{ "ticker": { "uuid": "52982c17-d3cb-4322-9cf9-43ccde081e29", "symbol": "TREX", "name": "Trex Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/52982c17-d3cb-4322-9cf9-43ccde081e29/", "api_url": "https://sharemaestro.com/factors/api/tickers/52982c17-d3cb-4322-9cf9-43ccde081e29/" }, "ticker_metadata": { "id": 4021, "uuid": "52982c17-d3cb-4322-9cf9-43ccde081e29", "symbol": "TREX", "name": "Trex Company Inc", "asset_type": "equity", "market_cap": 4314914000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Trex Company, Inc. manufactures and distributes wood-plastic composite products and related accessories primarily for residential deck and railing applications in the United States. The company is headquartered in Winchester, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "52982c17-d3cb-4322-9cf9-43ccde081e29", "symbol": "TREX", "name": "Trex Company Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/52982c17-d3cb-4322-9cf9-43ccde081e29/", "api_url": "https://sharemaestro.com/factors/api/tickers/52982c17-d3cb-4322-9cf9-43ccde081e29/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.25, "quality": 0.91, "momentum": 0.09, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 39.65, "market_cap": 4168504061.15, "pe_ratio": 21.7808, "earnings_yield": 0.0459, "ebitda_to_ev": 0.0717, "shareholder_yield": 0, "roe": 0.1922, "piotroski_f_score": 5, "momentum_12_1": -0.2904, "volatility_252d": 0.5302 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.494668+00:00", "batch_id": "" }, "size": { "price_close": 39.65, "market_cap": 4168504061.15, "market_cap_usd": 4168504061.15, "enterprise_value": 4559072061.15, "shares_outstanding": 105132511, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.7808, "pb_ratio": 4.1862, "ptbv_ratio": 4.3293, "ps_ratio": 3.5396, "pcf_ratio": 10.588, "pfcf_ratio": 5.1442, "ev_ebitda": 13.9471, "ev_ebit": 17.5483, "ev_sales": 3.8712, "ev_fcf": 5.6262, "earnings_yield": 0.0459, "fcf_yield": 0.1777, "price_to_sales": 3.5396, "price_to_book": 4.1862, "price_to_cashflow": 10.588, "ebitda_to_ev": 0.0717, "sales_yield": 0.2583 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3917, "operating_margin": 0.2206, "net_margin": 0.1625, "ebitda_margin": 0.2776, "fcf_margin": 0.6881, "roe": 0.1922, "roa": 0.1106, "roic": 0.138, "roc_greenblatt": null, "asset_turnover": 0.6808, "cash_conversion": 4.2341, "accruals_ratio": -0.117, "sbc_to_revenue": 0.008, "piotroski_f_score": 5, "altman_z_score": 6.0914, "earnings_stability_5y": 0.6143, "revenue_stability_5y": 0.1621, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2667, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7372, "net_debt_to_ebitda": 1.1948, "debt_to_assets": 0.2284, "interest_coverage": null, "current_ratio": 1.0241, "quick_ratio": 0.6187, "net_debt": 390568000, "local_beta": 0.0008, "volatility_252d": 0.5302, "volatility_60d": 1.2271, "max_drawdown_12m": -0.5466, "risk_adjusted_momentum": -0.5477 }, "growth": { "revenue_growth_1y": 0.0536, "revenue_growth_3y_cagr": 0.0202, "revenue_growth_5y_cagr": 0.0592, "eps_growth_1y": -0.0322, "eps_growth_3y_cagr": 0.0103, "eps_growth_5y_cagr": 0.0163, "fcf_growth_1y": 0.8292, "book_value_growth_1y": 0.2305, "revenue_growth": 0.0536, "earnings_growth": -0.0322 }, "momentum": { "price_return_1m": -0.0137, "price_return_3m": 0.0562, "price_return_6m": 0.1493, "price_return_9m": -0.3862, "price_return_12m": -0.3001, "price_return_12m_ex1m": -0.2904, "momentum_6m": 0.1493, "momentum_12m": -0.3001, "momentum_12_1": -0.2904, "distance_from_52w_high": -0.4211, "distance_from_52w_low": 0.277, "relative_strength": -0.4001 }, "raw_ttm": { "revenue_ttm": 1177677000, "gross_profit_ttm": 461255000, "ebit_ttm": 259802000, "ebitda_ttm": 326882000, "net_income_ttm": 191384000, "eps_diluted_ttm": 1.8204, "operating_cash_flow_ttm": 393701000, "capital_expenditure_ttm": 416633000, "fcf_ttm": 810334000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_current_liabilities": 566401000, "net_ppe": null, "total_assets": 1729814000, "total_debt": 395060000, "total_equity": 995761000, "net_working_capital": 404198000, "book_value_per_share": 9.4715, "retained_earnings": 1851250000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 962855000, "tangible_book_per_share": 9.1585 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 73, "rank_ptbv": 64, "rank_ps": 69, "rank_pcf": 46, "rank_ev_ebitda": 60, "rank_ev_ebit": 64, "rank_earnings_yield": 57, "rank_fcf_yield": 20, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 20, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 58, "rank_fcf_margin": 9, "rank_piotroski": 63, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 84 }, "composites": { "value_composite": 75, "quality_composite": 9, "momentum_composite": 91, "growth_composite": 89, "yield_composite": 94, "svqf_composite": 79, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.477, "os_score": 0.26, "value_percentile": 0.25, "quality_percentile": 0.91, "momentum_percentile": 0.09, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 86, "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": 5121, "ticker_id": 4021, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.494668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.65, "market_cap": 4168504061.15, "market_cap_usd": 4168504061.15, "enterprise_value": 4559072061.15, "shares_outstanding": 105132511, "fx_rate_to_usd": null, "pe_ratio": 21.78083884, "pb_ratio": 4.18624957, "ptbv_ratio": 4.32931652, "ps_ratio": 3.53959877, "pcf_ratio": 10.5879946, "pfcf_ratio": 5.14418013, "ev_ebitda": 13.94714931, "ev_ebit": 17.54825621, "ev_sales": 3.87124149, "ev_fcf": 5.6261641, "earnings_yield": 0.04591191, "fcf_yield": 0.17774099, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39166512, "operating_margin": 0.22060548, "net_margin": 0.16250975, "ebitda_margin": 0.27756507, "fcf_margin": 0.68807831, "roe": 0.19219873, "roa": 0.11063848, "roic": 0.13801002, "roc_greenblatt": null, "asset_turnover": 0.68081135, "cash_conversion": 4.2340739, "accruals_ratio": -0.11695882, "sbc_to_revenue": 0.00801238, "debt_to_equity": 0.7371779, "net_debt_to_ebitda": 1.19482871, "debt_to_assets": 0.22838294, "interest_coverage": null, "current_ratio": 1.02406422, "quick_ratio": 0.61873302, "net_debt": 390568000, "revenue_growth_1y": 0.05356023, "revenue_growth_3y_cagr": 0.02015215, "revenue_growth_5y_cagr": 0.05919239, "eps_growth_1y": -0.03222642, "eps_growth_3y_cagr": 0.01034438, "eps_growth_5y_cagr": 0.01629549, "fcf_growth_1y": 0.82918813, "book_value_growth_1y": 0.23051173, "piotroski_f_score": 5, "altman_z_score": 6.09142901, "earnings_stability_5y": 0.614293, "revenue_stability_5y": 0.16215, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01368159, "price_return_3m": 0.05620671, "price_return_6m": 0.14927536, "price_return_9m": -0.38622291, "price_return_12m": -0.30008826, "price_return_12m_ex1m": -0.29037952, "distance_from_52w_high": -0.42108337, "distance_from_52w_low": 0.27697262, "relative_strength": -0.40005184, "local_beta": 0.0008, "volatility_252d": 0.530205, "volatility_60d": 1.22713, "max_drawdown_12m": -0.54664915, "revenue_ttm": 1177677000, "gross_profit_ttm": 461255000, "ebit_ttm": 259802000, "ebitda_ttm": 326882000, "net_income_ttm": 191384000, "eps_diluted_ttm": 1.82040739, "operating_cash_flow_ttm": 393701000, "capital_expenditure_ttm": 416633000, "fcf_ttm": 810334000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_current_liabilities": 566401000, "net_ppe": null, "total_assets": 1729814000, "total_debt": 395060000, "total_equity": 995761000, "net_working_capital": 404198000, "book_value_per_share": 9.47148499, "retained_earnings": 1851250000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 962855000, "tangible_book_per_share": 9.15848952, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 57, "rank_pb": 73, "rank_ptbv": 64, "rank_ps": 69, "rank_pcf": 46, "rank_ev_ebitda": 60, "rank_ev_ebit": 64, "rank_earnings_yield": 57, "rank_fcf_yield": 20, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 20, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 58, "rank_fcf_margin": 9, "rank_piotroski": 63, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 84, "value_composite": 75, "quality_composite": 9, "momentum_composite": 91, "growth_composite": 89, "yield_composite": 94, "svqf_composite": 79, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 86, "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": 39.65, "os": 0.26, "value": 0.25, "quality": 0.91, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 21.7808, "earnings_yield": 0.0459, "shareholder_yield": 0, "roe": 0.1922, "momentum_12_1": -0.2904, "complete_fields": { "id": 5121, "ticker_id": 4021, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.494668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.65, "market_cap": 4168504061.15, "market_cap_usd": 4168504061.15, "enterprise_value": 4559072061.15, "shares_outstanding": 105132511, "fx_rate_to_usd": null, "pe_ratio": 21.78083884, "pb_ratio": 4.18624957, "ptbv_ratio": 4.32931652, "ps_ratio": 3.53959877, "pcf_ratio": 10.5879946, "pfcf_ratio": 5.14418013, "ev_ebitda": 13.94714931, "ev_ebit": 17.54825621, "ev_sales": 3.87124149, "ev_fcf": 5.6261641, "earnings_yield": 0.04591191, "fcf_yield": 0.17774099, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39166512, "operating_margin": 0.22060548, "net_margin": 0.16250975, "ebitda_margin": 0.27756507, "fcf_margin": 0.68807831, "roe": 0.19219873, "roa": 0.11063848, "roic": 0.13801002, "roc_greenblatt": null, "asset_turnover": 0.68081135, "cash_conversion": 4.2340739, "accruals_ratio": -0.11695882, "sbc_to_revenue": 0.00801238, "debt_to_equity": 0.7371779, "net_debt_to_ebitda": 1.19482871, "debt_to_assets": 0.22838294, "interest_coverage": null, "current_ratio": 1.02406422, "quick_ratio": 0.61873302, "net_debt": 390568000, "revenue_growth_1y": 0.05356023, "revenue_growth_3y_cagr": 0.02015215, "revenue_growth_5y_cagr": 0.05919239, "eps_growth_1y": -0.03222642, "eps_growth_3y_cagr": 0.01034438, "eps_growth_5y_cagr": 0.01629549, "fcf_growth_1y": 0.82918813, "book_value_growth_1y": 0.23051173, "piotroski_f_score": 5, "altman_z_score": 6.09142901, "earnings_stability_5y": 0.614293, "revenue_stability_5y": 0.16215, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01368159, "price_return_3m": 0.05620671, "price_return_6m": 0.14927536, "price_return_9m": -0.38622291, "price_return_12m": -0.30008826, "price_return_12m_ex1m": -0.29037952, "distance_from_52w_high": -0.42108337, "distance_from_52w_low": 0.27697262, "relative_strength": -0.40005184, "local_beta": 0.0008, "volatility_252d": 0.530205, "volatility_60d": 1.22713, "max_drawdown_12m": -0.54664915, "revenue_ttm": 1177677000, "gross_profit_ttm": 461255000, "ebit_ttm": 259802000, "ebitda_ttm": 326882000, "net_income_ttm": 191384000, "eps_diluted_ttm": 1.82040739, "operating_cash_flow_ttm": 393701000, "capital_expenditure_ttm": 416633000, "fcf_ttm": 810334000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_current_liabilities": 566401000, "net_ppe": null, "total_assets": 1729814000, "total_debt": 395060000, "total_equity": 995761000, "net_working_capital": 404198000, "book_value_per_share": 9.47148499, "retained_earnings": 1851250000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 962855000, "tangible_book_per_share": 9.15848952, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 57, "rank_pb": 73, "rank_ptbv": 64, "rank_ps": 69, "rank_pcf": 46, "rank_ev_ebitda": 60, "rank_ev_ebit": 64, "rank_earnings_yield": 57, "rank_fcf_yield": 20, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 20, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 58, "rank_fcf_margin": 9, "rank_piotroski": 63, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 84, "value_composite": 75, "quality_composite": 9, "momentum_composite": 91, "growth_composite": 89, "yield_composite": 94, "svqf_composite": 79, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "ebit": 257961000, "ebitda": 320918000, "pretax_income": 257961000, "tax_provision": 67546000, "net_income": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": null, "total_debt": 145579000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 107095977, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 358113000, "capital_expenditure": 223592000, "free_cash_flow": 581705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342707, "ticker_id": 4021, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257961000", "ebitda": "320918000", "netIncome": "190415000", "grossProfit": "459964000", "depreciation": "None", "totalRevenue": "1174267000", "costOfRevenue": "714303000", "interestIncome": "None", "incomeBeforeTax": "257961000", "interestExpense": "None", "operatingIncome": "257961000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67546000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "202003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "714303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62957000", "sellingGeneralAndAdministrative": "202003000", "netIncomeFromContinuingOperations": "190415000" }, "balance": { "goodwill": "14200000", "inventory": "238665000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1490791000", "longTermDebt": "None", "shortTermDebt": "145579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17329000", "reportedCurrency": "USD", "retainedEarnings": "1789847000", "totalLiabilities": "456527000", "otherCurrentAssets": "17696000", "totalCurrentAssets": "310406000", "currentLongTermDebt": "133500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180385000", "currentAccountsPayable": "34759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229089000", "totalShareholderEquity": "1034263999", "capitalLeaseObligations": "53834000", "otherCurrentLiabilities": "70367000", "totalCurrentLiabilities": "250705000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "205821999", "cashAndShortTermInvestments": "3807000", "commonStockSharesOutstanding": "107095977", "intangibleAssetsExcludingGoodwill": "17329000", "cashAndCashEquivalentsAtCarryingValue": "3807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18286000", "operatingCashflow": "358113000", "capitalExpenditures": "223592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122381000", "cashflowFromInvestment": "-233217000", "stockBasedCompensation": "9115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1174267000, "cost_of_revenue": 714303000, "gross_profit": 459964000, "research_and_development": null, "selling_general_admin": 202003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257961000, "depreciation_amortisation": 62957000, "ebitda": 320918000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 257961000, "tax_provision": 67546000, "effective_tax_rate": null, "net_income": 190415000, "net_income_continuing_ops": 190415000, "net_income_to_common": 190415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3807000, "short_term_investments": null, "net_receivables": 50238000, "inventory": 238665000, "other_current_assets": null, "total_current_assets": 310406000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 17329000, "goodwill_and_intangibles": 31529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1180385000, "total_assets": 1490791000, "short_term_debt": 145579000, "accounts_payable": 34759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250705000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205821999, "total_liabilities": 456527000, "total_debt": 145579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1789847000, "total_equity": 1034263999, "shares_outstanding": 107095977, "operating_cash_flow": 358113000, "stock_based_compensation": 9115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122381000, "free_cash_flow": 581705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257961000", "ebitda": "320918000", "netIncome": "190415000", "grossProfit": "459964000", "depreciation": "None", "totalRevenue": "1174267000", "costOfRevenue": "714303000", "interestIncome": "None", "incomeBeforeTax": "257961000", "interestExpense": "None", "operatingIncome": "257961000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67546000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "202003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "714303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62957000", "sellingGeneralAndAdministrative": "202003000", "netIncomeFromContinuingOperations": "190415000" }, "balance": { "goodwill": "14200000", "inventory": "238665000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1490791000", "longTermDebt": "None", "shortTermDebt": "145579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17329000", "reportedCurrency": "USD", "retainedEarnings": "1789847000", "totalLiabilities": "456527000", "otherCurrentAssets": "17696000", "totalCurrentAssets": "310406000", "currentLongTermDebt": "133500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180385000", "currentAccountsPayable": "34759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229089000", "totalShareholderEquity": "1034263999", "capitalLeaseObligations": "53834000", "otherCurrentLiabilities": "70367000", "totalCurrentLiabilities": "250705000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "205821999", "cashAndShortTermInvestments": "3807000", "commonStockSharesOutstanding": "107095977", "intangibleAssetsExcludingGoodwill": "17329000", "cashAndCashEquivalentsAtCarryingValue": "3807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18286000", "operatingCashflow": "358113000", "capitalExpenditures": "223592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122381000", "cashflowFromInvestment": "-233217000", "stockBasedCompensation": "9115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 