_assets": null, "total_current_assets": 1055820000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 937612000, "goodwill_and_intangibles": 2349981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2492887000, "total_assets": 3548707000, "short_term_debt": 71575000, "accounts_payable": 87463000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 933420000, "long_term_debt": 1495908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1566892000, "total_liabilities": 2500312000, "total_debt": 1567483000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197484000, "total_equity": 619638000, "shares_outstanding": 69327694, "operating_cash_flow": -63983000, "stock_based_compensation": 12803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58887000, "free_cash_flow": -55050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64078000", "ebitda": "91543000", "netIncome": "13939000", "grossProfit": "144686000", "depreciation": "None", "totalRevenue": "408529000", "costOfRevenue": "263843000", "interestIncome": "None", "incomeBeforeTax": "24898000", "interestExpense": "None", "operatingIncome": "56017000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29976000", "nonInterestIncome": "None", "operatingExpenses": "88669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27465000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24898000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "704000", "currentDebt": "None", "investments": "None", "totalAssets": "3548707000", "longTermDebt": "1495908000", "shortTermDebt": "71575000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "937612000", "reportedCurrency": "USD", "retainedEarnings": "-197484000", "totalLiabilities": "2500312000", "otherCurrentAssets": "234697000", "totalCurrentAssets": "1055820000", "currentLongTermDebt": "54831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "739342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2492887000", "currentAccountsPayable": "87463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1635645000", "totalShareholderEquity": "619638000", "capitalLeaseObligations": "84906000", "otherCurrentLiabilities": "731121000", "totalCurrentLiabilities": "933420000", "otherNonCurrentLiabilities": "2822000", "totalNonCurrentLiabilities": "1566892000", "cashAndShortTermInvestments": "81781000", "commonStockSharesOutstanding": "69327694", "intangibleAssetsExcludingGoodwill": "937612000", "cashAndCashEquivalentsAtCarryingValue": "81781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-63983000", "capitalExpenditures": "8933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58887000", "cashflowFromInvestment": "-8612000", "stockBasedCompensation": "12803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27465000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 323436000, "cost_of_revenue": 278452000, "gross_profit": 44984000, "ebit": -27699000, "ebitda": 272000, "pretax_income": -35259000, "tax_provision": -420000, "net_income": -20162000, "net_income_to_common": -20162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148120000, "total_current_assets": 1026490000, "total_assets": 3534731000, "short_term_debt": 174062000, "long_term_debt": 1398054000, "total_debt": 1572116000, "total_liabilities": 2525934000, "total_equity": 583216000, "shares_outstanding": 64797246, "goodwill_and_intangibles": 2365861000 }, "cash_flow": { "operating_cash_flow": 16443000, "capital_expenditure": 12152000, "free_cash_flow": 28595000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34564, "ticker_id": 5192, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27699000", "ebitda": "272000", "netIncome": "-20162000", "grossProfit": "44984000", "depreciation": "None", "totalRevenue": "323436000", "costOfRevenue": "278452000", "interestIncome": "None", "incomeBeforeTax": "-35259000", "interestExpense": "None", "operatingIncome": "-5474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-420000", "reportedCurrency": "USD", "netInterestIncome": "-29441000", "nonInterestIncome": "None", "operatingExpenses": "50458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27971000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-34839000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "685000", "currentDebt": "None", "investments": "None", "totalAssets": "3534731000", "longTermDebt": "1398054000", "shortTermDebt": "174062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "953492000", "reportedCurrency": "USD", "retainedEarnings": "-211423000", "totalLiabilities": "2525934000", "otherCurrentAssets": "176274000", "totalCurrentAssets": "1026490000", "currentLongTermDebt": "156984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508241000", "currentAccountsPayable": "714393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1640891000", "totalShareholderEquity": "583216000", "capitalLeaseObligations": "85853000", "otherCurrentLiabilities": "127199000", "totalCurrentLiabilities": "1056434000", "otherNonCurrentLiabilities": "2671000", "totalNonCurrentLiabilities": "1469500000", "cashAndShortTermInvestments": "148120000", "commonStockSharesOutstanding": "64797246", "intangibleAssetsExcludingGoodwill": "953492000", "cashAndCashEquivalentsAtCarryingValue": "148120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34839000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16443000", "capitalExpenditures": "12152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36080000", "cashflowFromInvestment": "-12310000", "stockBasedCompensation": "18739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323436000, "cost_of_revenue": 278452000, "gross_profit": 44984000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27699000, "depreciation_amortisation": 27971000, "ebitda": 