1151449000, "cost_of_revenue": 665781000, "gross_profit": 485668000, "ebit": 305673000, "ebitda": 360343000, "pretax_income": 305684000, "tax_provision": 79292000, "net_income": 226392000, "net_income_to_common": 226392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1292000, "total_current_assets": 318908000, "total_assets": 1324298000, "short_term_debt": 213400000, "long_term_debt": 41979000, "total_debt": 255379000, "total_liabilities": 474156000, "total_equity": 850142000, "shares_outstanding": 108322576, "goodwill_and_intangibles": 102556000 }, "cash_flow": { "operating_cash_flow": 143929000, "capital_expenditure": 236641000, "free_cash_flow": 380570000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342712, "ticker_id": 4021, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305673000", "ebitda": "360343000", "netIncome": "226392000", "grossProfit": "485668000", "depreciation": "None", "totalRevenue": "1151449000", "costOfRevenue": "665781000", "interestIncome": "None", "incomeBeforeTax": "305684000", "interestExpense": "11000", "operatingIncome": "305673000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79292000", "reportedCurrency": "USD", "netInterestIncome": "11000", "nonInterestIncome": "None", "operatingExpenses": "179995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54670000", "sellingGeneralAndAdministrative": "179995000", "netIncomeFromContinuingOperations": "226392000" }, "balance": { "goodwill": "14200000", "inventory": "207282000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1324298000", "longTermDebt": "41979000", "shortTermDebt": "213400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "88356000", "reportedCurrency": "USD", "retainedEarnings": "1562450000", "totalLiabilities": "474156000", "otherCurrentAssets": "21978000", "totalCurrentAssets": "318908000", "currentLongTermDebt": "202600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005390000", "currentAccountsPayable": "61272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244579000", "totalShareholderEquity": "850142000", "capitalLeaseObligations": "52779000", "otherCurrentLiabilities": "77688000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "131679000", "cashAndShortTermInvestments": "1292000", "commonStockSharesOutstanding": "108322576", "intangibleAssetsExcludingGoodwill": "88356000", "cashAndCashEquivalentsAtCarryingValue": "1292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226392000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-100193000", "operatingCashflow": "143929000", "capitalExpenditures": "236641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91939000", "cashflowFromInvestment": "-236535000", "stockBasedCompensation": "12635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1151449000, "cost_of_revenue": 665781000, "gross_profit": 485668000, "research_and_development": null, "selling_general_admin": 179995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305673000, "depreciation_amortisation": 54670000, "ebitda": 360343000, "interest_expense": 11000, "interest_income": null, "other_non_operating": null, "pretax_income": 305684000, "tax_provision": 79292000, "effective_tax_rate": null, "net_income": 226392000, "net_income_continuing_ops": 226392000, "net_income_to_common": 226392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1292000, "short_term_investments": null, "net_receivables": 88356000, "inventory": 207282000, "other_current_assets": null, "total_current_assets": 318908000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 88356000, "goodwill_and_intangibles": 102556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005390000, "total_assets": 1324298000, "short_term_debt": 213400000, "accounts_payable": 61272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 342477000, "long_term_debt": 41979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131679000, "total_liabilities": 474156000, "total_debt": 255379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1562450000, "total_equity": 850142000, "shares_outstanding": 108322576, "operating_cash_flow": 143929000, "stock_based_compensation": 12635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236535000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91939000, "free_cash_flow": 380570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "305673000", "ebitda": "360343000", "netIncome": "226392000", "grossProfit": "485668000", "depreciation": "None", "totalRevenue": "1151449000", "costOfRevenue": "665781000", "interestIncome": "None", "incomeBeforeTax": "305684000", "interestExpense": "11000", "operatingIncome": "305673000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "79292000", "reportedCurrency": "USD", "netInterestIncome": "11000", "nonInterestIncome": "None", "operatingExpenses": "179995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54670000", "sellingGeneralAndAdministrative": "179995000", "netIncomeFromContinuingOperations": "226392000" }, "balance": { "goodwill": "14200000", "inventory": "207282000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1324298000", "longTermDebt": "41979000", "shortTermDebt": "213400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "88356000", "reportedCurrency": "USD", "retainedEarnings": "1562450000", "totalLiabilities": "474156000", "otherCurrentAssets": "21978000", "totalCurrentAssets": "318908000", "currentLongTermDebt": "202600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005390000", "currentAccountsPayable": "61272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244579000", "totalShareholderEquity": "850142000", "capitalLeaseObligations": "52779000", "otherCurrentLiabilities": "77688000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "131679000", "cashAndShortTermInvestments": "1292000", "commonStockSharesOutstanding": "108322576", "intangibleAssetsExcludingGoodwill": "88356000", "cashAndCashEquivalentsAtCarryingValue": "1292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226392000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-100193000", "operatingCashflow": "143929000", "capitalExpenditures": "236641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91939000", "cashflowFromInvestment": "-236535000", "stockBasedCompensation": "12635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 1094837000, "cost_of_revenue": 642430000, "gross_profit": 452407000, "ebit": 276204000, "ebitda": 326393000, "pretax_income": 276199000, "tax_provision": 70815000, "net_income": 205384000, "net_income_to_common": 205384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1959000, "total_current_assets": 172254000, "total_assets": 932885000, "short_term_debt": 13163000, "long_term_debt": 18840000, "total_debt": 32003000, "total_liabilities": 216214000, "total_equity": 716671000, "shares_outstanding": 108809403, "goodwill_and_intangibles": 18163000 }, "cash_flow": { "operating_cash_flow": 389420000, "capital_expenditure": 166089000, "free_cash_flow": 555509000, "dividends_paid": 30000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342717, "ticker_id": 4021, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "276204000", "ebitda": "326393000", "netIncome": "205384000", "grossProfit": "452407000", "depreciation": "None", "totalRevenue": "1094837000", "costOfRevenue": "642430000", "interestIncome": "None", "incomeBeforeTax": "276199000", "interestExpense": "5000", "operatingIncome": "276204000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "70815000", "reportedCurrency": "USD", "netInterestIncome": "-2555000", "nonInterestIncome": "None", "operatingExpenses": "176203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50189000", "sellingGeneralAndAdministrative": "124103000", "netIncomeFromContinuingOperations": "193510000" }, "balance": { "goodwill": "14200000", "inventory": "107089000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "932885000", "longTermDebt": "18840000", "shortTermDebt": "13163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3963000", "reportedCurrency": "USD", "retainedEarnings": "1336058000", "totalLiabilities": "216214000", "otherCurrentAssets": "12459000", "totalCurrentAssets": "172254000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760631000", "currentAccountsPayable": "23963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32003000", "totalShareholderEquity": "716671000", "capitalLeaseObligations": "26503000", "otherCurrentLiabilities": "53936000", "totalCurrentLiabilities": "91062000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "125152000", "cashAndShortTermInvestments": "1959000", "commonStockSharesOutstanding": "108809403", "intangibleAssetsExcludingGoodwill": "3963000", "cashAndCashEquivalentsAtCarryingValue": "1959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205384000", "profitLoss": "None", "dividendPayout": "30000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34266000", "operatingCashflow": "389420000", "capitalExpenditures": "166089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233697000", "cashflowFromInvestment": "-166089000", "stockBasedCompensation": "10164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1094837000, "cost_of_revenue": 642430000, "gross_profit": 452407000, "research_and_development": 3300000, "selling_general_admin": 124103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 276204000, "depreciation_amortisation": 50189000, "ebitda": 326393000, "interest_expense": 5000, "interest_income": null, "other_non_operating": null, "pretax_income": 276199000, "tax_provision": 70815000, "effective_tax_rate": null, "net_income": 205384000, "net_income_continuing_ops": 193510000, "net_income_to_common": 205384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1959000, "short_term_investments": null, "net_receivables": 50747000, "inventory": 107089000, "other_current_assets": null, "total_current_assets": 172254000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 3963000, "goodwill_and_intangibles": 18163000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 760631000, "total_assets": 932885000, "short_term_debt": 13163000, "accounts_payable": 23963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91062000, "long_term_debt": 18840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125152000, "total_liabilities": 216214000, "total_debt": 32003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1336058000, "total_equity": 716671000, "shares_outstanding": 108809403, "operating_cash_flow": 389420000, "stock_based_compensation": 10164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166089000, "dividends_paid": 30000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233697000, "free_cash_flow": 555509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "276204000", "ebitda": "326393000", "netIncome": "205384000", "grossProfit": "452407000", "depreciation": "None", "totalRevenue": "1094837000", "costOfRevenue": "642430000", "interestIncome": "None", "incomeBeforeTax": "276199000", "interestExpense": "5000", "operatingIncome": "276204000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "70815000", "reportedCurrency": "USD", "netInterestIncome": "-2555000", "nonInterestIncome": "None", "operatingExpenses": "176203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50189000", "sellingGeneralAndAdministrative": "124103000", "netIncomeFromContinuingOperations": "193510000" }, "balance": { "goodwill": "14200000", "inventory": "107089000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "932885000", "longTermDebt": "18840000", "shortTermDebt": "13163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3963000", "reportedCurrency": "USD", "retainedEarnings": "1336058000", "totalLiabilities": "216214000", "otherCurrentAssets": "12459000", "totalCurrentAssets": "172254000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760631000", "currentAccountsPayable": "23963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32003000", "totalShareholderEquity": "716671000", "capitalLeaseObligations": "26503000", "otherCurrentLiabilities": "53936000", "totalCurrentLiabilities": "91062000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "125152000", "cashAndShortTermInvestments": "1959000", "commonStockSharesOutstanding": "108809403", "intangibleAssetsExcludingGoodwill": "3963000", "cashAndCashEquivalentsAtCarryingValue": "1959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205384000", "profitLoss": "None", "dividendPayout": "30000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "34266000", "operatingCashflow": "389420000", "capitalExpenditures": "166089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233697000", "cashflowFromInvestment": "-166089000", "stockBasedCompensation": "10164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 1106043000, "cost_of_revenue": 702054000, "gross_profit": 403989000, "ebit": 262158000, "ebitda": 306456000, "pretax_income": 246838000, "tax_provision": 62212000, "net_income": 184626000, "net_income_to_common": 184626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12325000, "total_current_assets": 286842000, "total_assets": 933705000, "short_term_debt": 229488000, "long_term_debt": 23974000, "total_debt": 253462000, "total_liabilities": 415356000, "total_equity": 518349000, "shares_outstanding": 111880488, "goodwill_and_intangibles": 18600000 }, "cash_flow": { "operating_cash_flow": 216220000, "capital_expenditure": 176228000, "free_cash_flow": 392448000, "dividends_paid": 1742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342722, "ticker_id": 4021, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262158000", "ebitda": "306456000", "netIncome": "184626000", "grossProfit": "403989000", "depreciation": "None", "totalRevenue": "1106043000", "costOfRevenue": "702054000", "interestIncome": "103000", "incomeBeforeTax": "246838000", "interestExpense": "30743000", "operatingIncome": "246735000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "62212000", "reportedCurrency": "USD", "netInterestIncome": "103000", "nonInterestIncome": "None", "operatingExpenses": "157254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "702054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44298000", "sellingGeneralAndAdministrative": "98531000", "netIncomeFromContinuingOperations": "184626000" }, "balance": { "goodwill": "14200000", "inventory": "141355000", "commonStock": "1408000", "currentDebt": "None", "investments": "None", "totalAssets": "933705000", "longTermDebt": "23974000", "shortTermDebt": "229488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4400000", "reportedCurrency": "USD", "retainedEarnings": "1130674000", "totalLiabilities": "415356000", "otherCurrentAssets": "35105000", "totalCurrentAssets": "286842000", "currentLongTermDebt": "222000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646863000", "currentAccountsPayable": "19935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "620883000", "shortLongTermDebtTotal": "253462000", "totalShareholderEquity": "518349000", "capitalLeaseObligations": "31462000", "otherCurrentLiabilities": "41176000", "totalCurrentLiabilities": "290599000", "otherNonCurrentLiabilities": "11560000", "totalNonCurrentLiabilities": "124757000", "cashAndShortTermInvestments": "12325000", "commonStockSharesOutstanding": "111880488", "intangibleAssetsExcludingGoodwill": "4400000", "cashAndCashEquivalentsAtCarryingValue": "12325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184626000", "profitLoss": "None", "dividendPayout": "1742000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-64454000", "operatingCashflow": "216220000", "capitalExpenditures": "176228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176064000", "cashflowFromInvestment": "-168884000", "stockBasedCompensation": "5329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-398382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1106043000, "cost_of_revenue": 702054000, "gross_profit": 403989000, "research_and_development": 500000, "selling_general_admin": 98531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262158000, "depreciation_amortisation": 44298000, "ebitda": 306456000, "interest_expense": 30743000, "interest_income": null, "other_non_operating": null, "pretax_income": 246838000, "tax_provision": 62212000, "effective_tax_rate": null, "net_income": 184626000, "net_income_continuing_ops": 184626000, "net_income_to_common": 184626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12325000, "short_term_investments": null, "net_receivables": 98057000, "inventory": 141355000, "other_current_assets": null, "total_current_assets": 286842000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 4400000, "goodwill_and_intangibles": 18600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 646863000, "total_assets": 933705000, "short_term_debt": 229488000, "accounts_payable": 19935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290599000, "long_term_debt": 23974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124757000, "total_liabilities": 415356000, "total_debt": 253462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1130674000, "total_equity": 518349000, "shares_outstanding": 111880488, "operating_cash_flow": 216220000, "stock_based_compensation": 5329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168884000, "dividends_paid": 1742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176064000, "free_cash_flow": 392448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262158000", "ebitda": "306456000", "netIncome": "184626000", "grossProfit": "403989000", "depreciation": "None", "totalRevenue": "1106043000", "costOfRevenue": "702054000", "interestIncome": "103000", "incomeBeforeTax": "246838000", "interestExpense": "30743000", "operatingIncome": "246735000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "62212000", "reportedCurrency": "USD", "netInterestIncome": "103000", "nonInterestIncome": "None", "operatingExpenses": "157254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "702054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44298000", "sellingGeneralAndAdministrative": "98531000", "netIncomeFromContinuingOperations": "184626000" }, "balance": { "goodwill": "14200000", "inventory": "141355000", "commonStock": "1408000", "currentDebt": "None", "investments": "None", "totalAssets": "933705000", "longTermDebt": "23974000", "shortTermDebt": "229488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4400000", "reportedCurrency": "USD", "retainedEarnings": "1130674000", "totalLiabilities": "415356000", "otherCurrentAssets": "35105000", "totalCurrentAssets": "286842000", "currentLongTermDebt": "222000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646863000", "currentAccountsPayable": "19935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "620883000", "shortLongTermDebtTotal": "253462000", "totalShareholderEquity": "518349000", "capitalLeaseObligations": "31462000", "otherCurrentLiabilities": "41176000", "totalCurrentLiabilities": "290599000", "otherNonCurrentLiabilities": "11560000", "totalNonCurrentLiabilities": "124757000", "cashAndShortTermInvestments": "12325000", "commonStockSharesOutstanding": "111880488", "intangibleAssetsExcludingGoodwill": "4400000", "cashAndCashEquivalentsAtCarryingValue": "12325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184626000", "profitLoss": "None", "dividendPayout": "1742000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-64454000", "operatingCashflow": "216220000", "capitalExpenditures": "176228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176064000", "cashflowFromInvestment": "-168884000", "stockBasedCompensation": "5329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-398382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 1196952000, "cost_of_revenue": 736448000, "gross_profit": 460504000, "ebit": 320880000, "ebitda": 356826000, "pretax_income": 275391000, "tax_provision": 66654000, "net_income": 208737000, "net_income_to_common": 208737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141053000, "total_current_assets": 401054000, "total_assets": 920321000, "short_term_debt": 7066000, "long_term_debt": 28263000, "total_debt": 35329000, "total_liabilities": 195287000, "total_equity": 725034000, "shares_outstanding": 115762843, "goodwill_and_intangibles": 19016000 }, "cash_flow": { "operating_cash_flow": 258064000, "capital_expenditure": 159394000, "free_cash_flow": 417458000, "dividends_paid": 1800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342727, "ticker_id": 4021, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320880000", "ebitda": "356826000", "netIncome": "208737000", "grossProfit": "460504000", "depreciation": "None", "totalRevenue": "1196952000", "costOfRevenue": "736448000", "interestIncome": "15000", "incomeBeforeTax": "275391000", "interestExpense": "90993000", "operatingIncome": "275376000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "66654000", "reportedCurrency": "USD", "netInterestIncome": "15000", "nonInterestIncome": "None", "operatingExpenses": "185128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35946000", "sellingGeneralAndAdministrative": "108924000", "netIncomeFromContinuingOperations": "208737000" }, "balance": { "goodwill": "14216000", "inventory": "83753000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "920321000", "longTermDebt": "28263000", "shortTermDebt": "7066000", "treasuryStock": "-350208000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4800000", "reportedCurrency": "USD", "retainedEarnings": "946048000", "totalLiabilities": "195287000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "401054000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519267000", "currentAccountsPayable": "24861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494936000", "shortLongTermDebtTotal": "28263000", "totalShareholderEquity": "725034000", "capitalLeaseObligations": "35329000", "otherCurrentLiabilities": "55374000", "totalCurrentLiabilities": "88702000", "otherNonCurrentLiabilities": "11560000", "totalNonCurrentLiabilities": "106585000", "cashAndShortTermInvestments": "141053000", "commonStockSharesOutstanding": "115762843", "intangibleAssetsExcludingGoodwill": "4800000", "cashAndCashEquivalentsAtCarryingValue": "141053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208737000", "profitLoss": "None", "dividendPayout": "1800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-15515000", "operatingCashflow": "258064000", "capitalExpenditures": "159394000", "changeInReceivables": "-44349000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80673000", "cashflowFromInvestment": "-158039000", "stockBasedCompensation": "8438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1196952000, "cost_of_revenue": 736448000, "gross_profit": 460504000, "research_and_development": 6000000, "selling_general_admin": 108924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320880000, "depreciation_amortisation": 35946000, "ebitda": 356826000, "interest_expense": 90993000, "interest_income": null, "other_non_operating": null, "pretax_income": 275391000, "tax_provision": 66654000, "effective_tax_rate": null, "net_income": 208737000, "net_income_continuing_ops": 208737000, "net_income_to_common": 208737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141053000, "short_term_investments": null, "net_receivables": 160611000, "inventory": 83753000, "other_current_assets": null, "total_current_assets": 401054000, "net_ppe": null, "goodwill": 14216000, "intangible_assets": 4800000, "goodwill_and_intangibles": 19016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 519267000, "total_assets": 920321000, "short_term_debt": 7066000, "accounts_payable": 24861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88702000, "long_term_debt": 28263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106585000, "total_liabilities": 195287000, "total_debt": 35329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 946048000, "total_equity": 725034000, "shares_outstanding": 115762843, "operating_cash_flow": 258064000, "stock_based_compensation": 8438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158039000, "dividends_paid": 1800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80673000, "free_cash_flow": 417458000, "net_change_in_cash": 19352000 }, "raw_data": { "income": { "ebit": "320880000", "ebitda": "356826000", "netIncome": "208737000", "grossProfit": "460504000", "depreciation": "None", "totalRevenue": "1196952000", "costOfRevenue": "736448000", "interestIncome": "15000", "incomeBeforeTax": "275391000", "interestExpense": "90993000", "operatingIncome": "275376000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "66654000", "reportedCurrency": "USD", "netInterestIncome": "15000", "nonInterestIncome": "None", "operatingExpenses": "185128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35946000", "sellingGeneralAndAdministrative": "108924000", "netIncomeFromContinuingOperations": "208737000" }, "balance": { "goodwill": "14216000", "inventory": "83753000", "commonStock": "1407000", "currentDebt": "None", "investments": "None", "totalAssets": "920321000", "longTermDebt": "28263000", "shortTermDebt": "7066000", "treasuryStock": "-350208000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4800000", "reportedCurrency": "USD", "retainedEarnings": "946048000", "totalLiabilities": "195287000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "401054000", "currentLongTermDebt": "0", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519267000", "currentAccountsPayable": "24861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494936000", "shortLongTermDebtTotal": "28263000", "totalShareholderEquity": "725034000", "capitalLeaseObligations": "35329000", "otherCurrentLiabilities": "55374000", "totalCurrentLiabilities": "88702000", "otherNonCurrentLiabilities": "11560000", "totalNonCurrentLiabilities": "106585000", "cashAndShortTermInvestments": "141053000", "commonStockSharesOutstanding": "115762843", "intangibleAssetsExcludingGoodwill": "4800000", "cashAndCashEquivalentsAtCarryingValue": "141053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208737000", "profitLoss": "None", "dividendPayout": "1800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-15515000", "operatingCashflow": "258064000", "capitalExpenditures": "159394000", "changeInReceivables": "-44349000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80673000", "cashflowFromInvestment": "-158039000", "stockBasedCompensation": "8438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82473000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 880831000, "cost_of_revenue": 521374000, "gross_profit": 359457000, "ebit": 233635000, "ebitda": 251574000, "pretax_income": 234634000, "tax_provision": 59003000, "net_income": 175631000, "net_income_to_common": 175631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121701000, "total_current_assets": 321997000, "total_assets": 770492000, "short_term_debt": 6708000, "long_term_debt": null, "total_debt": 6708000, "total_liabilities": 181961000, "total_equity": 588531000, "shares_outstanding": 116252866, "goodwill_and_intangibles": 73665000 }, "cash_flow": { "operating_cash_flow": 187294000, "capital_expenditure": 172823000, "free_cash_flow": 360117000, "dividends_paid": 1446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342732, "ticker_id": 4021, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233635000", "ebitda": "251574000", "netIncome": "175631000", "grossProfit": "359457000", "depreciation": "None", "totalRevenue": "880831000", "costOfRevenue": "521374000", "interestIncome": "999000", "incomeBeforeTax": "234634000", "interestExpense": "999000", "operatingIncome": "233635000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "59003000", "reportedCurrency": "USD", "netInterestIncome": "999000", "nonInterestIncome": "None", "operatingExpenses": "125822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17939000", "sellingGeneralAndAdministrative": "94122000", "netIncomeFromContinuingOperations": "175631000" }, "balance": { "goodwill": "67365000", "inventory": "68238000", "commonStock": "1406000", "currentDebt": "None", "investments": "None", "totalAssets": "770492000", "longTermDebt": "None", "shortTermDebt": "6708000", "treasuryStock": "-276273000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "737311000", "totalLiabilities": "181961000", "otherCurrentAssets": "8608000", "totalCurrentAssets": "321997000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448495000", "currentAccountsPayable": "38622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336537000", "shortLongTermDebtTotal": "35287000", "totalShareholderEquity": "588531000", "capitalLeaseObligations": "35287000", "otherCurrentLiabilities": "58605000", "totalCurrentLiabilities": "106353000", "otherNonCurrentLiabilities": "52652000", "totalNonCurrentLiabilities": "75608000", "cashAndShortTermInvestments": "121701000", "commonStockSharesOutstanding": "116252866", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "121701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175631000", "profitLoss": "None", "dividendPayout": "1446000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12132000", "operatingCashflow": "187294000", "capitalExpenditures": "172823000", "changeInReceivables": "-28286000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43768000", "cashflowFromInvestment": "-170658000", "stockBasedCompensation": "7131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 880831000, "cost_of_revenue": 521374000, "gross_profit": 359457000, "research_and_development": 3400000, "selling_general_admin": 94122000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233635000, "depreciation_amortisation": 17939000, "ebitda": 251574000, "interest_expense": 999000, "interest_income": null, "other_non_operating": null, "pretax_income": 234634000, "tax_provision": 59003000, "effective_tax_rate": null, "net_income": 175631000, "net_income_continuing_ops": 175631000, "net_income_to_common": 175631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121701000, "short_term_investments": null, "net_receivables": 123450000, "inventory": 68238000, "other_current_assets": null, "total_current_assets": 321997000, "net_ppe": null, "goodwill": 67365000, "intangible_assets": 6300000, "goodwill_and_intangibles": 73665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448495000, "total_assets": 770492000, "short_term_debt": 6708000, "accounts_payable": 38622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106353000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75608000, "total_liabilities": 181961000, "total_debt": 6708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 737311000, "total_equity": 588531000, "shares_outstanding": 116252866, "operating_cash_flow": 187294000, "stock_based_compensation": 7131000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170658000, "dividends_paid": 1446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43768000, "free_cash_flow": 360117000, "net_change_in_cash": -27132000 }, "raw_data": { "income": { "ebit": "233635000", "ebitda": "251574000", "netIncome": "175631000", "grossProfit": "359457000", "depreciation": "None", "totalRevenue": "880831000", "costOfRevenue": "521374000", "interestIncome": "999000", "incomeBeforeTax": "234634000", "interestExpense": "999000", "operatingIncome": "233635000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "59003000", "reportedCurrency": "USD", "netInterestIncome": "999000", "nonInterestIncome": "None", "operatingExpenses": "125822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17939000", "sellingGeneralAndAdministrative": "94122000", "netIncomeFromContinuingOperations": "175631000" }, "balance": { "goodwill": "67365000", "inventory": "68238000", "commonStock": "1406000", "currentDebt": "None", "investments": "None", "totalAssets": "770492000", "longTermDebt": "None", "shortTermDebt": "6708000", "treasuryStock": "-276273000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "737311000", "totalLiabilities": "181961000", "otherCurrentAssets": "8608000", "totalCurrentAssets": "321997000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448495000", "currentAccountsPayable": "38622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336537000", "shortLongTermDebtTotal": "35287000", "totalShareholderEquity": "588531000", "capitalLeaseObligations": "35287000", "otherCurrentLiabilities": "58605000", "totalCurrentLiabilities": "106353000", "otherNonCurrentLiabilities": "52652000", "totalNonCurrentLiabilities": "75608000", "cashAndShortTermInvestments": "121701000", "commonStockSharesOutstanding": "116252866", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "121701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175631000", "profitLoss": "None", "dividendPayout": "1446000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12132000", "operatingCashflow": "187294000", "capitalExpenditures": "172823000", "changeInReceivables": "-28286000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43768000", "cashflowFromInvestment": "-170658000", "stockBasedCompensation": "7131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 745347000, "cost_of_revenue": 438844000, "gross_profit": 306503000, "ebit": 188199000, "ebitda": 202230000, "pretax_income": 189702000, "tax_provision": 44964000, "net_income": 144738000, "net_income_to_common": 144738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148833000, "total_current_assets": 303204000, "total_assets": 592239000, "short_term_debt": 7079000, "long_term_debt": null, "total_debt": 7079000, "total_liabilities": 143064000, "total_equity": 449175000, "shares_outstanding": 117315498, "goodwill_and_intangibles": 74084000 }, "cash_flow": { "operating_cash_flow": 156352000, "capital_expenditure": 67265000, "free_cash_flow": 223617000, "dividends_paid": 1089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342737, "ticker_id": 