272000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -35259000, "tax_provision": -420000, "effective_tax_rate": null, "net_income": -20162000, "net_income_continuing_ops": -34839000, "net_income_to_common": -20162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148120000, "short_term_investments": null, "net_receivables": 702096000, "inventory": null, "other_current_assets": null, "total_current_assets": 1026490000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 953492000, "goodwill_and_intangibles": 2365861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508241000, "total_assets": 3534731000, "short_term_debt": 174062000, "accounts_payable": 714393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1056434000, "long_term_debt": 1398054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469500000, "total_liabilities": 2525934000, "total_debt": 1572116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211423000, "total_equity": 583216000, "shares_outstanding": 64797246, "operating_cash_flow": 16443000, "stock_based_compensation": 18739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12310000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36080000, "free_cash_flow": 28595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27699000", "ebitda": "272000", "netIncome": "-20162000", "grossProfit": "44984000", "depreciation": "None", "totalRevenue": "323436000", "costOfRevenue": "278452000", "interestIncome": "None", "incomeBeforeTax": "-35259000", "interestExpense": "None", "operatingIncome": "-5474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-420000", "reportedCurrency": "USD", "netInterestIncome": "-29441000", "nonInterestIncome": "None", "operatingExpenses": "50458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27971000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-34839000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "685000", "currentDebt": "None", "investments": "None", "totalAssets": "3534731000", "longTermDebt": "1398054000", "shortTermDebt": "174062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "953492000", "reportedCurrency": "USD", "retainedEarnings": "-211423000", "totalLiabilities": "2525934000", "otherCurrentAssets": "176274000", "totalCurrentAssets": "1026490000", "currentLongTermDebt": "156984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508241000", "currentAccountsPayable": "714393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1640891000", "totalShareholderEquity": "583216000", "capitalLeaseObligations": "85853000", "otherCurrentLiabilities": "127199000", "totalCurrentLiabilities": "1056434000", "otherNonCurrentLiabilities": "2671000", "totalNonCurrentLiabilities": "1469500000", "cashAndShortTermInvestments": "148120000", "commonStockSharesOutstanding": "64797246", "intangibleAssetsExcludingGoodwill": "953492000", "cashAndCashEquivalentsAtCarryingValue": "148120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34839000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16443000", "capitalExpenditures": "12152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36080000", "cashflowFromInvestment": "-12310000", "stockBasedCompensation": "18739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27971000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 336043000, "cost_of_revenue": 247189000, "gross_profit": 88854000, "ebit": 14454000, "ebitda": 42910000, "pretax_income": -14475000, "tax_provision": -6098000, "net_income": -8377000, "net_income_to_common": -8377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181759000, "total_current_assets": 1177238000, "total_assets": 3539040000, "short_term_debt": 232975000, "long_term_debt": 1399010000, "total_debt": 1631985000, "total_liabilities": 2502431000, "total_equity": 595350000, "shares_outstanding": 64011515, "goodwill_and_intangibles": 2381180000 }, "cash_flow": { "operating_cash_flow": 2108000, "capital_expenditure": 10193000, "free_cash_flow": 12301000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34566, "ticker_id": 5192, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14454000", "ebitda": "42910000", "netIncome": "-8377000", "grossProfit": "88854000", "depreciation": "None", "totalRevenue": "336043000", "costOfRevenue": "247189000", "interestIncome": "None", "incomeBeforeTax": "-14475000", "interestExpense": "None", "operatingIncome": "15406000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6098000", "reportedCurrency": "USD", "netInterestIncome": "-31329000", "nonInterestIncome": "None", "operatingExpenses": "73448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28456000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-14475000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "680000", "currentDebt": "None", "investments": "None", "totalAssets": "3539040000", "longTermDebt": "1399010000", "shortTermDebt": "232975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "968811000", "reportedCurrency": "USD", "retainedEarnings": "-191261000", "totalLiabilities": "2502431000", "otherCurrentAssets": "176411000", "totalCurrentAssets": "1177238000", "currentLongTermDebt": "215316000", "longTermInvestments": "None", "shortTermInvestments": "162957000", "currentNetReceivables": "656111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2524759000", "currentAccountsPayable": "660336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701220000", "totalShareholderEquity": "595350000", "capitalLeaseObligations": "86894000", "otherCurrentLiabilities": "98213000", "totalCurrentLiabilities": "1031554000", "otherNonCurrentLiabilities": "2632000", "totalNonCurrentLiabilities": "1470877000", "cashAndShortTermInvestments": "181759000", "commonStockSharesOutstanding": "64011515", "intangibleAssetsExcludingGoodwill": "968811000", "cashAndCashEquivalentsAtCarryingValue": "181759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14475000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2108000", "capitalExpenditures": "10193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7575000", "cashflowFromInvestment": "-9993000", "stockBasedCompensation": "17949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336043000, "cost_of_revenue": 