4021, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188199000", "ebitda": "202230000", "netIncome": "144738000", "grossProfit": "306503000", "depreciation": "None", "totalRevenue": "745347000", "costOfRevenue": "438844000", "interestIncome": "1503000", "incomeBeforeTax": "189702000", "interestExpense": "1503000", "operatingIncome": "188199000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44964000", "reportedCurrency": "USD", "netInterestIncome": "1503000", "nonInterestIncome": "None", "operatingExpenses": "118304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14031000", "sellingGeneralAndAdministrative": "82604000", "netIncomeFromContinuingOperations": "144738000" }, "balance": { "goodwill": "67784000", "inventory": "56106000", "commonStock": "702000", "currentDebt": "None", "investments": "None", "totalAssets": "592239000", "longTermDebt": "None", "shortTermDebt": "7079000", "treasuryStock": "-237203000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "561680000", "totalLiabilities": "143064000", "otherCurrentAssets": "8632000", "totalCurrentAssets": "303204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289035000", "currentAccountsPayable": "15227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "171300000", "shortLongTermDebtTotal": "41321000", "totalShareholderEquity": "449175000", "capitalLeaseObligations": "41321000", "otherCurrentLiabilities": "52643000", "totalCurrentLiabilities": "78670000", "otherNonCurrentLiabilities": "54563000", "totalNonCurrentLiabilities": "64394000", "cashAndShortTermInvestments": "148833000", "commonStockSharesOutstanding": "117315498", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "148833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144738000", "profitLoss": "None", "dividendPayout": "1089000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1695000", "operatingCashflow": "156352000", "capitalExpenditures": "67265000", "changeInReceivables": "12701000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45974000", "cashflowFromInvestment": "-67244000", "stockBasedCompensation": "6930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43134000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 745347000, "cost_of_revenue": 438844000, "gross_profit": 306503000, "research_and_development": 4500000, "selling_general_admin": 82604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188199000, "depreciation_amortisation": 14031000, "ebitda": 202230000, "interest_expense": 1503000, "interest_income": null, "other_non_operating": null, "pretax_income": 189702000, "tax_provision": 44964000, "effective_tax_rate": null, "net_income": 144738000, "net_income_continuing_ops": 144738000, "net_income_to_common": 144738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148833000, "short_term_investments": null, "net_receivables": 89633000, "inventory": 56106000, "other_current_assets": null, "total_current_assets": 303204000, "net_ppe": null, "goodwill": 67784000, "intangible_assets": 6300000, "goodwill_and_intangibles": 74084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289035000, "total_assets": 592239000, "short_term_debt": 7079000, "accounts_payable": 15227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78670000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 64394000, "total_liabilities": 143064000, "total_debt": 7079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 561680000, "total_equity": 449175000, "shares_outstanding": 117315498, "operating_cash_flow": 156352000, "stock_based_compensation": 6930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67244000, "dividends_paid": 1089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45974000, "free_cash_flow": 223617000, "net_change_in_cash": 43134000 }, "raw_data": { "income": { "ebit": "188199000", "ebitda": "202230000", "netIncome": "144738000", "grossProfit": "306503000", "depreciation": "None", "totalRevenue": "745347000", "costOfRevenue": "438844000", "interestIncome": "1503000", "incomeBeforeTax": "189702000", "interestExpense": "1503000", "operatingIncome": "188199000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44964000", "reportedCurrency": "USD", "netInterestIncome": "1503000", "nonInterestIncome": "None", "operatingExpenses": "118304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14031000", "sellingGeneralAndAdministrative": "82604000", "netIncomeFromContinuingOperations": "144738000" }, "balance": { "goodwill": "67784000", "inventory": "56106000", "commonStock": "702000", "currentDebt": "None", "investments": "None", "totalAssets": "592239000", "longTermDebt": "None", "shortTermDebt": "7079000", "treasuryStock": "-237203000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6300000", "reportedCurrency": "USD", "retainedEarnings": "561680000", "totalLiabilities": "143064000", "otherCurrentAssets": "8632000", "totalCurrentAssets": "303204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289035000", "currentAccountsPayable": "15227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "171300000", "shortLongTermDebtTotal": "41321000", "totalShareholderEquity": "449175000", "capitalLeaseObligations": "41321000", "otherCurrentLiabilities": "52643000", "totalCurrentLiabilities": "78670000", "otherNonCurrentLiabilities": "54563000", "totalNonCurrentLiabilities": "64394000", "cashAndShortTermInvestments": "148833000", "commonStockSharesOutstanding": "117315498", "intangibleAssetsExcludingGoodwill": "6300000", "cashAndCashEquivalentsAtCarryingValue": "148833000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144738000", "profitLoss": "None", "dividendPayout": "1089000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1695000", "operatingCashflow": "156352000", "capitalExpenditures": "67265000", "changeInReceivables": "12701000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45974000", "cashflowFromInvestment": "-67244000", "stockBasedCompensation": "6930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43134000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 684250000, "cost_of_revenue": 389356000, "gross_profit": 294894000, "ebit": 176669000, "ebitda": 193266000, "pretax_income": 176861000, "tax_provision": 42289000, "net_income": 134572000, "net_income_to_common": 134572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105699000, "total_current_assets": 270225000, "total_assets": 465122000, "short_term_debt": 54310000, "long_term_debt": null, "total_debt": 54310000, "total_liabilities": 122159000, "total_equity": 342963000, "shares_outstanding": 118134604, "goodwill_and_intangibles": 74503000 }, "cash_flow": { "operating_cash_flow": 138121000, "capital_expenditure": 33816000, "free_cash_flow": 171937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342742, "ticker_id": 4021, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176669000", "ebitda": "193266000", "netIncome": "134572000", "grossProfit": "294894000", "depreciation": "None", "totalRevenue": "684250000", "costOfRevenue": "389356000", "interestIncome": "192000", "incomeBeforeTax": "176861000", "interestExpense": "192000", "operatingIncome": "176669000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "42289000", "reportedCurrency": "USD", "netInterestIncome": "192000", "nonInterestIncome": "None", "operatingExpenses": "118225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16597000", "sellingGeneralAndAdministrative": "83225000", "netIncomeFromContinuingOperations": "134572000" }, "balance": { "goodwill": "68461000", "inventory": "57801000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "465122000", "longTermDebt": "None", "shortTermDebt": "54310000", "treasuryStock": "-198903000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6042000", "reportedCurrency": "USD", "retainedEarnings": "416942000", "totalLiabilities": "122159000", "otherCurrentAssets": "4635000", "totalCurrentAssets": "270225000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194897000", "currentAccountsPayable": "31084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117144000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "342963000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59121000", "totalCurrentLiabilities": "92775000", "otherNonCurrentLiabilities": "27259000", "totalNonCurrentLiabilities": "29384000", "cashAndShortTermInvestments": "105699000", "commonStockSharesOutstanding": "118134604", "intangibleAssetsExcludingGoodwill": "6042000", "cashAndCashEquivalentsAtCarryingValue": "105699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23276000", "operatingCashflow": "138121000", "capitalExpenditures": "33816000", "changeInReceivables": "-24281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29203000", "cashflowFromInvestment": "-33733000", "stockBasedCompensation": "6344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684250000, "cost_of_revenue": 389356000, "gross_profit": 294894000, "research_and_development": 4200000, "selling_general_admin": 83225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176669000, "depreciation_amortisation": 16597000, "ebitda": 193266000, "interest_expense": 192000, "interest_income": null, "other_non_operating": null, "pretax_income": 176861000, "tax_provision": 42289000, "effective_tax_rate": null, "net_income": 134572000, "net_income_continuing_ops": 134572000, "net_income_to_common": 134572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105699000, "short_term_investments": null, "net_receivables": 102090000, "inventory": 57801000, "other_current_assets": null, "total_current_assets": 270225000, "net_ppe": null, "goodwill": 68461000, "intangible_assets": 6042000, "goodwill_and_intangibles": 74503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194897000, "total_assets": 465122000, "short_term_debt": 54310000, "accounts_payable": 31084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92775000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29384000, "total_liabilities": 122159000, "total_debt": 54310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 416942000, "total_equity": 342963000, "shares_outstanding": 118134604, "operating_cash_flow": 138121000, "stock_based_compensation": 6344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29203000, "free_cash_flow": 171937000, "net_change_in_cash": 75185000 }, "raw_data": { "income": { "ebit": "176669000", "ebitda": "193266000", "netIncome": "134572000", "grossProfit": "294894000", "depreciation": "None", "totalRevenue": "684250000", "costOfRevenue": "389356000", "interestIncome": "192000", "incomeBeforeTax": "176861000", "interestExpense": "192000", "operatingIncome": "176669000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "42289000", "reportedCurrency": "USD", "netInterestIncome": "192000", "nonInterestIncome": "None", "operatingExpenses": "118225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16597000", "sellingGeneralAndAdministrative": "83225000", "netIncomeFromContinuingOperations": "134572000" }, "balance": { "goodwill": "68461000", "inventory": "57801000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "465122000", "longTermDebt": "None", "shortTermDebt": "54310000", "treasuryStock": "-198903000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6042000", "reportedCurrency": "USD", "retainedEarnings": "416942000", "totalLiabilities": "122159000", "otherCurrentAssets": "4635000", "totalCurrentAssets": "270225000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194897000", "currentAccountsPayable": "31084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117144000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "342963000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59121000", "totalCurrentLiabilities": "92775000", "otherNonCurrentLiabilities": "27259000", "totalNonCurrentLiabilities": "29384000", "cashAndShortTermInvestments": "105699000", "commonStockSharesOutstanding": "118134604", "intangibleAssetsExcludingGoodwill": "6042000", "cashAndCashEquivalentsAtCarryingValue": "105699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23276000", "operatingCashflow": "138121000", "capitalExpenditures": "33816000", "changeInReceivables": "-24281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29203000", "cashflowFromInvestment": "-33733000", "stockBasedCompensation": "6344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "75185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "ebit": 83505000, "ebitda": 101876000, "pretax_income": 83505000, "tax_provision": 22102000, "net_income": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4492000, "total_current_assets": 580031000, "total_assets": 1729814000, "short_term_debt": 395060000, "long_term_debt": null, "total_debt": 395060000, "total_liabilities": 734053000, "total_equity": 995761000, "shares_outstanding": 105132511, "goodwill_and_intangibles": 32906000 }, "cash_flow": { "operating_cash_flow": -118425000, "capital_expenditure": 23105000, "free_cash_flow": -95320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342705, "ticker_id": 4021, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83505000", "ebitda": "101876000", "netIncome": "61403000", "grossProfit": "139022000", "depreciation": "None", "totalRevenue": "343403000", "costOfRevenue": "204381000", "interestIncome": "None", "incomeBeforeTax": "83505000", "interestExpense": "None", "operatingIncome": "83505000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22102000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "55517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18371000", "sellingGeneralAndAdministrative": "55517000", "netIncomeFromContinuingOperations": "61403000" }, "balance": { "goodwill": "14200000", "inventory": "229580000", "commonStock": "1413000", "currentDebt": "None", "investments": "None", "totalAssets": "1729814000", "longTermDebt": "None", "shortTermDebt": "395060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "18706000", "reportedCurrency": "USD", "retainedEarnings": "1851250000", "totalLiabilities": "734053000", "otherCurrentAssets": "19031000", "totalCurrentAssets": "580031000", "currentLongTermDebt": "382500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "326928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1149783000", "currentAccountsPayable": "65941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435198000", "totalShareholderEquity": "995761000", "capitalLeaseObligations": "52698000", "otherCurrentLiabilities": "105400000", "totalCurrentLiabilities": "566401000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "167652000", "cashAndShortTermInvestments": "4492000", "commonStockSharesOutstanding": "105132511", "intangibleAssetsExcludingGoodwill": "18706000", "cashAndCashEquivalentsAtCarryingValue": "4492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "9086000", "operatingCashflow": "-118425000", "capitalExpenditures": "23105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144022000", "cashflowFromInvestment": "-24912000", "stockBasedCompensation": "2634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343403000, "cost_of_revenue": 204381000, "gross_profit": 139022000, "research_and_development": null, "selling_general_admin": 55517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83505000, "depreciation_amortisation": 18371000, "ebitda": 101876000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 83505000, "tax_provision": 22102000, "effective_tax_rate": null, "net_income": 61403000, "net_income_continuing_ops": 61403000, "net_income_to_common": 61403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4492000, "short_term_investments": null, "net_receivables": 326928000, "inventory": 229580000, "other_current_assets": null, "total_current_assets": 580031000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 18706000, "goodwill_and_intangibles": 32906000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1149783000, "total_assets": 1729814000, "short_term_debt": 395060000, "accounts_payable": 65941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566401000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167652000, "total_liabilities": 734053000, "total_debt": 395060000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1851250000, "total_equity": 995761000, "shares_outstanding": 105132511, "operating_cash_flow": -118425000, "stock_based_compensation": 2634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144022000, "free_cash_flow": -95320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83505000", "ebitda": "101876000", "netIncome": "61403000", "grossProfit": "139022000", "depreciation": "None", "totalRevenue": "343403000", "costOfRevenue": "204381000", "interestIncome": "None", "incomeBeforeTax": "83505000", "interestExpense": "None", "operatingIncome": "83505000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22102000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "55517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18371000", "sellingGeneralAndAdministrative": "55517000", "netIncomeFromContinuingOperations": "61403000" }, "balance": { "goodwill": "14200000", "inventory": "229580000", "commonStock": "1413000", "currentDebt": "None", "investments": "None", "totalAssets": "1729814000", "longTermDebt": "None", "shortTermDebt": "395060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "18706000", "reportedCurrency": "USD", "retainedEarnings": "1851250000", "totalLiabilities": "734053000", "otherCurrentAssets": "19031000", "totalCurrentAssets": "580031000", "currentLongTermDebt": "382500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "326928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1149783000", "currentAccountsPayable": "65941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435198000", "totalShareholderEquity": "995761000", "capitalLeaseObligations": "52698000", "otherCurrentLiabilities": "105400000", "totalCurrentLiabilities": "566401000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "167652000", "cashAndShortTermInvestments": "4492000", "commonStockSharesOutstanding": "105132511", "intangibleAssetsExcludingGoodwill": "18706000", "cashAndCashEquivalentsAtCarryingValue": "4492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61403000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "9086000", "operatingCashflow": "-118425000", "capitalExpenditures": "23105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144022000", "cashflowFromInvestment": "-24912000", "stockBasedCompensation": "2634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "ebit": 