247189000, "gross_profit": 88854000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14454000, "depreciation_amortisation": 28456000, "ebitda": 42910000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -14475000, "tax_provision": -6098000, "effective_tax_rate": null, "net_income": -8377000, "net_income_continuing_ops": -14475000, "net_income_to_common": -8377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181759000, "short_term_investments": 162957000, "net_receivables": 656111000, "inventory": null, "other_current_assets": null, "total_current_assets": 1177238000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 968811000, "goodwill_and_intangibles": 2381180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2524759000, "total_assets": 3539040000, "short_term_debt": 232975000, "accounts_payable": 660336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031554000, "long_term_debt": 1399010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1470877000, "total_liabilities": 2502431000, "total_debt": 1631985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -191261000, "total_equity": 595350000, "shares_outstanding": 64011515, "operating_cash_flow": 2108000, "stock_based_compensation": 17949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9993000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7575000, "free_cash_flow": 12301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14454000", "ebitda": "42910000", "netIncome": "-8377000", "grossProfit": "88854000", "depreciation": "None", "totalRevenue": "336043000", "costOfRevenue": "247189000", "interestIncome": "None", "incomeBeforeTax": "-14475000", "interestExpense": "None", "operatingIncome": "15406000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6098000", "reportedCurrency": "USD", "netInterestIncome": "-31329000", "nonInterestIncome": "None", "operatingExpenses": "73448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28456000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-14475000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "680000", "currentDebt": "None", "investments": "None", "totalAssets": "3539040000", "longTermDebt": "1399010000", "shortTermDebt": "232975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "968811000", "reportedCurrency": "USD", "retainedEarnings": "-191261000", "totalLiabilities": "2502431000", "otherCurrentAssets": "176411000", "totalCurrentAssets": "1177238000", "currentLongTermDebt": "215316000", "longTermInvestments": "None", "shortTermInvestments": "162957000", "currentNetReceivables": "656111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2524759000", "currentAccountsPayable": "660336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701220000", "totalShareholderEquity": "595350000", "capitalLeaseObligations": "86894000", "otherCurrentLiabilities": "98213000", "totalCurrentLiabilities": "1031554000", "otherNonCurrentLiabilities": "2632000", "totalNonCurrentLiabilities": "1470877000", "cashAndShortTermInvestments": "181759000", "commonStockSharesOutstanding": "64011515", "intangibleAssetsExcludingGoodwill": "968811000", "cashAndCashEquivalentsAtCarryingValue": "181759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14475000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2108000", "capitalExpenditures": "10193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7575000", "cashflowFromInvestment": "-9993000", "stockBasedCompensation": "17949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28456000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 338690000, "cost_of_revenue": 244315000, "gross_profit": 94375000, "ebit": 22010000, "ebitda": 48961000, "pretax_income": -29383000, "tax_provision": 1484000, "net_income": -17557000, "net_income_to_common": -17557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208334000, "total_current_assets": 1137054000, "total_assets": 3680185000, "short_term_debt": 235566000, "long_term_debt": 1400444000, "total_debt": 1636010000, "total_liabilities": 2636640000, "total_equity": 590895000, "shares_outstanding": 63124601, "goodwill_and_intangibles": 2397794000 }, "cash_flow": { "operating_cash_flow": 18339000, "capital_expenditure": 10558000, "free_cash_flow": 28897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34567, "ticker_id": 5192, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22010000", "ebitda": "48961000", "netIncome": "-17557000", "grossProfit": "94375000", "depreciation": "None", "totalRevenue": "338690000", "costOfRevenue": "244315000", "interestIncome": "None", "incomeBeforeTax": "-29383000", "interestExpense": "None", "operatingIncome": "16458000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1484000", "reportedCurrency": "USD", "netInterestIncome": "-31329000", "nonInterestIncome": "None", "operatingExpenses": "77917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26951000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-30867000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "3680185000", "longTermDebt": "1400444000", "shortTermDebt": "235566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "985425000", "reportedCurrency": "USD", "retainedEarnings": "-182884000", "totalLiabilities": "2636640000", "otherCurrentAssets": "165892000", "totalCurrentAssets": "1137054000", "currentLongTermDebt": "217905000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "762828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2543131000", "currentAccountsPayable": "814299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1709608000", "totalShareholderEquity": "590895000", "capitalLeaseObligations": "91259000", "otherCurrentLiabilities": "71162000", "totalCurrentLiabilities": "1156102000", "otherNonCurrentLiabilities": "6496000", "totalNonCurrentLiabilities": "1480538000", "cashAndShortTermInvestments": "208334000", "commonStockSharesOutstanding": "63124601", "intangibleAssetsExcludingGoodwill": "985425000", "cashAndCashEquivalentsAtCarryingValue": "208334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18339000", "capitalExpenditures": "10558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116531000", "cashflowFromInvestment": "-9011000", "stockBasedCompensation": "14721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 338690000, "cost_of_revenue": 244315000, "gross_profit": 94375000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22010000, "depreciation_amortisation": 26951000, "ebitda": 48961000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -29383000, "tax_provision": 1484000, "effective_tax_rate": null, "net_income": -17557000, "net_income_continuing_ops": -30867000, "net_income_to_common": -17557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208334000, "short_term_investments": null, "net_receivables": 762828000, "inventory": null, "other_current_assets": null, "total_current_assets": 1137054000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 985425000, "goodwill_and_intangibles": 2397794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2543131000, "total_assets": 3680185000, "short_term_debt": 235566000, "accounts_payable": 814299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1156102000, "long_term_debt": 1400444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1480538000, "total_liabilities": 2636640000, "total_debt": 1636010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -182884000, "total_equity": 590895000, "shares_outstanding": 63124601, "operating_cash_flow": 18339000, "stock_based_compensation": 14721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9011000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116531000, "free_cash_flow": 28897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22010000", "ebitda": "48961000", "netIncome": "-17557000", "grossProfit": "94375000", "depreciation": "None", "totalRevenue": "338690000", "costOfRevenue": "244315000", "interestIncome": "None", "incomeBeforeTax": "-29383000", "interestExpense": "None", "operatingIncome": "16458000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1484000", "reportedCurrency": "USD", "netInterestIncome": "-31329000", "nonInterestIncome": "None", "operatingExpenses": "77917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26951000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-30867000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "3680185000", "longTermDebt": "1400444000", "shortTermDebt": "235566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "985425000", "reportedCurrency": "USD", "retainedEarnings": "-182884000", "totalLiabilities": "2636640000", "otherCurrentAssets": "165892000", "totalCurrentAssets": "1137054000", "currentLongTermDebt": "217905000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "762828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2543131000", "currentAccountsPayable": "814299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1709608000", "totalShareholderEquity": "590895000", "capitalLeaseObligations": "91259000", "otherCurrentLiabilities": "71162000", "totalCurrentLiabilities": "1156102000", "otherNonCurrentLiabilities": "6496000", "totalNonCurrentLiabilities": "1480538000", "cashAndShortTermInvestments": "208334000", "commonStockSharesOutstanding": "63124601", "intangibleAssetsExcludingGoodwill": "985425000", "cashAndCashEquivalentsAtCarryingValue": "208334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18339000", "capitalExpenditures": "10558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116531000", "cashflowFromInvestment": "-9011000", "stockBasedCompensation": "14721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26951000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 378074000, "cost_of_revenue": 262092000, "gross_profit": 115982000, "ebit": 46934000, "ebitda": 72480000, "pretax_income": 39767000, "tax_provision": 667000, "net_income": 21578000, "net_income_to_common": 21578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112113000, "total_current_assets": 951118000, "total_assets": 3509993000, "short_term_debt": 262777000, "long_term_debt": 1300962000, "total_debt": 1563739000, "total_liabilities": 2438220000, "total_equity": 597939000, "shares_outstanding": 65314248, "goodwill_and_intangibles": 2412643000 }, "cash_flow": { "operating_cash_flow": 3007000, "capital_expenditure": 8146000, "free_cash_flow": 11153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34568, "ticker_id": 5192, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46934000", "ebitda": "72480000", "netIncome": "21578000", "grossProfit": "115982000", "depreciation": "None", "totalRevenue": "378074000", "costOfRevenue": "262092000", "interestIncome": "None", "incomeBeforeTax": "39767000", "interestExpense": "31545000", "operatingIncome": "34258000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "667000", "reportedCurrency": "USD", "netInterestIncome": "-31545000", "nonInterestIncome": "None", "operatingExpenses": "81724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25546000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "39100000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "3509993000", "longTermDebt": "1300962000", "shortTermDebt": "262777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1000274000", "reportedCurrency": "USD", "retainedEarnings": "-165327000", "totalLiabilities": "2438220000", "otherCurrentAssets": "137113000", "totalCurrentAssets": "951118000", "currentLongTermDebt": "245463000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "701892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2558875000", "currentAccountsPayable": "685515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641569000", "totalShareholderEquity": "597939000", "capitalLeaseObligations": "95144000", "otherCurrentLiabilities": "71708000", "totalCurrentLiabilities": "1052969000", "otherNonCurrentLiabilities": "6459000", "totalNonCurrentLiabilities": "1385251000", "cashAndShortTermInvestments": "112113000", "commonStockSharesOutstanding": "65314248", "intangibleAssetsExcludingGoodwill": "1000274000", "cashAndCashEquivalentsAtCarryingValue": "112113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3007000", "capitalExpenditures": "8146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40266000", "cashflowFromInvestment": "44613000", "stockBasedCompensation": "14094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378074000, "cost_of_revenue": 