3502000, "ebitda": 20391000, "pretax_income": 3502000, "tax_provision": 1200000, "net_income": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3807000, "total_current_assets": 310406000, "total_assets": 1490791000, "short_term_debt": 145579000, "long_term_debt": null, "total_debt": 145579000, "total_liabilities": 456527000, "total_equity": 1034263999, "shares_outstanding": 106477027, "goodwill_and_intangibles": 31529000 }, "cash_flow": { "operating_cash_flow": 65486000, "capital_expenditure": 211297000, "free_cash_flow": 276783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342706, "ticker_id": 4021, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3502000", "ebitda": "20391000", "netIncome": "2302000", "grossProfit": "48663000", "depreciation": "None", "totalRevenue": "161125000", "costOfRevenue": "112462000", "interestIncome": "None", "incomeBeforeTax": "3502000", "interestExpense": "None", "operatingIncome": "3502000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "45161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16889000", "sellingGeneralAndAdministrative": "45162000", "netIncomeFromContinuingOperations": "2302000" }, "balance": { "goodwill": "14200000", "inventory": "238665000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1490791000", "longTermDebt": "None", "shortTermDebt": "145579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17329000", "reportedCurrency": "USD", "retainedEarnings": "1789847000", "totalLiabilities": "456527000", "otherCurrentAssets": "17696000", "totalCurrentAssets": "310406000", "currentLongTermDebt": "133500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180385000", "currentAccountsPayable": "34759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229089000", "totalShareholderEquity": "1034263999", "capitalLeaseObligations": "53834000", "otherCurrentLiabilities": "70367000", "totalCurrentLiabilities": "250705000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "205821999", "cashAndShortTermInvestments": "3807000", "commonStockSharesOutstanding": "106477027", "intangibleAssetsExcludingGoodwill": "17329000", "cashAndCashEquivalentsAtCarryingValue": "3807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2302000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-39445000", "operatingCashflow": "65486000", "capitalExpenditures": "211297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27955000", "cashflowFromInvestment": "-45081000", "stockBasedCompensation": "2655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161125000, "cost_of_revenue": 112462000, "gross_profit": 48663000, "research_and_development": null, "selling_general_admin": 45162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3502000, "depreciation_amortisation": 16889000, "ebitda": 20391000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3502000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": 2302000, "net_income_continuing_ops": 2302000, "net_income_to_common": 2302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3807000, "short_term_investments": null, "net_receivables": 50238000, "inventory": 238665000, "other_current_assets": null, "total_current_assets": 310406000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 17329000, "goodwill_and_intangibles": 31529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1180385000, "total_assets": 1490791000, "short_term_debt": 145579000, "accounts_payable": 34759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250705000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205821999, "total_liabilities": 456527000, "total_debt": 145579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1789847000, "total_equity": 1034263999, "shares_outstanding": 106477027, "operating_cash_flow": 65486000, "stock_based_compensation": 2655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27955000, "free_cash_flow": 276783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3502000", "ebitda": "20391000", "netIncome": "2302000", "grossProfit": "48663000", "depreciation": "None", "totalRevenue": "161125000", "costOfRevenue": "112462000", "interestIncome": "None", "incomeBeforeTax": "3502000", "interestExpense": "None", "operatingIncome": "3502000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "45161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16889000", "sellingGeneralAndAdministrative": "45162000", "netIncomeFromContinuingOperations": "2302000" }, "balance": { "goodwill": "14200000", "inventory": "238665000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1490791000", "longTermDebt": "None", "shortTermDebt": "145579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17329000", "reportedCurrency": "USD", "retainedEarnings": "1789847000", "totalLiabilities": "456527000", "otherCurrentAssets": "17696000", "totalCurrentAssets": "310406000", "currentLongTermDebt": "133500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180385000", "currentAccountsPayable": "34759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229089000", "totalShareholderEquity": "1034263999", "capitalLeaseObligations": "53834000", "otherCurrentLiabilities": "70367000", "totalCurrentLiabilities": "250705000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "205821999", "cashAndShortTermInvestments": "3807000", "commonStockSharesOutstanding": "106477027", "intangibleAssetsExcludingGoodwill": "17329000", "cashAndCashEquivalentsAtCarryingValue": "3807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2302000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-39445000", "operatingCashflow": "65486000", "capitalExpenditures": "211297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27955000", "cashflowFromInvestment": "-45081000", "stockBasedCompensation": "2655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 285348000, "cost_of_revenue": 169910000, "gross_profit": 115438000, "ebit": 70397000, "ebitda": 86409000, "pretax_income": 70397000, "tax_provision": 18627000, "net_income": 51770000, "net_income_to_common": 51770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11357000, "total_current_assets": 337785000, "total_assets": 1452478000, "short_term_debt": 122598000, "long_term_debt": null, "total_debt": 122598000, "total_liabilities": 409996000, "total_equity": 1042482000, "shares_outstanding": 107332641, "goodwill_and_intangibles": 30392000 }, "cash_flow": { "operating_cash_flow": 196888000, "capital_expenditure": 131176000, "free_cash_flow": 328064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342708, "ticker_id": 4021, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70397000", "ebitda": "86409000", "netIncome": "51770000", "grossProfit": "115438000", "depreciation": "None", "totalRevenue": "285348000", "costOfRevenue": "169910000", "interestIncome": "0", "incomeBeforeTax": "70397000", "interestExpense": "None", "operatingIncome": "70397000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18627000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "45041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16012000", "sellingGeneralAndAdministrative": "45041000", "netIncomeFromContinuingOperations": "51770000" }, "balance": { "goodwill": "14200000", "inventory": "149552000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1452478000", "longTermDebt": "None", "shortTermDebt": "122598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16192000", "reportedCurrency": "USD", "retainedEarnings": "1750563000", "totalLiabilities": "409996000", "otherCurrentAssets": "12879000", "totalCurrentAssets": "337785000", "currentLongTermDebt": "111300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1114693000", "currentAccountsPayable": "47460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158304000", "totalShareholderEquity": "1042482000", "capitalLeaseObligations": "47004000", "otherCurrentLiabilities": "112121000", "totalCurrentLiabilities": "282179000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "127817000", "cashAndShortTermInvestments": "11357000", "commonStockSharesOutstanding": "107332641", "intangibleAssetsExcludingGoodwill": "16192000", "cashAndCashEquivalentsAtCarryingValue": "11357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51770000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7708000", "operatingCashflow": "196888000", "capitalExpenditures": "131176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133905000", "cashflowFromInvestment": "-57149000", "stockBasedCompensation": "1213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285348000, "cost_of_revenue": 169910000, "gross_profit": 115438000, "research_and_development": null, "selling_general_admin": 45041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70397000, "depreciation_amortisation": 16012000, "ebitda": 86409000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 70397000, "tax_provision": 18627000, "effective_tax_rate": null, "net_income": 51770000, "net_income_continuing_ops": 51770000, "net_income_to_common": 51770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11357000, "short_term_investments": null, "net_receivables": 163997000, "inventory": 149552000, "other_current_assets": null, "total_current_assets": 337785000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 16192000, "goodwill_and_intangibles": 30392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1114693000, "total_assets": 1452478000, "short_term_debt": 122598000, "accounts_payable": 47460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282179000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 127817000, "total_liabilities": 409996000, "total_debt": 122598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1750563000, "total_equity": 1042482000, "shares_outstanding": 107332641, "operating_cash_flow": 196888000, "stock_based_compensation": 1213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133905000, "free_cash_flow": 328064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70397000", "ebitda": "86409000", "netIncome": "51770000", "grossProfit": "115438000", "depreciation": "None", "totalRevenue": "285348000", "costOfRevenue": "169910000", "interestIncome": "0", "incomeBeforeTax": "70397000", "interestExpense": "None", "operatingIncome": "70397000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18627000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "45041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16012000", "sellingGeneralAndAdministrative": "45041000", "netIncomeFromContinuingOperations": "51770000" }, "balance": { "goodwill": "14200000", "inventory": "149552000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1452478000", "longTermDebt": "None", "shortTermDebt": "122598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16192000", "reportedCurrency": "USD", "retainedEarnings": "1750563000", "totalLiabilities": "409996000", "otherCurrentAssets": "12879000", "totalCurrentAssets": "337785000", "currentLongTermDebt": "111300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1114693000", "currentAccountsPayable": "47460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158304000", "totalShareholderEquity": "1042482000", "capitalLeaseObligations": "47004000", "otherCurrentLiabilities": "112121000", "totalCurrentLiabilities": "282179000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "127817000", "cashAndShortTermInvestments": "11357000", "commonStockSharesOutstanding": "107332641", "intangibleAssetsExcludingGoodwill": "16192000", "cashAndCashEquivalentsAtCarryingValue": "11357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51770000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7708000", "operatingCashflow": "196888000", "capitalExpenditures": "131176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133905000", "cashflowFromInvestment": "-57149000", "stockBasedCompensation": "1213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 387801000, "cost_of_revenue": 229669000, "gross_profit": 158132000, "ebit": 102398000, "ebitda": 118206000, "pretax_income": 102475000, "tax_provision": 26566000, "net_income": 75909000, "net_income_to_common": 75909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5523000, "total_current_assets": 453464000, "total_assets": 1537855000, "short_term_debt": 256721000, "long_term_debt": null, "total_debt": 256721000, "total_liabilities": 548599000, "total_equity": 989256000, "shares_outstanding": 107296203, "goodwill_and_intangibles": 27262000 }, "cash_flow": { "operating_cash_flow": 249752000, "capital_expenditure": 51055000, "free_cash_flow": 300807000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342709, "ticker_id": 4021, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102398000", "ebitda": "118206000", "netIncome": "75909000", "grossProfit": "158132000", "depreciation": "None", "totalRevenue": "387801000", "costOfRevenue": "229669000", "interestIncome": "77000", "incomeBeforeTax": "102475000", "interestExpense": "None", "operatingIncome": "102398000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26566000", "reportedCurrency": "USD", "netInterestIncome": "77000", "nonInterestIncome": "None", "operatingExpenses": "55734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15808000", "sellingGeneralAndAdministrative": "55734000", "netIncomeFromContinuingOperations": "75909000" }, "balance": { "goodwill": "14200000", "inventory": "141844000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1537855000", "longTermDebt": "None", "shortTermDebt": "256721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13062000", "reportedCurrency": "USD", "retainedEarnings": "1698793000", "totalLiabilities": "548599000", "otherCurrentAssets": "14871000", "totalCurrentAssets": "453464000", "currentLongTermDebt": "245447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1084391000", "currentAccountsPayable": "66925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294468000", "totalShareholderEquity": "989256000", "capitalLeaseObligations": "49021000", "otherCurrentLiabilities": "87837000", "totalCurrentLiabilities": "419357000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "129242000", "cashAndShortTermInvestments": "5523000", "commonStockSharesOutstanding": "107296203", "intangibleAssetsExcludingGoodwill": "13062000", "cashAndCashEquivalentsAtCarryingValue": "5523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "34576000", "operatingCashflow": "249752000", "capitalExpenditures": "51055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198170000", "cashflowFromInvestment": "-51022000", "stockBasedCompensation": "2934000", "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": "15808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387801000, "cost_of_revenue": 229669000, "gross_profit": 158132000, "research_and_development": null, "selling_general_admin": 55734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102398000, "depreciation_amortisation": 15808000, "ebitda": 118206000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 102475000, "tax_provision": 26566000, "effective_tax_rate": null, "net_income": 75909000, "net_income_continuing_ops": 75909000, "net_income_to_common": 75909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5523000, "short_term_investments": null, "net_receivables": 291226000, "inventory": 141844000, "other_current_assets": null, "total_current_assets": 453464000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 13062000, "goodwill_and_intangibles": 27262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1084391000, "total_assets": 1537855000, "short_term_debt": 256721000, "accounts_payable": 66925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 419357000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129242000, "total_liabilities": 548599000, "total_debt": 256721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1698793000, "total_equity": 989256000, "shares_outstanding": 107296203, "operating_cash_flow": 249752000, "stock_based_compensation": 2934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198170000, "free_cash_flow": 300807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102398000", "ebitda": "118206000", "netIncome": "75909000", "grossProfit": "158132000", "depreciation": "None", "totalRevenue": "387801000", "costOfRevenue": "229669000", "interestIncome": "77000", "incomeBeforeTax": "102475000", "interestExpense": "None", "operatingIncome": "102398000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26566000", "reportedCurrency": "USD", "netInterestIncome": "77000", "nonInterestIncome": "None", "operatingExpenses": "55734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15808000", "sellingGeneralAndAdministrative": "55734000", "netIncomeFromContinuingOperations": "75909000" }, "balance": { "goodwill": "14200000", "inventory": "141844000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1537855000", "longTermDebt": "None", "shortTermDebt": "256721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "13062000", "reportedCurrency": "USD", "retainedEarnings": "1698793000", "totalLiabilities": "548599000", "otherCurrentAssets": "14871000", "totalCurrentAssets": "453464000", "currentLongTermDebt": "245447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "291226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1084391000", "currentAccountsPayable": "66925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294468000", "totalShareholderEquity": "989256000", "capitalLeaseObligations": "49021000", "otherCurrentLiabilities": "87837000", "totalCurrentLiabilities": "419357000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "129242000", "cashAndShortTermInvestments": "5523000", "commonStockSharesOutstanding": "107296203", "intangibleAssetsExcludingGoodwill": "13062000", "cashAndCashEquivalentsAtCarryingValue": "5523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "34576000", "operatingCashflow": "249752000", "capitalExpenditures": "51055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198170000", "cashflowFromInvestment": "-51022000", "stockBasedCompensation": "2934000", "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": "15808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 339993000, "cost_of_revenue": 202262000, "gross_profit": 137731000, "ebit": 81663000, "ebitda": 95912000, "pretax_income": 81587000, "tax_provision": 21153000, "net_income": 60434000, "net_income_to_common": 60434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4963000, "total_current_assets": 592190000, "total_assets": 1641199000, "short_term_debt": 455040000, "long_term_debt": null, "total_debt": 455040000, "total_liabilities": 731120000, "total_equity": 910079000, "shares_outstanding": 107284000, "goodwill_and_intangibles": 23529000 }, "cash_flow": { "operating_cash_flow": -154013000, "capital_expenditure": 80121000, "free_cash_flow": -73892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342710, "ticker_id": 4021, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81663000", "ebitda": "95912000", "netIncome": "60434000", "grossProfit": "137731000", "depreciation": "None", "totalRevenue": "339993000", "costOfRevenue": "202262000", "interestIncome": "None", "incomeBeforeTax": "81587000", "interestExpense": "76000", "operatingIncome": "81663000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21153000", "reportedCurrency": "USD", "netInterestIncome": "-76000", "nonInterestIncome": "None", "operatingExpenses": "56068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14249000", "sellingGeneralAndAdministrative": "56068000", "netIncomeFromContinuingOperations": "60434000" }, "balance": { "goodwill": "14200000", "inventory": "176419000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1641199000", "longTermDebt": "None", "shortTermDebt": "455040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9329000", "reportedCurrency": "USD", "retainedEarnings": "1622884000", "totalLiabilities": "731120000", "otherCurrentAssets": "19744000", "totalCurrentAssets": "592190000", "currentLongTermDebt": "443947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "391064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1049009000", "currentAccountsPayable": "45576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "494828000", "totalShareholderEquity": "910079000", "capitalLeaseObligations": "50881000", "otherCurrentLiabilities": "80878000", "totalCurrentLiabilities": "601561000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "129559000", "cashAndShortTermInvestments": "4963000", "commonStockSharesOutstanding": "107284000", "intangibleAssetsExcludingGoodwill": "9329000", "cashAndCashEquivalentsAtCarryingValue": "4963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60434000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "30863000", "operatingCashflow": "-154013000", "capitalExpenditures": "80121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237649000", "cashflowFromInvestment": "-79965000", "stockBasedCompensation": "2313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339993000, "cost_of_revenue": 202262000, "gross_profit": 137731000, "research_and_development": null, "selling_general_admin": 56068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81663000, "depreciation_amortisation": 14249000, "ebitda": 95912000, "interest_expense": 76000, "interest_income": null, "other_non_operating": null, "pretax_income": 81587000, "tax_provision": 21153000, "effective_tax_rate": null, "net_income": 60434000, "net_income_continuing_ops": 60434000, "net_income_to_common": 60434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4963000, "short_term_investments": null, "net_receivables": 391064000, "inventory": 176419000, "other_current_assets": null, "total_current_assets": 592190000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 9329000, "goodwill_and_intangibles": 23529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1049009000, "total_assets": 1641199000, "short_term_debt": 455040000, "accounts_payable": 45576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 601561000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129559000, "total_liabilities": 731120000, "total_debt": 455040000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1622884000, "total_equity": 910079000, "shares_outstanding": 107284000, "operating_cash_flow": -154013000, "stock_based_compensation": 2313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237649000, "free_cash_flow": -73892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81663000", "ebitda": "95912000", "netIncome": "60434000", "grossProfit": "137731000", "depreciation": "None", "totalRevenue": "339993000", "costOfRevenue": "202262000", "interestIncome": "None", "incomeBeforeTax": "81587000", "interestExpense": "76000", "operatingIncome": "81663000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21153000", "reportedCurrency": "USD", "netInterestIncome": "-76000", "nonInterestIncome": "None", "operatingExpenses": "56068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14249000", "sellingGeneralAndAdministrative": "56068000", "netIncomeFromContinuingOperations": "60434000" }, "balance": { "goodwill": "14200000", "inventory": "176419000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "1641199000", "longTermDebt": "None", "shortTermDebt": "455040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9329000", "reportedCurrency": "USD", "retainedEarnings": "1622884000", "totalLiabilities": "731120000", "otherCurrentAssets": "19744000", "totalCurrentAssets": "592190000", "currentLongTermDebt": "443947000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "391064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1049009000", "currentAccountsPayable": "45576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "494828000", "totalShareholderEquity": "910079000", "capitalLeaseObligations": "50881000", "otherCurrentLiabilities": "80878000", "totalCurrentLiabilities": "601561000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "129559000", "cashAndShortTermInvestments": "4963000", "commonStockSharesOutstanding": "107284000", "intangibleAssetsExcludingGoodwill": "9329000", "cashAndCashEquivalentsAtCarryingValue": "4963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60434000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "30863000", "operatingCashflow": "-154013000", "capitalExpenditures": "80121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237649000", "cashflowFromInvestment": "-79965000", "stockBasedCompensation": "2313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 167627000, "cost_of_revenue": 112885000, "gross_profit": 54742000, "ebit": 15455000, "ebitda": 28907000, "pretax_income": 15455000, "tax_provision": 5683000, "net_income": 9772000, "net_income_to_common": 9772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1292000, "total_current_assets": 318908000, "total_assets": 1324298000, "short_term_debt": 213400000, "long_term_debt": 41979000, "total_debt": 255379000, "total_liabilities": 474156000, "total_equity": 850142000, "shares_outstanding": 107320299, "goodwill_and_intangibles": 102556000 }, "cash_flow": { "operating_cash_flow": -8473000, "capital_expenditure": 85160000, "free_cash_flow": 76687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342711, "ticker_id": 4021, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15455000", "ebitda": "28907000", "netIncome": "9772000", "grossProfit": "54742000", "depreciation": "None", "totalRevenue": "167627000", "costOfRevenue": "112885000", "interestIncome": "None", "incomeBeforeTax": "15455000", "interestExpense": "None", "operatingIncome": "15455000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5683000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "39287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13452000", "sellingGeneralAndAdministrative": "39287000", "netIncomeFromContinuingOperations": "9772000" }, "balance": { "goodwill": "14200000", "inventory": "207282000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1324298000", "longTermDebt": "41979000", "shortTermDebt": "213400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "88356000", "reportedCurrency": "USD", "retainedEarnings": "1562450000", "totalLiabilities": "474156000", "otherCurrentAssets": "21978000", "totalCurrentAssets": "318908000", "currentLongTermDebt": "202600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005390000", "currentAccountsPayable": "61272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244579000", "totalShareholderEquity": "850142000", "capitalLeaseObligations": "52779000", "otherCurrentLiabilities": "77688000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "131679000", "cashAndShortTermInvestments": "1292000", "commonStockSharesOutstanding": "107320299", "intangibleAssetsExcludingGoodwill": "88356000", "cashAndCashEquivalentsAtCarryingValue": "1292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19346000", "operatingCashflow": "-8473000", "capitalExpenditures": "85160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82087000", "cashflowFromInvestment": "-85160000", "stockBasedCompensation": "2972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167627000, "cost_of_revenue": 112885000, "gross_profit": 54742000, "research_and_development": null, "selling_general_admin": 39287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15455000, "depreciation_amortisation": 13452000, "ebitda": 28907000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 15455000, "tax_provision": 5683000, "effective_tax_rate": null, "net_income": 9772000, "net_income_continuing_ops": 9772000, "net_income_to_common": 9772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1292000, "short_term_investments": null, "net_receivables": 88356000, "inventory": 207282000, "other_current_assets": null, "total_current_assets": 318908000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 88356000, "goodwill_and_intangibles": 102556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005390000, "total_assets": 1324298000, "short_term_debt": 213400000, "accounts_payable": 61272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 342477000, "long_term_debt": 41979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131679000, "total_liabilities": 474156000, "total_debt": 255379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1562450000, "total_equity": 850142000, "shares_outstanding": 107320299, "operating_cash_flow": -8473000, "stock_based_compensation": 2972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82087000, "free_cash_flow": 76687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15455000", "ebitda": "28907000", "netIncome": "9772000", "grossProfit": "54742000", "depreciation": "None", "totalRevenue": "167627000", "costOfRevenue": "112885000", "interestIncome": "None", "incomeBeforeTax": "15455000", "interestExpense": "None", "operatingIncome": "15455000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5683000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "39287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13452000", "sellingGeneralAndAdministrative": "39287000", "netIncomeFromContinuingOperations": "9772000" }, "balance": { "goodwill": "14200000", "inventory": "207282000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1324298000", "longTermDebt": "41979000", "shortTermDebt": "213400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "88356000", "reportedCurrency": "USD", "retainedEarnings": "1562450000", "totalLiabilities": "474156000", "otherCurrentAssets": "21978000", "totalCurrentAssets": "318908000", "currentLongTermDebt": "202600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005390000", "currentAccountsPayable": "61272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244579000", "totalShareholderEquity": "850142000", "capitalLeaseObligations": "52779000", "otherCurrentLiabilities": "77688000", "totalCurrentLiabilities": "342477000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "131679000", "cashAndShortTermInvestments": "1292000", "commonStockSharesOutstanding": "107320299", "intangibleAssetsExcludingGoodwill": "88356000", "cashAndCashEquivalentsAtCarryingValue": "1292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19346000", "operatingCashflow": "-8473000", "capitalExpenditures": "85160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82087000", "cashflowFromInvestment": "-85160000", "stockBasedCompensation": "2972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 233717000, "cost_of_revenue": 140512000, "gross_profit": 93205000, "ebit": 54304000, "ebitda": 67916000, "pretax_income": 54309000, "tax_provision": 13756000, "net_income": 40553000, "net_income_to_common": 40553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12838000, "total_current_assets": 352718000, "total_assets": 1267220000, "short_term_debt": 79555000, "long_term_debt": 26782000, "total_debt": 106337000, "total_liabilities": 379316000, "total_equity": 887904000, "shares_outstanding": 108379000, "goodwill_and_intangibles": 19386000 }, "cash_flow": { "operating_cash_flow": 132761000, "capital_expenditure": 78279000, "free_cash_flow": 211040000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342713, "ticker_id": 4021, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54304000", "ebitda": "67916000", "netIncome": "40553000", "grossProfit": "93205000", "depreciation": "None", "totalRevenue": "233717000", "costOfRevenue": "140512000", "interestIncome": "None", "incomeBeforeTax": "54309000", "interestExpense": "5000", "operatingIncome": "54304000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13756000", "reportedCurrency": "USD", "netInterestIncome": "5000", "nonInterestIncome": "None", "operatingExpenses": "38901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13612000", "sellingGeneralAndAdministrative": "38901000", "netIncomeFromContinuingOperations": "40553000" }, "balance": { "goodwill": "14200000", "inventory": "187935000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1267220000", "longTermDebt": "26782000", "shortTermDebt": "79555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5186000", "reportedCurrency": "USD", "retainedEarnings": "1552679000", "totalLiabilities": "379316000", "otherCurrentAssets": "11885000", "totalCurrentAssets": "352718000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914502000", "currentAccountsPayable": "61480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106337000", "totalShareholderEquity": "887904000", "capitalLeaseObligations": "36337000", "otherCurrentLiabilities": "106290000", "totalCurrentLiabilities": "251218000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "128098000", "cashAndShortTermInvestments": "12838000", "commonStockSharesOutstanding": "108379000", "intangibleAssetsExcludingGoodwill": "5186000", "cashAndCashEquivalentsAtCarryingValue": "12838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-39078000", "operatingCashflow": "132761000", "capitalExpenditures": "78279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42816000", "cashflowFromInvestment": "-78279000", "stockBasedCompensation": "2671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233717000, "cost_of_revenue": 140512000, "gross_profit": 93205000, "research_and_development": null, "selling_general_admin": 38901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54304000, "depreciation_amortisation": 13612000, "ebitda": 67916000, "interest_expense": 5000, "interest_income": null, "other_non_operating": null, "pretax_income": 54309000, "tax_provision": 13756000, "effective_tax_rate": null, "net_income": 