262092000, "gross_profit": 115982000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46934000, "depreciation_amortisation": 25546000, "ebitda": 72480000, "interest_expense": 31545000, "interest_income": null, "other_non_operating": null, "pretax_income": 39767000, "tax_provision": 667000, "effective_tax_rate": null, "net_income": 21578000, "net_income_continuing_ops": 39100000, "net_income_to_common": 21578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112113000, "short_term_investments": null, "net_receivables": 701892000, "inventory": null, "other_current_assets": null, "total_current_assets": 951118000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 1000274000, "goodwill_and_intangibles": 2412643000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2558875000, "total_assets": 3509993000, "short_term_debt": 262777000, "accounts_payable": 685515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1052969000, "long_term_debt": 1300962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1385251000, "total_liabilities": 2438220000, "total_debt": 1563739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165327000, "total_equity": 597939000, "shares_outstanding": 65314248, "operating_cash_flow": 3007000, "stock_based_compensation": 14094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40266000, "free_cash_flow": 11153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46934000", "ebitda": "72480000", "netIncome": "21578000", "grossProfit": "115982000", "depreciation": "None", "totalRevenue": "378074000", "costOfRevenue": "262092000", "interestIncome": "None", "incomeBeforeTax": "39767000", "interestExpense": "31545000", "operatingIncome": "34258000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "667000", "reportedCurrency": "USD", "netInterestIncome": "-31545000", "nonInterestIncome": "None", "operatingExpenses": "81724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25546000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "39100000" }, "balance": { "goodwill": "1412369000", "inventory": "None", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "3509993000", "longTermDebt": "1300962000", "shortTermDebt": "262777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1000274000", "reportedCurrency": "USD", "retainedEarnings": "-165327000", "totalLiabilities": "2438220000", "otherCurrentAssets": "137113000", "totalCurrentAssets": "951118000", "currentLongTermDebt": "245463000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "701892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2558875000", "currentAccountsPayable": "685515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641569000", "totalShareholderEquity": "597939000", "capitalLeaseObligations": "95144000", "otherCurrentLiabilities": "71708000", "totalCurrentLiabilities": "1052969000", "otherNonCurrentLiabilities": "6459000", "totalNonCurrentLiabilities": "1385251000", "cashAndShortTermInvestments": "112113000", "commonStockSharesOutstanding": "65314248", "intangibleAssetsExcludingGoodwill": "1000274000", "cashAndCashEquivalentsAtCarryingValue": "112113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3007000", "capitalExpenditures": "8146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40266000", "cashflowFromInvestment": "44613000", "stockBasedCompensation": "14094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25546000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 286193000, "cost_of_revenue": 234695000, "gross_profit": 51498000, "ebit": -23707000, "ebitda": 940000, "pretax_income": -62115000, "tax_provision": 381000, "net_income": -34483000, "net_income_to_common": -34483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116209000, "total_current_assets": 925905000, "total_assets": 3501937000, "short_term_debt": 243629000, "long_term_debt": 1309183000, "total_debt": 1552812000, "total_liabilities": 2483055000, "total_equity": 560412000, "shares_outstanding": 61153612, "goodwill_and_intangibles": 2429712000 }, "cash_flow": { "operating_cash_flow": 21845000, "capital_expenditure": 7219000, "free_cash_flow": 29064000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34569, "ticker_id": 