40553000, "net_income_continuing_ops": 40553000, "net_income_to_common": 40553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12838000, "short_term_investments": null, "net_receivables": 140060000, "inventory": 187935000, "other_current_assets": null, "total_current_assets": 352718000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 5186000, "goodwill_and_intangibles": 19386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 914502000, "total_assets": 1267220000, "short_term_debt": 79555000, "accounts_payable": 61480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251218000, "long_term_debt": 26782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128098000, "total_liabilities": 379316000, "total_debt": 106337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1552679000, "total_equity": 887904000, "shares_outstanding": 108379000, "operating_cash_flow": 132761000, "stock_based_compensation": 2671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78279000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42816000, "free_cash_flow": 211040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54304000", "ebitda": "67916000", "netIncome": "40553000", "grossProfit": "93205000", "depreciation": "None", "totalRevenue": "233717000", "costOfRevenue": "140512000", "interestIncome": "None", "incomeBeforeTax": "54309000", "interestExpense": "5000", "operatingIncome": "54304000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13756000", "reportedCurrency": "USD", "netInterestIncome": "5000", "nonInterestIncome": "None", "operatingExpenses": "38901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13612000", "sellingGeneralAndAdministrative": "38901000", "netIncomeFromContinuingOperations": "40553000" }, "balance": { "goodwill": "14200000", "inventory": "187935000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1267220000", "longTermDebt": "26782000", "shortTermDebt": "79555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5186000", "reportedCurrency": "USD", "retainedEarnings": "1552679000", "totalLiabilities": "379316000", "otherCurrentAssets": "11885000", "totalCurrentAssets": "352718000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914502000", "currentAccountsPayable": "61480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106337000", "totalShareholderEquity": "887904000", "capitalLeaseObligations": "36337000", "otherCurrentLiabilities": "106290000", "totalCurrentLiabilities": "251218000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "128098000", "cashAndShortTermInvestments": "12838000", "commonStockSharesOutstanding": "108379000", "intangibleAssetsExcludingGoodwill": "5186000", "cashAndCashEquivalentsAtCarryingValue": "12838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-39078000", "operatingCashflow": "132761000", "capitalExpenditures": "78279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42816000", "cashflowFromInvestment": "-78279000", "stockBasedCompensation": "2671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 376470000, "cost_of_revenue": 208360000, "gross_profit": 168110000, "ebit": 116904000, "ebitda": 130356000, "pretax_income": 116904000, "tax_provision": 29906000, "net_income": 86998000, "net_income_to_common": 86998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1172000, "total_current_assets": 433814000, "total_assets": 1269934000, "short_term_debt": 72847000, "long_term_debt": 28322000, "total_debt": 101169000, "total_liabilities": 375034000, "total_equity": 894900000, "shares_outstanding": 108810296, "goodwill_and_intangibles": 17900000 }, "cash_flow": { "operating_cash_flow": 193685000, "capital_expenditure": 35482000, "free_cash_flow": 229167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342714, "ticker_id": 4021, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116904000", "ebitda": "130356000", "netIncome": "86998000", "grossProfit": "168110000", "depreciation": "None", "totalRevenue": "376470000", "costOfRevenue": "208360000", "interestIncome": "0", "incomeBeforeTax": "116904000", "interestExpense": "None", "operatingIncome": "116904000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29906000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "51206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13452000", "sellingGeneralAndAdministrative": "51206000", "netIncomeFromContinuingOperations": "86998000" }, "balance": { "goodwill": "14200000", "inventory": "148858000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1269934000", "longTermDebt": "28322000", "shortTermDebt": "72847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3700000", "reportedCurrency": "USD", "retainedEarnings": "1512126000", "totalLiabilities": "375034000", "otherCurrentAssets": "13747000", "totalCurrentAssets": "433814000", "currentLongTermDebt": "63000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "836120000", "currentAccountsPayable": "59267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101169000", "totalShareholderEquity": "894900000", "capitalLeaseObligations": "38169000", "otherCurrentLiabilities": "103153000", "totalCurrentLiabilities": "244401000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "130633000", "cashAndShortTermInvestments": "1172000", "commonStockSharesOutstanding": "108810296", "intangibleAssetsExcludingGoodwill": "3700000", "cashAndCashEquivalentsAtCarryingValue": "1172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-24973000", "operatingCashflow": "193685000", "capitalExpenditures": "35482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160084000", "cashflowFromInvestment": "-35482000", "stockBasedCompensation": "3837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376470000, "cost_of_revenue": 208360000, "gross_profit": 168110000, "research_and_development": null, "selling_general_admin": 51206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116904000, "depreciation_amortisation": 13452000, "ebitda": 130356000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 116904000, "tax_provision": 29906000, "effective_tax_rate": null, "net_income": 86998000, "net_income_continuing_ops": 86998000, "net_income_to_common": 86998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1172000, "short_term_investments": null, "net_receivables": 270037000, "inventory": 148858000, "other_current_assets": null, "total_current_assets": 433814000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 3700000, "goodwill_and_intangibles": 17900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 836120000, "total_assets": 1269934000, "short_term_debt": 72847000, "accounts_payable": 59267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244401000, "long_term_debt": 28322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130633000, "total_liabilities": 375034000, "total_debt": 101169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1512126000, "total_equity": 894900000, "shares_outstanding": 108810296, "operating_cash_flow": 193685000, "stock_based_compensation": 3837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160084000, "free_cash_flow": 229167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116904000", "ebitda": "130356000", "netIncome": "86998000", "grossProfit": "168110000", "depreciation": "None", "totalRevenue": "376470000", "costOfRevenue": "208360000", "interestIncome": "0", "incomeBeforeTax": "116904000", "interestExpense": "None", "operatingIncome": "116904000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29906000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "51206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13452000", "sellingGeneralAndAdministrative": "51206000", "netIncomeFromContinuingOperations": "86998000" }, "balance": { "goodwill": "14200000", "inventory": "148858000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1269934000", "longTermDebt": "28322000", "shortTermDebt": "72847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3700000", "reportedCurrency": "USD", "retainedEarnings": "1512126000", "totalLiabilities": "375034000", "otherCurrentAssets": "13747000", "totalCurrentAssets": "433814000", "currentLongTermDebt": "63000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "836120000", "currentAccountsPayable": "59267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101169000", "totalShareholderEquity": "894900000", "capitalLeaseObligations": "38169000", "otherCurrentLiabilities": "103153000", "totalCurrentLiabilities": "244401000", "otherNonCurrentLiabilities": "16559000", "totalNonCurrentLiabilities": "130633000", "cashAndShortTermInvestments": "1172000", "commonStockSharesOutstanding": "108810296", "intangibleAssetsExcludingGoodwill": "3700000", "cashAndCashEquivalentsAtCarryingValue": "1172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-24973000", "operatingCashflow": "193685000", "capitalExpenditures": "35482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160084000", "cashflowFromInvestment": "-35482000", "stockBasedCompensation": "3837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 373635000, "cost_of_revenue": 204023000, "gross_profit": 169612000, "ebit": 119012000, "ebitda": 133166000, "pretax_income": 119017000, "tax_provision": 29947000, "net_income": 89070000, "net_income_to_common": 89070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3053000, "total_current_assets": 513366000, "total_assets": 1292958000, "short_term_debt": 230629000, "long_term_debt": 17602000, "total_debt": 248231000, "total_liabilities": 488812000, "total_equity": 804146000, "shares_outstanding": 108790625, "goodwill_and_intangibles": 18058000 }, "cash_flow": { "operating_cash_flow": -174044000, "capital_expenditure": 37720000, "free_cash_flow": -136324000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342715, "ticker_id": 4021, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119012000", "ebitda": "133166000", "netIncome": "89070000", "grossProfit": "169612000", "depreciation": "None", "totalRevenue": "373635000", "costOfRevenue": "204023000", "interestIncome": "None", "incomeBeforeTax": "119017000", "interestExpense": "5000", "operatingIncome": "119012000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29947000", "reportedCurrency": "USD", "netInterestIncome": "5000", "nonInterestIncome": "None", "operatingExpenses": "50600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14154000", "sellingGeneralAndAdministrative": "50600000", "netIncomeFromContinuingOperations": "89070000" }, "balance": { "goodwill": "14200000", "inventory": "123885000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1292958000", "longTermDebt": "17602000", "shortTermDebt": "230629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3858000", "reportedCurrency": "USD", "retainedEarnings": "1425128000", "totalLiabilities": "488812000", "otherCurrentAssets": "12958000", "totalCurrentAssets": "513366000", "currentLongTermDebt": "223000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779592000", "currentAccountsPayable": "49350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "248231000", "totalShareholderEquity": "804146000", "capitalLeaseObligations": "25231000", "otherCurrentLiabilities": "65108000", "totalCurrentLiabilities": "369191000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "119621000", "cashAndShortTermInvestments": "3053000", "commonStockSharesOutstanding": "108790625", "intangibleAssetsExcludingGoodwill": "3858000", "cashAndCashEquivalentsAtCarryingValue": "3053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-16796000", "operatingCashflow": "-174044000", "capitalExpenditures": "37720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212752000", "cashflowFromInvestment": "-37614000", "stockBasedCompensation": "3155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373635000, "cost_of_revenue": 204023000, "gross_profit": 169612000, "research_and_development": null, "selling_general_admin": 50600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119012000, "depreciation_amortisation": 14154000, "ebitda": 133166000, "interest_expense": 5000, "interest_income": null, "other_non_operating": null, "pretax_income": 119017000, "tax_provision": 29947000, "effective_tax_rate": null, "net_income": 89070000, "net_income_continuing_ops": 89070000, "net_income_to_common": 89070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3053000, "short_term_investments": null, "net_receivables": 373470000, "inventory": 123885000, "other_current_assets": null, "total_current_assets": 513366000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 3858000, "goodwill_and_intangibles": 18058000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 779592000, "total_assets": 1292958000, "short_term_debt": 230629000, "accounts_payable": 49350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369191000, "long_term_debt": 17602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119621000, "total_liabilities": 488812000, "total_debt": 248231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1425128000, "total_equity": 804146000, "shares_outstanding": 108790625, "operating_cash_flow": -174044000, "stock_based_compensation": 3155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 212752000, "free_cash_flow": -136324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119012000", "ebitda": "133166000", "netIncome": "89070000", "grossProfit": "169612000", "depreciation": "None", "totalRevenue": "373635000", "costOfRevenue": "204023000", "interestIncome": "None", "incomeBeforeTax": "119017000", "interestExpense": "5000", "operatingIncome": "119012000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29947000", "reportedCurrency": "USD", "netInterestIncome": "5000", "nonInterestIncome": "None", "operatingExpenses": "50600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14154000", "sellingGeneralAndAdministrative": "50600000", "netIncomeFromContinuingOperations": "89070000" }, "balance": { "goodwill": "14200000", "inventory": "123885000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "1292958000", "longTermDebt": "17602000", "shortTermDebt": "230629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3858000", "reportedCurrency": "USD", "retainedEarnings": "1425128000", "totalLiabilities": "488812000", "otherCurrentAssets": "12958000", "totalCurrentAssets": "513366000", "currentLongTermDebt": "223000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "779592000", "currentAccountsPayable": "49350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "248231000", "totalShareholderEquity": "804146000", "capitalLeaseObligations": "25231000", "otherCurrentLiabilities": "65108000", "totalCurrentLiabilities": "369191000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "119621000", "cashAndShortTermInvestments": "3053000", "commonStockSharesOutstanding": "108790625", "intangibleAssetsExcludingGoodwill": "3858000", "cashAndCashEquivalentsAtCarryingValue": "3053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-16796000", "operatingCashflow": "-174044000", "capitalExpenditures": "37720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212752000", "cashflowFromInvestment": "-37614000", "stockBasedCompensation": "3155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 195745000, "cost_of_revenue": 125108000, "gross_profit": 70637000, "ebit": 28128000, "ebitda": 41123000, "pretax_income": 30678000, "tax_provision": 8727000, "net_income": 21951000, "net_income_to_common": 21951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1959000, "total_current_assets": 172254000, "total_assets": 932885000, "short_term_debt": 13163000, "long_term_debt": 18840000, "total_debt": 32003000, "total_liabilities": 216214000, "total_equity": 716671000, "shares_outstanding": 108750379, "goodwill_and_intangibles": 18163000 }, "cash_flow": { "operating_cash_flow": 101195000, "capital_expenditure": 53169000, "free_cash_flow": 154364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342716, "ticker_id": 4021, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28128000", "ebitda": "41123000", "netIncome": "21951000", "grossProfit": "70637000", "depreciation": "None", "totalRevenue": "195745000", "costOfRevenue": "125108000", "interestIncome": "None", "incomeBeforeTax": "30678000", "interestExpense": "2550000", "operatingIncome": "28128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8727000", "reportedCurrency": "USD", "netInterestIncome": "2550000", "nonInterestIncome": "None", "operatingExpenses": "42509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12995000", "sellingGeneralAndAdministrative": "6291000", "netIncomeFromContinuingOperations": "21951000" }, "balance": { "goodwill": "14200000", "inventory": "107089000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "932885000", "longTermDebt": "18840000", "shortTermDebt": "13163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3963000", "reportedCurrency": "USD", "retainedEarnings": "1336058000", "totalLiabilities": "216214000", "otherCurrentAssets": "12459000", "totalCurrentAssets": "172254000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760631000", "currentAccountsPayable": "23963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32003000", "totalShareholderEquity": "716671000", "capitalLeaseObligations": "26503000", "otherCurrentLiabilities": "53936000", "totalCurrentLiabilities": "91062000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "125152000", "cashAndShortTermInvestments": "1959000", "commonStockSharesOutstanding": "108750379", "intangibleAssetsExcludingGoodwill": "3963000", "cashAndCashEquivalentsAtCarryingValue": "1959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21951000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46705000", "operatingCashflow": "101195000", "capitalExpenditures": "53169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50711000", "cashflowFromInvestment": "-53169000", "stockBasedCompensation": "2780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195745000, "cost_of_revenue": 125108000, "gross_profit": 70637000, "research_and_development": 3300000, "selling_general_admin": 6291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28128000, "depreciation_amortisation": 12995000, "ebitda": 41123000, "interest_expense": 2550000, "interest_income": null, "other_non_operating": null, "pretax_income": 30678000, "tax_provision": 8727000, "effective_tax_rate": null, "net_income": 21951000, "net_income_continuing_ops": 21951000, "net_income_to_common": 21951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1959000, "short_term_investments": null, "net_receivables": 50747000, "inventory": 107089000, "other_current_assets": null, "total_current_assets": 172254000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 3963000, "goodwill_and_intangibles": 18163000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 760631000, "total_assets": 932885000, "short_term_debt": 13163000, "accounts_payable": 23963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91062000, "long_term_debt": 18840000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125152000, "total_liabilities": 216214000, "total_debt": 32003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1336058000, "total_equity": 716671000, "shares_outstanding": 108750379, "operating_cash_flow": 101195000, "stock_based_compensation": 2780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50711000, "free_cash_flow": 154364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28128000", "ebitda": "41123000", "netIncome": "21951000", "grossProfit": "70637000", "depreciation": "None", "totalRevenue": "195745000", "costOfRevenue": "125108000", "interestIncome": "None", "incomeBeforeTax": "30678000", "interestExpense": "2550000", "operatingIncome": "28128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8727000", "reportedCurrency": "USD", "netInterestIncome": "2550000", "nonInterestIncome": "None", "operatingExpenses": "42509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12995000", "sellingGeneralAndAdministrative": "6291000", "netIncomeFromContinuingOperations": "21951000" }, "balance": { "goodwill": "14200000", "inventory": "107089000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "932885000", "longTermDebt": "18840000", "shortTermDebt": "13163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3963000", "reportedCurrency": "USD", "retainedEarnings": "1336058000", "totalLiabilities": "216214000", "otherCurrentAssets": "12459000", "totalCurrentAssets": "172254000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760631000", "currentAccountsPayable": "23963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32003000", "totalShareholderEquity": "716671000", "capitalLeaseObligations": "26503000", "otherCurrentLiabilities": "53936000", "totalCurrentLiabilities": "91062000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "125152000", "cashAndShortTermInvestments": "1959000", "commonStockSharesOutstanding": "108750379", "intangibleAssetsExcludingGoodwill": "3963000", "cashAndCashEquivalentsAtCarryingValue": "1959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21951000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46705000", "operatingCashflow": "101195000", "capitalExpenditures": "53169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50711000", "cashflowFromInvestment": "-53169000", "stockBasedCompensation": "2780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 303836000, "cost_of_revenue": 172941000, "gross_profit": 130895000, "ebit": 86363000, "ebitda": 99359000, "pretax_income": 87097000, "tax_provision": 21831000, "net_income": 65266000, "net_income_to_common": 65266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4644000, "total_current_assets": 273067000, "total_assets": 996812000, "short_term_debt": 63909000, "long_term_debt": null, "total_debt": 63909000, "total_liabilities": 305161000, "total_equity": 691651000, "shares_outstanding": 108702495, "goodwill_and_intangibles": 18267000 }, "cash_flow": { "operating_cash_flow": 180444000, "capital_expenditure": 30563000, "free_cash_flow": 211007000, "dividends_paid": 286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342718, "ticker_id": 4021, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86363000", "ebitda": "99359000", "netIncome": "65266000", "grossProfit": "130895000", "depreciation": "None", "totalRevenue": "303836000", "costOfRevenue": "172941000", "interestIncome": "None", "incomeBeforeTax": "87097000", "interestExpense": "734000", "operatingIncome": "86363000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21831000", "reportedCurrency": "USD", "netInterestIncome": "734000", "nonInterestIncome": "None", "operatingExpenses": "44532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12996000", "sellingGeneralAndAdministrative": "44532000", "netIncomeFromContinuingOperations": "65266000" }, "balance": { "goodwill": "14167000", "inventory": "60384000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "996812000", "longTermDebt": "None", "shortTermDebt": "63909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4100000", "reportedCurrency": "USD", "retainedEarnings": "1314107000", "totalLiabilities": "305161000", "otherCurrentAssets": "7130000", "totalCurrentAssets": "273067000", "currentLongTermDebt": "56500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723745000", "currentAccountsPayable": "31795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698321000", "shortLongTermDebtTotal": "84106000", "totalShareholderEquity": "691651000", "capitalLeaseObligations": "27606000", "otherCurrentLiabilities": "83491000", "totalCurrentLiabilities": "182306000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "122855000", "cashAndShortTermInvestments": "4644000", "commonStockSharesOutstanding": "108702495", "intangibleAssetsExcludingGoodwill": "4100000", "cashAndCashEquivalentsAtCarryingValue": "4644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65266000", "profitLoss": "None", "dividendPayout": "286000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13623000", "operatingCashflow": "180444000", "capitalExpenditures": "30563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149463000", "cashflowFromInvestment": "-30563000", "stockBasedCompensation": "2822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303836000, "cost_of_revenue": 172941000, "gross_profit": 130895000, "research_and_development": null, "selling_general_admin": 44532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86363000, "depreciation_amortisation": 12996000, "ebitda": 99359000, "interest_expense": 734000, "interest_income": null, "other_non_operating": null, "pretax_income": 87097000, "tax_provision": 21831000, "effective_tax_rate": null, "net_income": 65266000, "net_income_continuing_ops": 65266000, "net_income_to_common": 65266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4644000, "short_term_investments": null, "net_receivables": 200909000, "inventory": 60384000, "other_current_assets": null, "total_current_assets": 273067000, "net_ppe": null, "goodwill": 14167000, "intangible_assets": 4100000, "goodwill_and_intangibles": 18267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 723745000, "total_assets": 996812000, "short_term_debt": 63909000, "accounts_payable": 31795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182306000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122855000, "total_liabilities": 305161000, "total_debt": 63909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1314107000, "total_equity": 691651000, "shares_outstanding": 108702495, "operating_cash_flow": 180444000, "stock_based_compensation": 2822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30563000, "dividends_paid": 286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149463000, "free_cash_flow": 211007000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86363000", "ebitda": "99359000", "netIncome": "65266000", "grossProfit": "130895000", "depreciation": "None", "totalRevenue": "303836000", "costOfRevenue": "172941000", "interestIncome": "None", "incomeBeforeTax": "87097000", "interestExpense": "734000", "operatingIncome": "86363000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21831000", "reportedCurrency": "USD", "netInterestIncome": "734000", "nonInterestIncome": "None", "operatingExpenses": "44532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12996000", "sellingGeneralAndAdministrative": "44532000", "netIncomeFromContinuingOperations": "65266000" }, "balance": { "goodwill": "14167000", "inventory": "60384000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "996812000", "longTermDebt": "None", "shortTermDebt": "63909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4100000", "reportedCurrency": "USD", "retainedEarnings": "1314107000", "totalLiabilities": "305161000", "otherCurrentAssets": "7130000", "totalCurrentAssets": "273067000", "currentLongTermDebt": "56500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723745000", "currentAccountsPayable": "31795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698321000", "shortLongTermDebtTotal": "84106000", "totalShareholderEquity": "691651000", "capitalLeaseObligations": "27606000", "otherCurrentLiabilities": "83491000", "totalCurrentLiabilities": "182306000", "otherNonCurrentLiabilities": "16560000", "totalNonCurrentLiabilities": "122855000", "cashAndShortTermInvestments": "4644000", "commonStockSharesOutstanding": "108702495", "intangibleAssetsExcludingGoodwill": "4100000", "cashAndCashEquivalentsAtCarryingValue": "4644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65266000", "profitLoss": "None", "dividendPayout": "286000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13623000", "operatingCashflow": "180444000", "capitalExpenditures": "30563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149463000", "cashflowFromInvestment": "-30563000", "stockBasedCompensation": "2822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "income_statement": { "revenue": 356538000, "cost_of_revenue": 200090000, "gross_profit": 156448000, "ebit": 104767000, "ebitda": 117050000, "pretax_income": 103462000, "tax_provision": 26426000, "net_income": 77036000, "net_income_to_common": 77036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4226000, "total_current_assets": 369444000, "total_assets": 1069815000, "short_term_debt": 213498000, "long_term_debt": null, "total_debt": 213498000, "total_liabilities": 446290000, "total_equity": 623525000, "shares_outstanding": 108871440, "goodwill_and_intangibles": 18400000 }, "cash_flow": { "operating_cash_flow": 223252000, "capital_expenditure": 43165000, "free_cash_flow": 266417000, "dividends_paid": 323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342719, "ticker_id": 4021, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:39:54.871693+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104767000", "ebitda": "117050000", "netIncome": "77036000", "grossProfit": "156448000", "depreciation": "None", "totalRevenue": "356538000", "costOfRevenue": "200090000", "interestIncome": "None", "incomeBeforeTax": "103462000", "interestExpense": "1305000", "operatingIncome": "104767000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26426000", "reportedCurrency": "USD", "netInterestIncome": "-1305000", "nonInterestIncome": "None", "operatingExpenses": "51681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12283000", "sellingGeneralAndAdministrative": "51681000", "netIncomeFromContinuingOperations": "77036000" }, "balance": { "goodwill": "14200000", "inventory": "74007000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1069815000", "longTermDebt": "None", "shortTermDebt": "213498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4200000", "reportedCurrency": "USD", "retainedEarnings": "1248841000", "totalLiabilities": "446290000", "otherCurrentAssets": "24403000", "totalCurrentAssets": "369444000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "700371000", "currentAccountsPayable": "32228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "235414000", "totalShareholderEquity": "623525000", "capitalLeaseObligations": "21916000", "otherCurrentLiabilities": "61223000", "totalCurrentLiabilities": "322797000", "otherNonCurrentLiabilities": "11560000", "totalNonCurrentLiabilities": "123493000", "cashAndShortTermInvestments": "4226000", "commonStockSharesOutstanding": "108871440", "intangibleAssetsExcludingGoodwill": "4200000", "cashAndCashEquivalentsAtCarryingValue": "4226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77036000", "profitLoss": "None", "dividendPayout": "323000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "53777000", "operatingCashflow": "223252000", "capitalExpenditures": "43165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179777000", "cashflowFromInvestment": "-43165000", "stockBasedCompensation": "2590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356538000, "cost_of_revenue": 200090000, "gross_profit": 156448000, "research_and_development": null, "selling_general_admin": 51681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104767000, "depreciation_amortisation": 12283000, "ebitda": 117050000, "interest_expense": 1305000, "interest_income": null, "other_non_operating": null, "pretax_income": 103462000, "tax_provision": 26426000, "effective_tax_rate": null, "net_income": 77036000, "net_income_continuing_ops": 77036000, "net_income_to_common": 77036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4226000, "short_term_investments": null, "net_receivables": 266808000, "inventory": 74007000, "other_current_assets": null, "total_current_assets": 369444000, "net_ppe": null, "goodwill": 14200000, "intangible_assets": 4200000, "goodwill_and_intangibles": 18400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 700371000, "total_assets": 1069815000, "short_term_debt": 213498000, "accounts_payable": 32228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322797000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123493000, "total_liabilities": 446290000, "total_debt": 213498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1248841000, "total_equity": 623525000, "shares_outstanding": 108871440, "operating_cash_flow": 223252000, "stock_based_compensation": 2590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43165000, "dividends_paid": 323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179777000, "free_cash_flow": 266417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104767000", "ebitda": "117050000", "netIncome": "77036000", "grossProfit": "156448000", "depreciation": "None", "totalRevenue": "356538000", "costOfRevenue": "200090000", "interestIncome": "None", "incomeBeforeTax": "103462000", "interestExpense": "1305000", "operatingIncome": "104767000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26426000", "reportedCurrency": "USD", "netInterestIncome": "-1305000", "nonInterestIncome": "None", "operatingExpenses": "51681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12283000", "sellingGeneralAndAdministrative": "51681000", "netIncomeFromContinuingOperations": "77036000" }, "balance": { "goodwill": "14200000", "inventory": "74007000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "1069815000", "longTermDebt": "None", "shortTermDebt": "213498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4200000", "reportedCurrency": "USD", "retainedEarnings": "1248841000", "totalLiabilities": "446290000", "otherCurrentAssets": "24403000", "totalCurrentAssets": "369444000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "700371000", "currentAccountsPayable": "32228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "235414000", "totalShareholderEquity": "623525000", "capitalLeaseObligations": "21916000", "otherCurrentLiabilities": "61223000", "totalCurrentLiabilities": "322797000", "otherNonCurrentLiabilities": "11560000", "totalNonCurrentLiabilities": "123493000", "cashAndShortTermInvestments": "4226000", "commonStockSharesOutstanding": "108871440", "intangibleAssetsExcludingGoodwill": "4200000", "cashAndCashEquivalentsAtCarryingValue": "4226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77036000", "profitLoss": "None", "dividendPayout": "323000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "53777000", "operatingCashflow": "223252000", "capitalExpenditures": "43165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179777000", "cashflowFromInvestment": "-43165000", "stockBasedCompensation": "2590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12283000", "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "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" ] } } }