5192, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23707000", "ebitda": "940000", "netIncome": "-34483000", "grossProfit": "51498000", "depreciation": "None", "totalRevenue": "286193000", "costOfRevenue": "234695000", "interestIncome": "None", "incomeBeforeTax": "-62115000", "interestExpense": "31865000", "operatingIncome": "-29725000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "381000", "reportedCurrency": "USD", "netInterestIncome": "-31865000", "nonInterestIncome": "None", "operatingExpenses": "81223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24647000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-62496000" }, "balance": { "goodwill": "1412369000", "inventory": "1", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "3501937000", "longTermDebt": "1309183000", "shortTermDebt": "243629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1017343000", "reportedCurrency": "USD", "retainedEarnings": "-186905000", "totalLiabilities": "2483055000", "otherCurrentAssets": "181905000", "totalCurrentAssets": "925905000", "currentLongTermDebt": "226925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "627791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2576032000", "currentAccountsPayable": "619873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631811000", "totalShareholderEquity": "560412000", "capitalLeaseObligations": "95703000", "otherCurrentLiabilities": "139657000", "totalCurrentLiabilities": "1033440000", "otherNonCurrentLiabilities": "61433000", "totalNonCurrentLiabilities": "1449615000", "cashAndShortTermInvestments": "116209000", "commonStockSharesOutstanding": "61153612", "intangibleAssetsExcludingGoodwill": "1017343000", "cashAndCashEquivalentsAtCarryingValue": "116209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62496000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21845000", "capitalExpenditures": "7219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15698000", "cashflowFromInvestment": "-4974000", "stockBasedCompensation": "13371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286193000, "cost_of_revenue": 234695000, "gross_profit": 51498000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23707000, "depreciation_amortisation": 24647000, "ebitda": 940000, "interest_expense": 31865000, "interest_income": null, "other_non_operating": null, "pretax_income": -62115000, "tax_provision": 381000, "effective_tax_rate": null, "net_income": -34483000, "net_income_continuing_ops": -62496000, "net_income_to_common": -34483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116209000, "short_term_investments": null, "net_receivables": 627791000, "inventory": 1, "other_current_assets": null, "total_current_assets": 925905000, "net_ppe": null, "goodwill": 1412369000, "intangible_assets": 1017343000, "goodwill_and_intangibles": 2429712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2576032000, "total_assets": 3501937000, "short_term_debt": 243629000, "accounts_payable": 619873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033440000, "long_term_debt": 1309183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449615000, "total_liabilities": 2483055000, "total_debt": 1552812000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -186905000, "total_equity": 560412000, "shares_outstanding": 61153612, "operating_cash_flow": 21845000, "stock_based_compensation": 13371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4974000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15698000, "free_cash_flow": 29064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23707000", "ebitda": "940000", "netIncome": "-34483000", "grossProfit": "51498000", "depreciation": "None", "totalRevenue": "286193000", "costOfRevenue": "234695000", "interestIncome": "None", "incomeBeforeTax": "-62115000", "interestExpense": "31865000", "operatingIncome": "-29725000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "381000", "reportedCurrency": "USD", "netInterestIncome": "-31865000", "nonInterestIncome": "None", "operatingExpenses": "81223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24647000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-62496000" }, "balance": { "goodwill": "1412369000", "inventory": "1", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "3501937000", "longTermDebt": "1309183000", "shortTermDebt": "243629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1017343000", "reportedCurrency": "USD", "retainedEarnings": "-186905000", "totalLiabilities": "2483055000", "otherCurrentAssets": "181905000", "totalCurrentAssets": "925905000", "currentLongTermDebt": "226925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "627791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2576032000", "currentAccountsPayable": "619873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631811000", "totalShareholderEquity": "560412000", "capitalLeaseObligations": "95703000", "otherCurrentLiabilities": "139657000", "totalCurrentLiabilities": "1033440000", "otherNonCurrentLiabilities": "61433000", "totalNonCurrentLiabilities": "1449615000", "cashAndShortTermInvestments": "116209000", "commonStockSharesOutstanding": "61153612", "intangibleAssetsExcludingGoodwill": "1017343000", "cashAndCashEquivalentsAtCarryingValue": "116209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62496000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21845000", "capitalExpenditures": "7219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15698000", "cashflowFromInvestment": "-4974000", "stockBasedCompensation": "13371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24647000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 303906000, "cost_of_revenue": 220469000, "gross_profit": 83437000, "ebit": 14000000, "ebitda": 38636000, "pretax_income": -31845000, "tax_provision": 161000, "net_income": -17629000, "net_income_to_common": -17629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78965000, "total_current_assets": 802123000, "total_assets": 3423498000, "short_term_debt": 125452000, "long_term_debt": 1293711000, "total_debt": 1419163000, "total_liabilities": 2349618000, "total_equity": 590778000, "shares_outstanding": 60549080, "goodwill_and_intangibles": 2466673000 }, "cash_flow": { "operating_cash_flow": -12629000, "capital_expenditure": 5533000, "free_cash_flow": -7096000, "dividends_paid": 244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34571, "ticker_id": 5192, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14000000", "ebitda": "38636000", "netIncome": "-17629000", "grossProfit": "83437000", "depreciation": "None", "totalRevenue": "303906000", "costOfRevenue": "220469000", "interestIncome": "None", "incomeBeforeTax": "-31845000", "interestExpense": "30580000", "operatingIncome": "86000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-30580000", "nonInterestIncome": "None", "operatingExpenses": "83351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24636000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-32006000" }, "balance": { "goodwill": "1421849000", "inventory": "1", "commonStock": "647000", "currentDebt": "None", "investments": "None", "totalAssets": "3423498000", "longTermDebt": "1293711000", "shortTermDebt": "125452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1044824000", "reportedCurrency": "USD", "retainedEarnings": "-152422000", "totalLiabilities": "2349618000", "otherCurrentAssets": "127799000", "totalCurrentAssets": "802123000", "currentLongTermDebt": "109388000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "595359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2621375000", "currentAccountsPayable": "567936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1500673000", "totalShareholderEquity": "590778000", "capitalLeaseObligations": "97574000", "otherCurrentLiabilities": "78017000", "totalCurrentLiabilities": "798499000", "otherNonCurrentLiabilities": "175898000", "totalNonCurrentLiabilities": "1551119000", "cashAndShortTermInvestments": "78965000", "commonStockSharesOutstanding": "60549080", "intangibleAssetsExcludingGoodwill": "1044824000", "cashAndCashEquivalentsAtCarryingValue": "78965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32006000", "profitLoss": "None", "dividendPayout": "244000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12629000", "capitalExpenditures": "5533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "481000", "cashflowFromInvestment": "-6354000", "stockBasedCompensation": "14598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303906000, "cost_of_revenue": 220469000, "gross_profit": 83437000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14000000, "depreciation_amortisation": 24636000, "ebitda": 38636000, "interest_expense": 30580000, "interest_income": null, "other_non_operating": null, "pretax_income": -31845000, "tax_provision": 161000, "effective_tax_rate": null, "net_income": -17629000, "net_income_continuing_ops": -32006000, "net_income_to_common": -17629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78965000, "short_term_investments": null, "net_receivables": 595359000, "inventory": 1, "other_current_assets": null, "total_current_assets": 802123000, "net_ppe": null, "goodwill": 1421849000, "intangible_assets": 1044824000, "goodwill_and_intangibles": 2466673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2621375000, "total_assets": 3423498000, "short_term_debt": 125452000, "accounts_payable": 567936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 798499000, "long_term_debt": 1293711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1551119000, "total_liabilities": 2349618000, "total_debt": 1419163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152422000, "total_equity": 590778000, "shares_outstanding": 60549080, "operating_cash_flow": -12629000, "stock_based_compensation": 14598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6354000, "dividends_paid": 244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 481000, "free_cash_flow": -7096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14000000", "ebitda": "38636000", "netIncome": "-17629000", "grossProfit": "83437000", "depreciation": "None", "totalRevenue": "303906000", "costOfRevenue": "220469000", "interestIncome": "None", "incomeBeforeTax": "-31845000", "interestExpense": "30580000", "operatingIncome": "86000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-30580000", "nonInterestIncome": "None", "operatingExpenses": "83351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24636000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-32006000" }, "balance": { "goodwill": "1421849000", "inventory": "1", "commonStock": "647000", "currentDebt": "None", "investments": "None", "totalAssets": "3423498000", "longTermDebt": "1293711000", "shortTermDebt": "125452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1044824000", "reportedCurrency": "USD", "retainedEarnings": "-152422000", "totalLiabilities": "2349618000", "otherCurrentAssets": "127799000", "totalCurrentAssets": "802123000", "currentLongTermDebt": "109388000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "595359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2621375000", "currentAccountsPayable": "567936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1500673000", "totalShareholderEquity": "590778000", "capitalLeaseObligations": "97574000", "otherCurrentLiabilities": "78017000", "totalCurrentLiabilities": "798499000", "otherNonCurrentLiabilities": "175898000", "totalNonCurrentLiabilities": "1551119000", "cashAndShortTermInvestments": "78965000", "commonStockSharesOutstanding": "60549080", "intangibleAssetsExcludingGoodwill": "1044824000", "cashAndCashEquivalentsAtCarryingValue": "78965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32006000", "profitLoss": "None", "dividendPayout": "244000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12629000", "capitalExpenditures": "5533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "481000", "cashflowFromInvestment": "-6354000", "stockBasedCompensation": "14598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24636000", "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": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "income_statement": { "revenue": 294955000, "cost_of_revenue": 225236000, "gross_profit": 69719000, "ebit": -138000, "ebitda": 24470000, "pretax_income": -42998000, "tax_provision": 665000, "net_income": -23897000, "net_income_to_common": -23897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105546000, "total_current_assets": 818408000, "total_assets": 3465131000, "short_term_debt": 141381000, "long_term_debt": 1277666000, "total_debt": 1419047000, "total_liabilities": 2367869000, "total_equity": 598522000, "shares_outstanding": 60093228, "goodwill_and_intangibles": 2484818000 }, "cash_flow": { "operating_cash_flow": 49459000, "capital_expenditure": 5125000, "free_cash_flow": 54584000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 34572, "ticker_id": 5192, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:56:13.464535+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-138000", "ebitda": "24470000", "netIncome": "-23897000", "grossProfit": "69719000", "depreciation": "None", "totalRevenue": "294955000", "costOfRevenue": "225236000", "interestIncome": "None", "incomeBeforeTax": "-42998000", "interestExpense": "29136000", "operatingIncome": "-16531000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "665000", "reportedCurrency": "USD", "netInterestIncome": "-29136000", "nonInterestIncome": "None", "operatingExpenses": "86250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24608000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-43663000" }, "balance": { "goodwill": "1421849000", "inventory": "None", "commonStock": "642000", "currentDebt": "None", "investments": "None", "totalAssets": "3465131000", "longTermDebt": "1277666000", "shortTermDebt": "141381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1062969000", "reportedCurrency": "USD", "retainedEarnings": "-134793000", "totalLiabilities": "2367869000", "otherCurrentAssets": "119004000", "totalCurrentAssets": "818408000", "currentLongTermDebt": "126262000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2646723000", "currentAccountsPayable": "599435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1503631000", "totalShareholderEquity": "598522000", "capitalLeaseObligations": "99703000", "otherCurrentLiabilities": "59463000", "totalCurrentLiabilities": "827294000", "otherNonCurrentLiabilities": "178325000", "totalNonCurrentLiabilities": "1540575000", "cashAndShortTermInvestments": "105546000", "commonStockSharesOutstanding": "60093228", "intangibleAssetsExcludingGoodwill": "1062969000", "cashAndCashEquivalentsAtCarryingValue": "105546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49459000", "capitalExpenditures": "5125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17887000", "cashflowFromInvestment": "-5495000", "stockBasedCompensation": "18758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294955000, "cost_of_revenue": 225236000, "gross_profit": 69719000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -138000, "depreciation_amortisation": 24608000, "ebitda": 24470000, "interest_expense": 29136000, "interest_income": null, "other_non_operating": null, "pretax_income": -42998000, "tax_provision": 665000, "effective_tax_rate": null, "net_income": -23897000, "net_income_continuing_ops": -43663000, "net_income_to_common": -23897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105546000, "short_term_investments": null, "net_receivables": 593858000, "inventory": null, "other_current_assets": null, "total_current_assets": 818408000, "net_ppe": null, "goodwill": 1421849000, "intangible_assets": 1062969000, "goodwill_and_intangibles": 2484818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2646723000, "total_assets": 3465131000, "short_term_debt": 141381000, "accounts_payable": 599435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827294000, "long_term_debt": 1277666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1540575000, "total_liabilities": 2367869000, "total_debt": 1419047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -134793000, "total_equity": 598522000, "shares_outstanding": 60093228, "operating_cash_flow": 49459000, "stock_based_compensation": 18758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17887000, "free_cash_flow": 54584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-138000", "ebitda": "24470000", "netIncome": "-23897000", "grossProfit": "69719000", "depreciation": "None", "totalRevenue": "294955000", "costOfRevenue": "225236000", "interestIncome": "None", "incomeBeforeTax": "-42998000", "interestExpense": "29136000", "operatingIncome": "-16531000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "665000", "reportedCurrency": "USD", "netInterestIncome": "-29136000", "nonInterestIncome": "None", "operatingExpenses": "86250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24608000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-43663000" }, "balance": { "goodwill": "1421849000", "inventory": "None", "commonStock": "642000", "currentDebt": "None", "investments": "None", "totalAssets": "3465131000", "longTermDebt": "1277666000", "shortTermDebt": "141381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1062969000", "reportedCurrency": "USD", "retainedEarnings": "-134793000", "totalLiabilities": "2367869000", "otherCurrentAssets": "119004000", "totalCurrentAssets": "818408000", "currentLongTermDebt": "126262000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2646723000", "currentAccountsPayable": "599435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1503631000", "totalShareholderEquity": "598522000", "capitalLeaseObligations": "99703000", "otherCurrentLiabilities": "59463000", "totalCurrentLiabilities": "827294000", "otherNonCurrentLiabilities": "178325000", "totalNonCurrentLiabilities": "1540575000", "cashAndShortTermInvestments": "105546000", "commonStockSharesOutstanding": "60093228", "intangibleAssetsExcludingGoodwill": "1062969000", "cashAndCashEquivalentsAtCarryingValue": "105546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49459000", "capitalExpenditures": "5125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17887000", "cashflowFromInvestment": "-5495000", "stockBasedCompensation": "18758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }