{ "ticker": { "uuid": "54548ac5-c303-4654-b7ba-8d17cd57dde9", "symbol": "PLNT", "name": "Planet Fitness Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/54548ac5-c303-4654-b7ba-8d17cd57dde9/", "api_url": "https://sharemaestro.com/factors/api/tickers/54548ac5-c303-4654-b7ba-8d17cd57dde9/" }, "ticker_metadata": { "id": 3165, "uuid": "54548ac5-c303-4654-b7ba-8d17cd57dde9", "symbol": "PLNT", "name": "Planet Fitness Inc", "asset_type": "equity", "market_cap": 4175512000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Planet Fitness, Inc., franchises and operates gyms under the Planet Fitness brand. The company is headquartered in Hampton, New Hampshire.", "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": "54548ac5-c303-4654-b7ba-8d17cd57dde9", "symbol": "PLNT", "name": "Planet Fitness Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/54548ac5-c303-4654-b7ba-8d17cd57dde9/", "api_url": "https://sharemaestro.com/factors/api/tickers/54548ac5-c303-4654-b7ba-8d17cd57dde9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.68, "quality": 0.86, "momentum": 0.03, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 50.68, "market_cap": 4043554480, "pe_ratio": 17.6736, "earnings_yield": 0.0566, "ebitda_to_ev": 0.0956, "shareholder_yield": 0.0004, "roe": -0.4739, "piotroski_f_score": 8, "momentum_12_1": -0.5654, "volatility_252d": 0.4513 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.113540+00:00", "batch_id": "" }, "size": { "price_close": 50.68, "market_cap": 4043554480, "market_cap_usd": 4043554480, "enterprise_value": 6147368480, "shares_outstanding": 79786000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.6736, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.9201, "pcf_ratio": 9.3598, "pfcf_ratio": 6.7771, "ev_ebitda": 10.4646, "ev_ebit": 14.3066, "ev_sales": 4.4394, "ev_fcf": 10.3031, "earnings_yield": 0.0566, "fcf_yield": 0.0971, "price_to_sales": 2.9201, "price_to_book": null, "price_to_cashflow": 9.3598, "ebitda_to_ev": 0.0956, "sales_yield": 0.2253 }, "yield": { "dividend_yield": 0.0004, "buyback_yield": 0, "shareholder_yield": 0.0004, "debt_paydown_yield": null, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.4256, "operating_margin": 0.3103, "net_margin": 0.1652, "ebitda_margin": 0.4242, "fcf_margin": 0.4309, "roe": -0.4739, "roa": 0.0737, "roic": 0.1911, "roc_greenblatt": null, "asset_turnover": 0.446, "cash_conversion": 2.6078, "accruals_ratio": -0.0655, "sbc_to_revenue": 0.0092, "piotroski_f_score": 8, "altman_z_score": 1.2171, "earnings_stability_5y": 0.1451, "revenue_stability_5y": 0.3787, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1898, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -7.4306, "net_debt_to_ebitda": 3.5813, "debt_to_assets": 0.7985, "interest_coverage": 3.736, "current_ratio": 2.0711, "quick_ratio": 2.0566, "net_debt": 2103814000, "local_beta": 0.0016, "volatility_252d": 0.4513, "volatility_60d": 1.128, "max_drawdown_12m": -0.5931, "risk_adjusted_momentum": -1.2528 }, "growth": { "revenue_growth_1y": 0.1441, "revenue_growth_3y_cagr": 0.1223, "revenue_growth_5y_cagr": 0.2663, "eps_growth_1y": 0.2739, "eps_growth_3y_cagr": 0.3014, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1022, "book_value_growth_1y": null, "revenue_growth": 0.1441, "earnings_growth": 0.2739 }, "momentum": { "price_return_1m": 0.1046, "price_return_3m": -0.3557, "price_return_6m": -0.5438, "price_return_9m": -0.5151, "price_return_12m": -0.52, "price_return_12m_ex1m": -0.5654, "momentum_6m": -0.5438, "momentum_12m": -0.52, "momentum_12_1": -0.5654, "distance_from_52w_high": -0.5505, "distance_from_52w_low": 0.1046, "relative_strength": -0.6199 }, "raw_ttm": { "revenue_ttm": 1384718000, "gross_profit_ttm": 589314999, "ebit_ttm": 429689000, "ebitda_ttm": 587444000, "net_income_ttm": 228791000, "eps_diluted_ttm": 2.8676, "operating_cash_flow_ttm": 432015000, "capital_expenditure_ttm": 164637000, "fcf_ttm": 596652000, "dividends_paid_ttm": 1550000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115014000, "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_current_liabilities": 331738000, "net_ppe": null, "total_assets": 3104641000, "total_debt": 2479087000, "total_equity": -482792000, "net_working_capital": 5811000, "book_value_per_share": -6.0511, "retained_earnings": -1107227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1473521000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 47, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 62, "rank_pcf": 40, "rank_ev_ebitda": 41, "rank_ev_ebit": 55, "rank_earnings_yield": 47, "rank_fcf_yield": 41, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 58, "rank_roe": 91, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 54, "rank_fcf_margin": 18, "rank_piotroski": 7, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 94 }, "composites": { "value_composite": 32, "quality_composite": 14, "momentum_composite": 97, "growth_composite": 18, "yield_composite": 71, "svqf_composite": 24, "vc1_composite": 32, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.7647, "os_score": 0.65, "value_percentile": 0.68, "quality_percentile": 0.86, "momentum_percentile": 0.03, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 42, "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": true } } }, "latest_snapshot_fields": { "id": 4773, "ticker_id": 3165, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.113540+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.68, "market_cap": 4043554480, "market_cap_usd": 4043554480, "enterprise_value": 6147368480, "shares_outstanding": 79786000, "fx_rate_to_usd": null, "pe_ratio": 17.67357317, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.92012849, "pcf_ratio": 9.35975482, "pfcf_ratio": 6.77707354, "ev_ebitda": 10.4646034, "ev_ebit": 14.30655307, "ev_sales": 4.43943711, "ev_fcf": 10.30310546, "earnings_yield": 0.05658165, "fcf_yield": 0.09705812, "dividend_yield": 0.00038333, "buyback_yield": 0, "shareholder_yield": 0.00038333, "debt_paydown_yield": null, "total_yield": 0.00038333, "gross_margin": 0.42558485, "operating_margin": 0.31030795, "net_margin": 0.1652257, "ebitda_margin": 0.42423367, "fcf_margin": 0.4308834, "roe": -0.47389145, "roa": 0.07369322, "roic": 0.19113376, "roc_greenblatt": null, "asset_turnover": 0.4460155, "cash_conversion": 2.60784734, "accruals_ratio": -0.06545813, "sbc_to_revenue": 0.00915927, "debt_to_equity": -7.43059744, "net_debt_to_ebitda": 3.58130137, "debt_to_assets": 0.79851004, "interest_coverage": 3.73597127, "current_ratio": 2.07112842, "quick_ratio": 2.05663204, "net_debt": 2103814000, "revenue_growth_1y": 0.14411232, "revenue_growth_3y_cagr": 0.12227797, "revenue_growth_5y_cagr": 0.26633825, "eps_growth_1y": 0.27389198, "eps_growth_3y_cagr": 0.30142275, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10215165, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 1.21708167, "earnings_stability_5y": 0.145117, "revenue_stability_5y": 0.378739, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10462075, "price_return_3m": -0.35570811, "price_return_6m": -0.54375225, "price_return_9m": -0.51507033, "price_return_12m": -0.51998485, "price_return_12m_ex1m": -0.565448, "distance_from_52w_high": -0.55050998, "distance_from_52w_low": 0.10462075, "relative_strength": -0.61994843, "local_beta": 0.0016, "volatility_252d": 0.45133, "volatility_60d": 1.127994, "max_drawdown_12m": -0.59308204, "revenue_ttm": 1384718000, "gross_profit_ttm": 589314999, "ebit_ttm": 429689000, "ebitda_ttm": 587444000, "net_income_ttm": 228791000, "eps_diluted_ttm": 2.86755822, "operating_cash_flow_ttm": 432015000, "capital_expenditure_ttm": 164637000, "fcf_ttm": 596652000, "dividends_paid_ttm": 1550000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115014000, "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_current_liabilities": 331738000, "net_ppe": null, "total_assets": 3104641000, "total_debt": 2479087000, "total_equity": -482792000, "net_working_capital": 5811000, "book_value_per_share": -6.05108666, "retained_earnings": -1107227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1473521000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 47, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 62, "rank_pcf": 40, "rank_ev_ebitda": 41, "rank_ev_ebit": 55, "rank_earnings_yield": 47, "rank_fcf_yield": 41, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 58, "rank_roe": 91, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 54, "rank_fcf_margin": 18, "rank_piotroski": 7, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 94, "value_composite": 32, "quality_composite": 14, "momentum_composite": 97, "growth_composite": 18, "yield_composite": 71, "svqf_composite": 24, "vc1_composite": 32, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 42, "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": 50.68, "os": 0.65, "value": 0.68, "quality": 0.86, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.6736, "earnings_yield": 0.0566, "shareholder_yield": 0.0004, "roe": -0.4739, "momentum_12_1": -0.5654, "complete_fields": { "id": 4773, "ticker_id": 3165, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:16.113540+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.68, "market_cap": 4043554480, "market_cap_usd": 4043554480, "enterprise_value": 6147368480, "shares_outstanding": 79786000, "fx_rate_to_usd": null, "pe_ratio": 17.67357317, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.92012849, "pcf_ratio": 9.35975482, "pfcf_ratio": 6.77707354, "ev_ebitda": 10.4646034, "ev_ebit": 14.30655307, "ev_sales": 4.43943711, "ev_fcf": 10.30310546, "earnings_yield": 0.05658165, "fcf_yield": 0.09705812, "dividend_yield": 0.00038333, "buyback_yield": 0, "shareholder_yield": 0.00038333, "debt_paydown_yield": null, "total_yield": 0.00038333, "gross_margin": 0.42558485, "operating_margin": 0.31030795, "net_margin": 0.1652257, "ebitda_margin": 0.42423367, "fcf_margin": 0.4308834, "roe": -0.47389145, "roa": 0.07369322, "roic": 0.19113376, "roc_greenblatt": null, "asset_turnover": 0.4460155, "cash_conversion": 2.60784734, "accruals_ratio": -0.06545813, "sbc_to_revenue": 0.00915927, "debt_to_equity": -7.43059744, "net_debt_to_ebitda": 3.58130137, "debt_to_assets": 0.79851004, "interest_coverage": 3.73597127, "current_ratio": 2.07112842, "quick_ratio": 2.05663204, "net_debt": 2103814000, "revenue_growth_1y": 0.14411232, "revenue_growth_3y_cagr": 0.12227797, "revenue_growth_5y_cagr": 0.26633825, "eps_growth_1y": 0.27389198, "eps_growth_3y_cagr": 0.30142275, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10215165, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 1.21708167, "earnings_stability_5y": 0.145117, "revenue_stability_5y": 0.378739, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10462075, "price_return_3m": -0.35570811, "price_return_6m": -0.54375225, "price_return_9m": -0.51507033, "price_return_12m": -0.51998485, "price_return_12m_ex1m": -0.565448, "distance_from_52w_high": -0.55050998, "distance_from_52w_low": 0.10462075, "relative_strength": -0.61994843, "local_beta": 0.0016, "volatility_252d": 0.45133, "volatility_60d": 1.127994, "max_drawdown_12m": -0.59308204, "revenue_ttm": 1384718000, "gross_profit_ttm": 589314999, "ebit_ttm": 429689000, "ebitda_ttm": 587444000, "net_income_ttm": 228791000, "eps_diluted_ttm": 2.86755822, "operating_cash_flow_ttm": 432015000, "capital_expenditure_ttm": 164637000, "fcf_ttm": 596652000, "dividends_paid_ttm": 1550000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115014000, "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_current_liabilities": 331738000, "net_ppe": null, "total_assets": 3104641000, "total_debt": 2479087000, "total_equity": -482792000, "net_working_capital": 5811000, "book_value_per_share": -6.05108666, "retained_earnings": -1107227000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1473521000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 47, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 62, "rank_pcf": 40, "rank_ev_ebitda": 41, "rank_ev_ebit": 55, "rank_earnings_yield": 47, "rank_fcf_yield": 41, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 58, "rank_roe": 91, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 54, "rank_fcf_margin": 18, "rank_piotroski": 7, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 35, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 94, "value_composite": 32, "quality_composite": 14, "momentum_composite": 97, "growth_composite": 18, "yield_composite": 71, "svqf_composite": 24, "vc1_composite": 32, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 42, "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "ebit": 414382000, "ebitda": 570167000, "pretax_income": 306138000, "tax_provision": 85874000, "net_income": 219104000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2482254000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 418421000, "capital_expenditure": 163670000, "free_cash_flow": 582091000, "dividends_paid": 1508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316253, "ticker_id": 3165, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414382000", "ebitda": "570167000", "netIncome": "219104000", "grossProfit": "1093836000", "depreciation": "None", "totalRevenue": "1324144000", "costOfRevenue": "230308000", "interestIncome": "22999000", "incomeBeforeTax": "306138000", "interestExpense": "108244000", "operatingIncome": "394677000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85874000", "reportedCurrency": "USD", "netInterestIncome": "-85245000", "nonInterestIncome": "None", "operatingExpenses": "699159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155785000", "sellingGeneralAndAdministrative": "137634000", "netIncomeFromContinuingOperations": "220264000" }, "balance": { "goodwill": "712450000", "inventory": "7581000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3103395000", "longTermDebt": "2458379000", "shortTermDebt": "23875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286409000", "reportedCurrency": "USD", "retainedEarnings": "-1107429000", "totalLiabilities": "3586773000", "otherCurrentAssets": "93867000", "totalCurrentAssets": "658386000", "currentLongTermDebt": "23875000", "longTermInvestments": "157963000", "shortTermInvestments": "106761000", "currentNetReceivables": "104525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445009000", "currentAccountsPayable": "39683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442995000", "totalShareholderEquity": "-483378000", "capitalLeaseObligations": "419120000", "otherCurrentLiabilities": "134821000", "totalCurrentLiabilities": "312490000", "otherNonCurrentLiabilities": "5677000", "totalNonCurrentLiabilities": "3274283000", "cashAndShortTermInvestments": "345652000", "commonStockSharesOutstanding": "83726000", "intangibleAssetsExcludingGoodwill": "286409000", "cashAndCashEquivalentsAtCarryingValue": "345652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219104000", "profitLoss": "None", "dividendPayout": "1508000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1377000", "operatingCashflow": "418421000", "capitalExpenditures": "163670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198095000", "cashflowFromInvestment": "-160164000", "stockBasedCompensation": "12333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1324144000, "cost_of_revenue": 230308000, "gross_profit": 1093836000, "research_and_development": null, "selling_general_admin": 137634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414382000, "depreciation_amortisation": 155785000, "ebitda": 570167000, "interest_expense": 108244000, "interest_income": null, "other_non_operating": null, "pretax_income": 306138000, "tax_provision": 85874000, "effective_tax_rate": null, "net_income": 219104000, "net_income_continuing_ops": 220264000, "net_income_to_common": 219104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345652000, "short_term_investments": 106761000, "net_receivables": 104525000, "inventory": 7581000, "other_current_assets": null, "total_current_assets": 658386000, "net_ppe": null, "goodwill": 712450000, "intangible_assets": 286409000, "goodwill_and_intangibles": 998859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2445009000, "total_assets": 3103395000, "short_term_debt": 23875000, "accounts_payable": 39683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312490000, "long_term_debt": 2458379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3274283000, "total_liabilities": 3586773000, "total_debt": 2482254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1107429000, "total_equity": -483378000, "shares_outstanding": 83726000, "operating_cash_flow": 418421000, "stock_based_compensation": 12333000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160164000, "dividends_paid": 1508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198095000, "free_cash_flow": 582091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414382000", "ebitda": "570167000", "netIncome": "219104000", "grossProfit": "1093836000", "depreciation": "None", "totalRevenue": "1324144000", "costOfRevenue": "230308000", "interestIncome": "22999000", "incomeBeforeTax": "306138000", "interestExpense": "108244000", "operatingIncome": "394677000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85874000", "reportedCurrency": "USD", "netInterestIncome": "-85245000", "nonInterestIncome": "None", "operatingExpenses": "699159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155785000", "sellingGeneralAndAdministrative": "137634000", "netIncomeFromContinuingOperations": "220264000" }, "balance": { "goodwill": "712450000", "inventory": "7581000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3103395000", "longTermDebt": "2458379000", "shortTermDebt": "23875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286409000", "reportedCurrency": "USD", "retainedEarnings": "-1107429000", "totalLiabilities": "3586773000", "otherCurrentAssets": "93867000", "totalCurrentAssets": "658386000", "currentLongTermDebt": "23875000", "longTermInvestments": "157963000", "shortTermInvestments": "106761000", "currentNetReceivables": "104525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445009000", "currentAccountsPayable": "39683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442995000", "totalShareholderEquity": "-483378000", "capitalLeaseObligations": "419120000", "otherCurrentLiabilities": "134821000", "totalCurrentLiabilities": "312490000", "otherNonCurrentLiabilities": "5677000", "totalNonCurrentLiabilities": "3274283000", "cashAndShortTermInvestments": "345652000", "commonStockSharesOutstanding": "83726000", "intangibleAssetsExcludingGoodwill": "286409000", "cashAndCashEquivalentsAtCarryingValue": "345652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219104000", "profitLoss": "None", "dividendPayout": "1508000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1377000", "operatingCashflow": "418421000", "capitalExpenditures": "163670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198095000", "cashflowFromInvestment": "-160164000", "stockBasedCompensation": "12333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500373000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155785000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 1181654000, "cost_of_revenue": 566638000, "gross_profit": 615016000, "ebit": 346765000, "ebitda": 507111000, "pretax_income": 242686000, "tax_provision": 68443000, "net_income": 172042000, "net_income_to_common": 172042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293150000, "total_current_assets": 588019000, "total_assets": 3069708000, "short_term_debt": 22500000, "long_term_debt": 2148029000, "total_debt": 2170529000, "total_liabilities": 3285081000, "total_equity": -215380000, "shares_outstanding": 85827000, "goodwill_and_intangibles": 1043951000 }, "cash_flow": { "operating_cash_flow": 343873000, "capital_expenditure": 155061000, "free_cash_flow": 498934000, "dividends_paid": 4792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316258, "ticker_id": 3165, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346765000", "ebitda": "507111000", "netIncome": "172042000", "grossProfit": "615016000", "depreciation": "None", "totalRevenue": "1181654000", "costOfRevenue": "566638000", "interestIncome": "23115000", "incomeBeforeTax": "242686000", "interestExpense": "100037000", "operatingIncome": "324198000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "68443000", "reportedCurrency": "USD", "netInterestIncome": "-76922000", "nonInterestIncome": "None", "operatingExpenses": "290818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160346000", "sellingGeneralAndAdministrative": "127214000", "netIncomeFromContinuingOperations": "174243000" }, "balance": { "goodwill": "720633000", "inventory": "6146000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3069708000", "longTermDebt": "2148029000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323318000", "reportedCurrency": "USD", "retainedEarnings": "-822156000", "totalLiabilities": "3285081000", "otherCurrentAssets": "78023000", "totalCurrentAssets": "588019000", "currentLongTermDebt": "22500000", "longTermInvestments": "141318000", "shortTermInvestments": "114163000", "currentNetReceivables": "96537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2481689000", "currentAccountsPayable": "32887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2575853000", "totalShareholderEquity": "-215380000", "capitalLeaseObligations": "405324000", "otherCurrentLiabilities": "109441000", "totalCurrentLiabilities": "282495000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "3002586000", "cashAndShortTermInvestments": "293150000", "commonStockSharesOutstanding": "85827000", "intangibleAssetsExcludingGoodwill": "323318000", "cashAndCashEquivalentsAtCarryingValue": "293150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174243000", "profitLoss": "None", "dividendPayout": "4792000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1484000", "operatingCashflow": "343873000", "capitalExpenditures": "155061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104995000", "cashflowFromInvestment": "-208711000", "stockBasedCompensation": "8913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1181654000, "cost_of_revenue": 566638000, "gross_profit": 615016000, "research_and_development": null, "selling_general_admin": 127214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346765000, "depreciation_amortisation": 160346000, "ebitda": 507111000, "interest_expense": 100037000, "interest_income": null, "other_non_operating": null, "pretax_income": 242686000, "tax_provision": 68443000, "effective_tax_rate": null, "net_income": 172042000, "net_income_continuing_ops": 174243000, "net_income_to_common": 172042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293150000, "short_term_investments": 114163000, "net_receivables": 96537000, "inventory": 6146000, "other_current_assets": null, "total_current_assets": 588019000, "net_ppe": null, "goodwill": 720633000, "intangible_assets": 323318000, "goodwill_and_intangibles": 1043951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2481689000, "total_assets": 3069708000, "short_term_debt": 22500000, "accounts_payable": 32887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282495000, "long_term_debt": 2148029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3002586000, "total_liabilities": 3285081000, "total_debt": 2170529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -822156000, "total_equity": -215380000, "shares_outstanding": 85827000, "operating_cash_flow": 343873000, "stock_based_compensation": 8913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208711000, "dividends_paid": 4792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104995000, "free_cash_flow": 498934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "346765000", "ebitda": "507111000", "netIncome": "172042000", "grossProfit": "615016000", "depreciation": "None", "totalRevenue": "1181654000", "costOfRevenue": "566638000", "interestIncome": "23115000", "incomeBeforeTax": "242686000", "interestExpense": "100037000", "operatingIncome": "324198000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "68443000", "reportedCurrency": "USD", "netInterestIncome": "-76922000", "nonInterestIncome": "None", "operatingExpenses": "290818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160346000", "sellingGeneralAndAdministrative": "127214000", "netIncomeFromContinuingOperations": "174243000" }, "balance": { "goodwill": "720633000", "inventory": "6146000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3069708000", "longTermDebt": "2148029000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323318000", "reportedCurrency": "USD", "retainedEarnings": "-822156000", "totalLiabilities": "3285081000", "otherCurrentAssets": "78023000", "totalCurrentAssets": "588019000", "currentLongTermDebt": "22500000", "longTermInvestments": "141318000", "shortTermInvestments": "114163000", "currentNetReceivables": "96537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2481689000", "currentAccountsPayable": "32887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2575853000", "totalShareholderEquity": "-215380000", "capitalLeaseObligations": "405324000", "otherCurrentLiabilities": "109441000", "totalCurrentLiabilities": "282495000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "3002586000", "cashAndShortTermInvestments": "293150000", "commonStockSharesOutstanding": "85827000", "intangibleAssetsExcludingGoodwill": "323318000", "cashAndCashEquivalentsAtCarryingValue": "293150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174243000", "profitLoss": "None", "dividendPayout": "4792000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1484000", "operatingCashflow": "343873000", "capitalExpenditures": "155061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104995000", "cashflowFromInvestment": "-208711000", "stockBasedCompensation": "8913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160346000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 1071326000, "cost_of_revenue": 513740000, "gross_profit": 557586000, "ebit": 294117000, "ebitda": 443530000, "pretax_income": 205547000, "tax_provision": 58512000, "net_income": 138313000, "net_income_to_common": 138313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275842000, "total_current_assets": 471817000, "total_assets": 2969693000, "short_term_debt": 20750000, "long_term_debt": 1962874000, "total_debt": 1983624000, "total_liabilities": 3088684000, "total_equity": -115649000, "shares_outstanding": 85184918, "goodwill_and_intangibles": 1090009000 }, "cash_flow": { "operating_cash_flow": 330254000, "capital_expenditure": 135986000, "free_cash_flow": 466240000, "dividends_paid": 4605000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316263, "ticker_id": 3165, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "294117000", "ebitda": "443530000", "netIncome": "138313000", "grossProfit": "557586000", "depreciation": "None", "totalRevenue": "1071326000", "costOfRevenue": "513740000", "interestIncome": "15100000", "incomeBeforeTax": "205547000", "interestExpense": "86576000", "operatingIncome": "272864000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58512000", "reportedCurrency": "USD", "netInterestIncome": "-71772000", "nonInterestIncome": "None", "operatingExpenses": "284722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149413000", "sellingGeneralAndAdministrative": "121196000", "netIncomeFromContinuingOperations": "146604000" }, "balance": { "goodwill": "717502000", "inventory": "4677000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2969693000", "longTermDebt": "1962874000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372507000", "reportedCurrency": "USD", "retainedEarnings": "-691461000", "totalLiabilities": "3088684000", "otherCurrentAssets": "60121000", "totalCurrentAssets": "471817000", "currentLongTermDebt": "20750000", "longTermInvestments": "128393000", "shortTermInvestments": "74901000", "currentNetReceivables": "56276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497876000", "currentAccountsPayable": "23788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2365213000", "totalShareholderEquity": "-115649000", "capitalLeaseObligations": "381589000", "otherCurrentLiabilities": "105906000", "totalCurrentLiabilities": "251329000", "otherNonCurrentLiabilities": "4833000", "totalNonCurrentLiabilities": "2837355000", "cashAndShortTermInvestments": "275842000", "commonStockSharesOutstanding": "85184918", "intangibleAssetsExcludingGoodwill": "372507000", "cashAndCashEquivalentsAtCarryingValue": "275842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147035000", "profitLoss": "None", "dividendPayout": "4605000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "599000", "operatingCashflow": "330254000", "capitalExpenditures": "135986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141417000", "cashflowFromInvestment": "-339991000", "stockBasedCompensation": "7906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4605000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1071326000, "cost_of_revenue": 513740000, "gross_profit": 557586000, "research_and_development": null, "selling_general_admin": 121196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 294117000, "depreciation_amortisation": 149413000, "ebitda": 443530000, "interest_expense": 86576000, "interest_income": null, "other_non_operating": null, "pretax_income": 205547000, "tax_provision": 58512000, "effective_tax_rate": null, "net_income": 138313000, "net_income_continuing_ops": 146604000, "net_income_to_common": 138313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275842000, "short_term_investments": 74901000, "net_receivables": 56276000, "inventory": 4677000, "other_current_assets": null, "total_current_assets": 471817000, "net_ppe": null, "goodwill": 717502000, "intangible_assets": 372507000, "goodwill_and_intangibles": 1090009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497876000, "total_assets": 2969693000, "short_term_debt": 20750000, "accounts_payable": 23788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251329000, "long_term_debt": 1962874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2837355000, "total_liabilities": 3088684000, "total_debt": 1983624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691461000, "total_equity": -115649000, "shares_outstanding": 85184918, "operating_cash_flow": 330254000, "stock_based_compensation": 7906000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339991000, "dividends_paid": 4605000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141417000, "free_cash_flow": 466240000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "294117000", "ebitda": "443530000", "netIncome": "138313000", "grossProfit": "557586000", "depreciation": "None", "totalRevenue": "1071326000", "costOfRevenue": "513740000", "interestIncome": "15100000", "incomeBeforeTax": "205547000", "interestExpense": "86576000", "operatingIncome": "272864000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58512000", "reportedCurrency": "USD", "netInterestIncome": "-71772000", "nonInterestIncome": "None", "operatingExpenses": "284722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149413000", "sellingGeneralAndAdministrative": "121196000", "netIncomeFromContinuingOperations": "146604000" }, "balance": { "goodwill": "717502000", "inventory": "4677000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2969693000", "longTermDebt": "1962874000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372507000", "reportedCurrency": "USD", "retainedEarnings": "-691461000", "totalLiabilities": "3088684000", "otherCurrentAssets": "60121000", "totalCurrentAssets": "471817000", "currentLongTermDebt": "20750000", "longTermInvestments": "128393000", "shortTermInvestments": "74901000", "currentNetReceivables": "56276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497876000", "currentAccountsPayable": "23788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2365213000", "totalShareholderEquity": "-115649000", "capitalLeaseObligations": "381589000", "otherCurrentLiabilities": "105906000", "totalCurrentLiabilities": "251329000", "otherNonCurrentLiabilities": "4833000", "totalNonCurrentLiabilities": "2837355000", "cashAndShortTermInvestments": "275842000", "commonStockSharesOutstanding": "85184918", "intangibleAssetsExcludingGoodwill": "372507000", "cashAndCashEquivalentsAtCarryingValue": "275842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147035000", "profitLoss": "None", "dividendPayout": "4605000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "599000", "operatingCashflow": "330254000", "capitalExpenditures": "135986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141417000", "cashflowFromInvestment": "-339991000", "stockBasedCompensation": "7906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4605000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149413000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 936772000, "cost_of_revenue": 462738000, "gross_profit": 474034000, "ebit": 250066000, "ebitda": 374088000, "pretax_income": 160971000, "tax_provision": 50515000, "net_income": 99402000, "net_income_to_common": 99402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409840000, "total_current_assets": 555531000, "total_assets": 2854589000, "short_term_debt": 20750000, "long_term_debt": 1978131000, "total_debt": 1998881000, "total_liabilities": 3066150000, "total_equity": -199012000, "shares_outstanding": 84544098, "goodwill_and_intangibles": 1119757000 }, "cash_flow": { "operating_cash_flow": 240207000, "capital_expenditure": 100057000, "free_cash_flow": 340264000, "dividends_paid": 1876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316268, "ticker_id": 3165, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250066000", "ebitda": "374088000", "netIncome": "99402000", "grossProfit": "474034000", "depreciation": "None", "totalRevenue": "936772000", "costOfRevenue": "462738000", "interestIncome": "5005000", "incomeBeforeTax": "160971000", "interestExpense": "88628000", "operatingIncome": "230078000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "50515000", "reportedCurrency": "USD", "netInterestIncome": "-83623000", "nonInterestIncome": "None", "operatingExpenses": "243956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124022000", "sellingGeneralAndAdministrative": "80288000", "netIncomeFromContinuingOperations": "110456000" }, "balance": { "goodwill": "702690000", "inventory": "5266000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2854589000", "longTermDebt": "1978131000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "417067000", "reportedCurrency": "USD", "retainedEarnings": "-703717000", "totalLiabilities": "3066150000", "otherCurrentAssets": "73737000", "totalCurrentAssets": "555531000", "currentLongTermDebt": "20750000", "longTermInvestments": "25122000", "shortTermInvestments": "0", "currentNetReceivables": "66688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2299058000", "currentAccountsPayable": "20578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "695757000", "shortLongTermDebtTotal": "2340724000", "totalShareholderEquity": "-199012000", "capitalLeaseObligations": "341843000", "otherCurrentLiabilities": "117503000", "totalCurrentLiabilities": "244530000", "otherNonCurrentLiabilities": "4498000", "totalNonCurrentLiabilities": "2821620000", "cashAndShortTermInvestments": "409840000", "commonStockSharesOutstanding": "84544098", "intangibleAssetsExcludingGoodwill": "417067000", "cashAndCashEquivalentsAtCarryingValue": "409840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110456000", "profitLoss": "None", "dividendPayout": "1876000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4112000", "operatingCashflow": "240207000", "capitalExpenditures": "100057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135725000", "cashflowFromInvestment": "-506566000", "stockBasedCompensation": "8068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 936772000, "cost_of_revenue": 462738000, "gross_profit": 474034000, "research_and_development": null, "selling_general_admin": 80288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250066000, "depreciation_amortisation": 124022000, "ebitda": 374088000, "interest_expense": 88628000, "interest_income": null, "other_non_operating": null, "pretax_income": 160971000, "tax_provision": 50515000, "effective_tax_rate": null, "net_income": 99402000, "net_income_continuing_ops": 110456000, "net_income_to_common": 99402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409840000, "short_term_investments": 0, "net_receivables": 66688000, "inventory": 5266000, "other_current_assets": null, "total_current_assets": 555531000, "net_ppe": null, "goodwill": 702690000, "intangible_assets": 417067000, "goodwill_and_intangibles": 1119757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2299058000, "total_assets": 2854589000, "short_term_debt": 20750000, "accounts_payable": 20578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244530000, "long_term_debt": 1978131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2821620000, "total_liabilities": 3066150000, "total_debt": 1998881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703717000, "total_equity": -199012000, "shares_outstanding": 84544098, "operating_cash_flow": 240207000, "stock_based_compensation": 8068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -506566000, "dividends_paid": 1876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135725000, "free_cash_flow": 340264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250066000", "ebitda": "374088000", "netIncome": "99402000", "grossProfit": "474034000", "depreciation": "None", "totalRevenue": "936772000", "costOfRevenue": "462738000", "interestIncome": "5005000", "incomeBeforeTax": "160971000", "interestExpense": "88628000", "operatingIncome": "230078000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "50515000", "reportedCurrency": "USD", "netInterestIncome": "-83623000", "nonInterestIncome": "None", "operatingExpenses": "243956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124022000", "sellingGeneralAndAdministrative": "80288000", "netIncomeFromContinuingOperations": "110456000" }, "balance": { "goodwill": "702690000", "inventory": "5266000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2854589000", "longTermDebt": "1978131000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "417067000", "reportedCurrency": "USD", "retainedEarnings": "-703717000", "totalLiabilities": "3066150000", "otherCurrentAssets": "73737000", "totalCurrentAssets": "555531000", "currentLongTermDebt": "20750000", "longTermInvestments": "25122000", "shortTermInvestments": "0", "currentNetReceivables": "66688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2299058000", "currentAccountsPayable": "20578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "695757000", "shortLongTermDebtTotal": "2340724000", "totalShareholderEquity": "-199012000", "capitalLeaseObligations": "341843000", "otherCurrentLiabilities": "117503000", "totalCurrentLiabilities": "244530000", "otherNonCurrentLiabilities": "4498000", "totalNonCurrentLiabilities": "2821620000", "cashAndShortTermInvestments": "409840000", "commonStockSharesOutstanding": "84544098", "intangibleAssetsExcludingGoodwill": "417067000", "cashAndCashEquivalentsAtCarryingValue": "409840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110456000", "profitLoss": "None", "dividendPayout": "1876000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4112000", "operatingCashflow": "240207000", "capitalExpenditures": "100057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135725000", "cashflowFromInvestment": "-506566000", "stockBasedCompensation": "8068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124022000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 587023000, "cost_of_revenue": 271151000, "gross_profit": 315872000, "ebit": 133171000, "ebitda": 195971000, "pretax_income": 51781000, "tax_provision": 5659000, "net_income": 42774000, "net_income_to_common": 42774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545909000, "total_current_assets": 662414000, "total_assets": 2015983000, "short_term_debt": 17500000, "long_term_debt": 1740273000, "total_debt": 1757773000, "total_liabilities": 2658828000, "total_equity": -645355000, "shares_outstanding": 83894149, "goodwill_and_intangibles": 429506000 }, "cash_flow": { "operating_cash_flow": 189289000, "capital_expenditure": 55962000, "free_cash_flow": 245251000, "dividends_paid": 1401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316273, "ticker_id": 3165, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133171000", "ebitda": "195971000", "netIncome": "42774000", "grossProfit": "315872000", "depreciation": "None", "totalRevenue": "587023000", "costOfRevenue": "271151000", "interestIncome": "878000", "incomeBeforeTax": "51781000", "interestExpense": "81211000", "operatingIncome": "143395000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5659000", "reportedCurrency": "USD", "netInterestIncome": "-80333000", "nonInterestIncome": "None", "operatingExpenses": "172477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-10403000", "costofGoodsAndServicesSold": "271151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "71729000", "netIncomeFromContinuingOperations": "46122000" }, "balance": { "goodwill": "228569000", "inventory": "1155000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2015983000", "longTermDebt": "1740273000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "200937000", "reportedCurrency": "USD", "retainedEarnings": "-708804000", "totalLiabilities": "2658828000", "otherCurrentAssets": "70901000", "totalCurrentAssets": "662414000", "currentLongTermDebt": "17500000", "longTermInvestments": "18760000", "shortTermInvestments": "None", "currentNetReceivables": "44449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1353569000", "currentAccountsPayable": "27892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "364017000", "shortLongTermDebtTotal": "1955455000", "totalShareholderEquity": "-645355000", "capitalLeaseObligations": "197682000", "otherCurrentLiabilities": "82565000", "totalCurrentLiabilities": "176610000", "otherNonCurrentLiabilities": "3030000", "totalNonCurrentLiabilities": "2482218000", "cashAndShortTermInvestments": "545909000", "commonStockSharesOutstanding": "83894149", "intangibleAssetsExcludingGoodwill": "200937000", "cashAndCashEquivalentsAtCarryingValue": "545909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46122000", "profitLoss": "None", "dividendPayout": "1401000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-681000", "operatingCashflow": "189289000", "capitalExpenditures": "55962000", "changeInReceivables": "-10804000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10246000", "cashflowFromInvestment": "-90916000", "stockBasedCompensation": "8805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88127000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587023000, "cost_of_revenue": 271151000, "gross_profit": 315872000, "research_and_development": null, "selling_general_admin": 71729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133171000, "depreciation_amortisation": 62800000, "ebitda": 195971000, "interest_expense": 81211000, "interest_income": null, "other_non_operating": null, "pretax_income": 51781000, "tax_provision": 5659000, "effective_tax_rate": null, "net_income": 42774000, "net_income_continuing_ops": 46122000, "net_income_to_common": 42774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545909000, "short_term_investments": null, "net_receivables": 44449000, "inventory": 1155000, "other_current_assets": null, "total_current_assets": 662414000, "net_ppe": null, "goodwill": 228569000, "intangible_assets": 200937000, "goodwill_and_intangibles": 429506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1353569000, "total_assets": 2015983000, "short_term_debt": 17500000, "accounts_payable": 27892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176610000, "long_term_debt": 1740273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2482218000, "total_liabilities": 2658828000, "total_debt": 1757773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -708804000, "total_equity": -645355000, "shares_outstanding": 83894149, "operating_cash_flow": 189289000, "stock_based_compensation": 8805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90916000, "dividends_paid": 1401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10246000, "free_cash_flow": 245251000, "net_change_in_cash": 88127000 }, "raw_data": { "income": { "ebit": "133171000", "ebitda": "195971000", "netIncome": "42774000", "grossProfit": "315872000", "depreciation": "None", "totalRevenue": "587023000", "costOfRevenue": "271151000", "interestIncome": "878000", "incomeBeforeTax": "51781000", "interestExpense": "81211000", "operatingIncome": "143395000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5659000", "reportedCurrency": "USD", "netInterestIncome": "-80333000", "nonInterestIncome": "None", "operatingExpenses": "172477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-10403000", "costofGoodsAndServicesSold": "271151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "71729000", "netIncomeFromContinuingOperations": "46122000" }, "balance": { "goodwill": "228569000", "inventory": "1155000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2015983000", "longTermDebt": "1740273000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "200937000", "reportedCurrency": "USD", "retainedEarnings": "-708804000", "totalLiabilities": "2658828000", "otherCurrentAssets": "70901000", "totalCurrentAssets": "662414000", "currentLongTermDebt": "17500000", "longTermInvestments": "18760000", "shortTermInvestments": "None", "currentNetReceivables": "44449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1353569000", "currentAccountsPayable": "27892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "364017000", "shortLongTermDebtTotal": "1955455000", "totalShareholderEquity": "-645355000", "capitalLeaseObligations": "197682000", "otherCurrentLiabilities": "82565000", "totalCurrentLiabilities": "176610000", "otherNonCurrentLiabilities": "3030000", "totalNonCurrentLiabilities": "2482218000", "cashAndShortTermInvestments": "545909000", "commonStockSharesOutstanding": "83894149", "intangibleAssetsExcludingGoodwill": "200937000", "cashAndCashEquivalentsAtCarryingValue": "545909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46122000", "profitLoss": "None", "dividendPayout": "1401000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-681000", "operatingCashflow": "189289000", "capitalExpenditures": "55962000", "changeInReceivables": "-10804000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10246000", "cashflowFromInvestment": "-90916000", "stockBasedCompensation": "8805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88127000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 406618000, "cost_of_revenue": 220007000, "gross_profit": 186611000, "ebit": 67600000, "ebitda": 121432000, "pretax_income": -14517000, "tax_provision": 687000, "net_income": -14991000, "net_income_to_common": -14991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439478000, "total_current_assets": 566816000, "total_assets": 1849737000, "short_term_debt": 17500000, "long_term_debt": 1751426000, "total_debt": 1768926000, "total_liabilities": 2555410000, "total_equity": -705869000, "shares_outstanding": 80303277, "goodwill_and_intangibles": 444896000 }, "cash_flow": { "operating_cash_flow": 31138000, "capital_expenditure": 52560000, "free_cash_flow": 83698000, "dividends_paid": 234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316278, "ticker_id": 3165, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67600000", "ebitda": "121432000", "netIncome": "-14991000", "grossProfit": "186611000", "depreciation": "None", "totalRevenue": "406618000", "costOfRevenue": "220007000", "interestIncome": "2937000", "incomeBeforeTax": "-14517000", "interestExpense": "82117000", "operatingIncome": "59760000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "687000", "reportedCurrency": "USD", "netInterestIncome": "-79180000", "nonInterestIncome": "None", "operatingExpenses": "126851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7840000", "costofGoodsAndServicesSold": "220007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53832000", "sellingGeneralAndAdministrative": "68585000", "netIncomeFromContinuingOperations": "-15204000" }, "balance": { "goodwill": "227821000", "inventory": "473000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1849737000", "longTermDebt": "1751426000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "217075000", "reportedCurrency": "USD", "retainedEarnings": "-751578000", "totalLiabilities": "2555410000", "otherCurrentAssets": "88203000", "totalCurrentAssets": "566816000", "currentLongTermDebt": "17500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "38662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282921000", "currentAccountsPayable": "19388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160677000", "shortLongTermDebtTotal": "1936836000", "totalShareholderEquity": "-705869000", "capitalLeaseObligations": "167910000", "otherCurrentLiabilities": "-439884000", "totalCurrentLiabilities": "111895000", "otherNonCurrentLiabilities": "691208000", "totalNonCurrentLiabilities": "2443515000", "cashAndShortTermInvestments": "439478000", "commonStockSharesOutstanding": "80303277", "intangibleAssetsExcludingGoodwill": "217075000", "cashAndCashEquivalentsAtCarryingValue": "439478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15204000", "profitLoss": "None", "dividendPayout": "234000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "404000", "operatingCashflow": "31138000", "capitalExpenditures": "52560000", "changeInReceivables": "23611000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57850000", "cashflowFromInvestment": "-52278000", "stockBasedCompensation": "4777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36710000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406618000, "cost_of_revenue": 220007000, "gross_profit": 186611000, "research_and_development": null, "selling_general_admin": 68585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67600000, "depreciation_amortisation": 53832000, "ebitda": 121432000, "interest_expense": 82117000, "interest_income": null, "other_non_operating": null, "pretax_income": -14517000, "tax_provision": 687000, "effective_tax_rate": null, "net_income": -14991000, "net_income_continuing_ops": -15204000, "net_income_to_common": -14991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439478000, "short_term_investments": null, "net_receivables": 38662000, "inventory": 473000, "other_current_assets": null, "total_current_assets": 566816000, "net_ppe": null, "goodwill": 227821000, "intangible_assets": 217075000, "goodwill_and_intangibles": 444896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282921000, "total_assets": 1849737000, "short_term_debt": 17500000, "accounts_payable": 19388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111895000, "long_term_debt": 1751426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2443515000, "total_liabilities": 2555410000, "total_debt": 1768926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -751578000, "total_equity": -705869000, "shares_outstanding": 80303277, "operating_cash_flow": 31138000, "stock_based_compensation": 4777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52278000, "dividends_paid": 234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57850000, "free_cash_flow": 83698000, "net_change_in_cash": 36710000 }, "raw_data": { "income": { "ebit": "67600000", "ebitda": "121432000", "netIncome": "-14991000", "grossProfit": "186611000", "depreciation": "None", "totalRevenue": "406618000", "costOfRevenue": "220007000", "interestIncome": "2937000", "incomeBeforeTax": "-14517000", "interestExpense": "82117000", "operatingIncome": "59760000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "687000", "reportedCurrency": "USD", "netInterestIncome": "-79180000", "nonInterestIncome": "None", "operatingExpenses": "126851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7840000", "costofGoodsAndServicesSold": "220007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53832000", "sellingGeneralAndAdministrative": "68585000", "netIncomeFromContinuingOperations": "-15204000" }, "balance": { "goodwill": "227821000", "inventory": "473000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1849737000", "longTermDebt": "1751426000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "217075000", "reportedCurrency": "USD", "retainedEarnings": "-751578000", "totalLiabilities": "2555410000", "otherCurrentAssets": "88203000", "totalCurrentAssets": "566816000", "currentLongTermDebt": "17500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "38662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282921000", "currentAccountsPayable": "19388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160677000", "shortLongTermDebtTotal": "1936836000", "totalShareholderEquity": "-705869000", "capitalLeaseObligations": "167910000", "otherCurrentLiabilities": "-439884000", "totalCurrentLiabilities": "111895000", "otherNonCurrentLiabilities": "691208000", "totalNonCurrentLiabilities": "2443515000", "cashAndShortTermInvestments": "439478000", "commonStockSharesOutstanding": "80303277", "intangibleAssetsExcludingGoodwill": "217075000", "cashAndCashEquivalentsAtCarryingValue": "439478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15204000", "profitLoss": "None", "dividendPayout": "234000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "404000", "operatingCashflow": "31138000", "capitalExpenditures": "52560000", "changeInReceivables": "23611000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57850000", "cashflowFromInvestment": "-52278000", "stockBasedCompensation": "4777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36710000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53889000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 688803000, "cost_of_revenue": 330710000, "gross_profit": 358093000, "ebit": 234029000, "ebitda": 278612000, "pretax_income": 173177000, "tax_provision": 37764000, "net_income": 117695000, "net_income_to_common": 117695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 436256000, "total_current_assets": 540138000, "total_assets": 1717190000, "short_term_debt": 17500000, "long_term_debt": 1687505000, "total_debt": 1705005000, "total_liabilities": 2424944000, "total_equity": -706455000, "shares_outstanding": 83619180, "goodwill_and_intangibles": 461742000 }, "cash_flow": { "operating_cash_flow": 204311000, "capital_expenditure": 110803000, "free_cash_flow": 315114000, "dividends_paid": 243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316283, "ticker_id": 3165, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234029000", "ebitda": "278612000", "netIncome": "117695000", "grossProfit": "358093000", "depreciation": "None", "totalRevenue": "688803000", "costOfRevenue": "330710000", "interestIncome": "7053000", "incomeBeforeTax": "173177000", "interestExpense": "60852000", "operatingIncome": "233083000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37764000", "reportedCurrency": "USD", "netInterestIncome": "-53799000", "nonInterestIncome": "None", "operatingExpenses": "125010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "946000", "costofGoodsAndServicesSold": "330710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44583000", "sellingGeneralAndAdministrative": "78818000", "netIncomeFromContinuingOperations": "135413000" }, "balance": { "goodwill": "227821000", "inventory": "877000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1717190000", "longTermDebt": "1687505000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "233921000", "reportedCurrency": "USD", "retainedEarnings": "-736587000", "totalLiabilities": "2424944000", "otherCurrentAssets": "50564000", "totalCurrentAssets": "540138000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177052000", "currentAccountsPayable": "21267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "301114000", "shortLongTermDebtTotal": "1857925000", "totalShareholderEquity": "-706455000", "capitalLeaseObligations": "152920000", "otherCurrentLiabilities": "52647000", "totalCurrentLiabilities": "145478000", "otherNonCurrentLiabilities": "2719000", "totalNonCurrentLiabilities": "2279466000", "cashAndShortTermInvestments": "436256000", "commonStockSharesOutstanding": "83619180", "intangibleAssetsExcludingGoodwill": "233921000", "cashAndCashEquivalentsAtCarryingValue": "436256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135413000", "profitLoss": "None", "dividendPayout": "243000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4244000", "operatingCashflow": "204311000", "capitalExpenditures": "110803000", "changeInReceivables": "-1367000", "changeInExchangeRate": "None", "cashflowFromFinancing": "64348000", "cashflowFromInvestment": "-110694000", "stockBasedCompensation": "4826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "157965000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-458166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 688803000, "cost_of_revenue": 330710000, "gross_profit": 358093000, "research_and_development": null, "selling_general_admin": 78818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234029000, "depreciation_amortisation": 44583000, "ebitda": 278612000, "interest_expense": 60852000, "interest_income": null, "other_non_operating": null, "pretax_income": 173177000, "tax_provision": 37764000, "effective_tax_rate": null, "net_income": 117695000, "net_income_continuing_ops": 135413000, "net_income_to_common": 117695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 436256000, "short_term_investments": null, "net_receivables": 52441000, "inventory": 877000, "other_current_assets": null, "total_current_assets": 540138000, "net_ppe": null, "goodwill": 227821000, "intangible_assets": 233921000, "goodwill_and_intangibles": 461742000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1177052000, "total_assets": 1717190000, "short_term_debt": 17500000, "accounts_payable": 21267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145478000, "long_term_debt": 1687505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2279466000, "total_liabilities": 2424944000, "total_debt": 1705005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -736587000, "total_equity": -706455000, "shares_outstanding": 83619180, "operating_cash_flow": 204311000, "stock_based_compensation": 4826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110803000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110694000, "dividends_paid": 243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64348000, "free_cash_flow": 315114000, "net_change_in_cash": 157965000 }, "raw_data": { "income": { "ebit": "234029000", "ebitda": "278612000", "netIncome": "117695000", "grossProfit": "358093000", "depreciation": "None", "totalRevenue": "688803000", "costOfRevenue": "330710000", "interestIncome": "7053000", "incomeBeforeTax": "173177000", "interestExpense": "60852000", "operatingIncome": "233083000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37764000", "reportedCurrency": "USD", "netInterestIncome": "-53799000", "nonInterestIncome": "None", "operatingExpenses": "125010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "946000", "costofGoodsAndServicesSold": "330710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44583000", "sellingGeneralAndAdministrative": "78818000", "netIncomeFromContinuingOperations": "135413000" }, "balance": { "goodwill": "227821000", "inventory": "877000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1717190000", "longTermDebt": "1687505000", "shortTermDebt": "17500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "233921000", "reportedCurrency": "USD", "retainedEarnings": "-736587000", "totalLiabilities": "2424944000", "otherCurrentAssets": "50564000", "totalCurrentAssets": "540138000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177052000", "currentAccountsPayable": "21267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "301114000", "shortLongTermDebtTotal": "1857925000", "totalShareholderEquity": "-706455000", "capitalLeaseObligations": "152920000", "otherCurrentLiabilities": "52647000", "totalCurrentLiabilities": "145478000", "otherNonCurrentLiabilities": "2719000", "totalNonCurrentLiabilities": "2279466000", "cashAndShortTermInvestments": "436256000", "commonStockSharesOutstanding": "83619180", "intangibleAssetsExcludingGoodwill": "233921000", "cashAndCashEquivalentsAtCarryingValue": "436256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135413000", "profitLoss": "None", "dividendPayout": "243000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4244000", "operatingCashflow": "204311000", "capitalExpenditures": "110803000", "changeInReceivables": "-1367000", "changeInExchangeRate": "None", "cashflowFromFinancing": "64348000", "cashflowFromInvestment": "-110694000", "stockBasedCompensation": "4826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "157965000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-458166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44583000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 572898000, "cost_of_revenue": 280270000, "gross_profit": 292628000, "ebit": 182550000, "ebitda": 218185000, "pretax_income": 131804000, "tax_provision": 28642000, "net_income": 88021000, "net_income_to_common": 88021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289431000, "total_current_assets": 388540000, "total_assets": 1353416000, "short_term_debt": 12000000, "long_term_debt": 1160127000, "total_debt": 1172127000, "total_liabilities": 1736205000, "total_equity": -374574000, "shares_outstanding": 87674903, "goodwill_and_intangibles": 433843000 }, "cash_flow": { "operating_cash_flow": 184399000, "capital_expenditure": 86612000, "free_cash_flow": 271011000, "dividends_paid": 9257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316288, "ticker_id": 3165, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182550000", "ebitda": "218185000", "netIncome": "88021000", "grossProfit": "292628000", "depreciation": "None", "totalRevenue": "572898000", "costOfRevenue": "280270000", "interestIncome": "4681000", "incomeBeforeTax": "131804000", "interestExpense": "50746000", "operatingIncome": "184044000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "28642000", "reportedCurrency": "USD", "netInterestIncome": "-46065000", "nonInterestIncome": "None", "operatingExpenses": "108584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1494000", "costofGoodsAndServicesSold": "280270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35635000", "sellingGeneralAndAdministrative": "72446000", "netIncomeFromContinuingOperations": "103162000" }, "balance": { "goodwill": "199513000", "inventory": "5122000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1353416000", "longTermDebt": "1160127000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "234330000", "reportedCurrency": "USD", "retainedEarnings": "-394410000", "totalLiabilities": "1736205000", "otherCurrentAssets": "35655000", "totalCurrentAssets": "388540000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964876000", "currentAccountsPayable": "30428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "114367000", "shortLongTermDebtTotal": "1172127000", "totalShareholderEquity": "-374574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40722000", "totalCurrentLiabilities": "131403000", "otherNonCurrentLiabilities": "1447000", "totalNonCurrentLiabilities": "1604802000", "cashAndShortTermInvestments": "289431000", "commonStockSharesOutstanding": "87674903", "intangibleAssetsExcludingGoodwill": "234330000", "cashAndCashEquivalentsAtCarryingValue": "289431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103162000", "profitLoss": "None", "dividendPayout": "9257000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2430000", "operatingCashflow": "184399000", "capitalExpenditures": "86612000", "changeInReceivables": "1675000", "changeInExchangeRate": "None", "cashflowFromFinancing": "109920000", "cashflowFromInvestment": "-86416000", "stockBasedCompensation": "5479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207903000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-342383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 572898000, "cost_of_revenue": 280270000, "gross_profit": 292628000, "research_and_development": 0, "selling_general_admin": 72446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182550000, "depreciation_amortisation": 35635000, "ebitda": 218185000, "interest_expense": 50746000, "interest_income": null, "other_non_operating": null, "pretax_income": 131804000, "tax_provision": 28642000, "effective_tax_rate": null, "net_income": 88021000, "net_income_continuing_ops": 103162000, "net_income_to_common": 88021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289431000, "short_term_investments": null, "net_receivables": 58332000, "inventory": 5122000, "other_current_assets": null, "total_current_assets": 388540000, "net_ppe": null, "goodwill": 199513000, "intangible_assets": 234330000, "goodwill_and_intangibles": 433843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964876000, "total_assets": 1353416000, "short_term_debt": 12000000, "accounts_payable": 30428000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131403000, "long_term_debt": 1160127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1604802000, "total_liabilities": 1736205000, "total_debt": 1172127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394410000, "total_equity": -374574000, "shares_outstanding": 87674903, "operating_cash_flow": 184399000, "stock_based_compensation": 5479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86416000, "dividends_paid": 9257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109920000, "free_cash_flow": 271011000, "net_change_in_cash": 207903000 }, "raw_data": { "income": { "ebit": "182550000", "ebitda": "218185000", "netIncome": "88021000", "grossProfit": "292628000", "depreciation": "None", "totalRevenue": "572898000", "costOfRevenue": "280270000", "interestIncome": "4681000", "incomeBeforeTax": "131804000", "interestExpense": "50746000", "operatingIncome": "184044000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "28642000", "reportedCurrency": "USD", "netInterestIncome": "-46065000", "nonInterestIncome": "None", "operatingExpenses": "108584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1494000", "costofGoodsAndServicesSold": "280270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35635000", "sellingGeneralAndAdministrative": "72446000", "netIncomeFromContinuingOperations": "103162000" }, "balance": { "goodwill": "199513000", "inventory": "5122000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1353416000", "longTermDebt": "1160127000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "234330000", "reportedCurrency": "USD", "retainedEarnings": "-394410000", "totalLiabilities": "1736205000", "otherCurrentAssets": "35655000", "totalCurrentAssets": "388540000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964876000", "currentAccountsPayable": "30428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "114367000", "shortLongTermDebtTotal": "1172127000", "totalShareholderEquity": "-374574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40722000", "totalCurrentLiabilities": "131403000", "otherNonCurrentLiabilities": "1447000", "totalNonCurrentLiabilities": "1604802000", "cashAndShortTermInvestments": "289431000", "commonStockSharesOutstanding": "87674903", "intangibleAssetsExcludingGoodwill": "234330000", "cashAndCashEquivalentsAtCarryingValue": "289431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103162000", "profitLoss": "None", "dividendPayout": "9257000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2430000", "operatingCashflow": "184399000", "capitalExpenditures": "86612000", "changeInReceivables": "1675000", "changeInExchangeRate": "None", "cashflowFromFinancing": "109920000", "cashflowFromInvestment": "-86416000", "stockBasedCompensation": "5479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207903000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-342383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35635000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "ebit": 99171000, "ebitda": 139422000, "pretax_income": 71105000, "tax_provision": 19309000, "net_income": 51554000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 375273000, "total_current_assets": 687072000, "total_assets": 3104641000, "short_term_debt": 25750000, "long_term_debt": 2453337000, "total_debt": 2479087000, "total_liabilities": 3587433000, "total_equity": -482792000, "shares_outstanding": 79786000, "goodwill_and_intangibles": 990729000 }, "cash_flow": { "operating_cash_flow": 147521000, "capital_expenditure": 25501000, "free_cash_flow": 173022000, "dividends_paid": 365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316251, "ticker_id": 3165, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99171000", "ebitda": "139422000", "netIncome": "51554000", "grossProfit": "131232000", "depreciation": "None", "totalRevenue": "337236000", "costOfRevenue": "206004000", "interestIncome": "5662000", "incomeBeforeTax": "71105000", "interestExpense": "32967000", "operatingIncome": "99171000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19309000", "reportedCurrency": "USD", "netInterestIncome": "-27305000", "nonInterestIncome": "None", "operatingExpenses": "32061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40251000", "sellingGeneralAndAdministrative": "34150000", "netIncomeFromContinuingOperations": "51796000" }, "balance": { "goodwill": "712340000", "inventory": "4809000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3104641000", "longTermDebt": "2453337000", "shortTermDebt": "25750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "278389000", "reportedCurrency": "USD", "retainedEarnings": "-1107227000", "totalLiabilities": "3587433000", "otherCurrentAssets": "124791000", "totalCurrentAssets": "687072000", "currentLongTermDebt": "25750000", "longTermInvestments": "165890000", "shortTermInvestments": "98533000", "currentNetReceivables": "83666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2417569000", "currentAccountsPayable": "33094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432734000", "totalShareholderEquity": "-482792000", "capitalLeaseObligations": "406984000", "otherCurrentLiabilities": "131013000", "totalCurrentLiabilities": "331738000", "otherNonCurrentLiabilities": "4892000", "totalNonCurrentLiabilities": "3255695000", "cashAndShortTermInvestments": "375273000", "commonStockSharesOutstanding": "79786000", "intangibleAssetsExcludingGoodwill": "278389000", "cashAndCashEquivalentsAtCarryingValue": "375273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51554000", "profitLoss": "None", "dividendPayout": "365000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2811000", "operatingCashflow": "147521000", "capitalExpenditures": "25501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55606000", "cashflowFromInvestment": "-47203000", "stockBasedCompensation": "2981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337236000, "cost_of_revenue": 206004000, "gross_profit": 131232000, "research_and_development": null, "selling_general_admin": 34150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99171000, "depreciation_amortisation": 40251000, "ebitda": 139422000, "interest_expense": 32967000, "interest_income": null, "other_non_operating": null, "pretax_income": 71105000, "tax_provision": 19309000, "effective_tax_rate": null, "net_income": 51554000, "net_income_continuing_ops": 51796000, "net_income_to_common": 51554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 375273000, "short_term_investments": 98533000, "net_receivables": 83666000, "inventory": 4809000, "other_current_assets": null, "total_current_assets": 687072000, "net_ppe": null, "goodwill": 712340000, "intangible_assets": 278389000, "goodwill_and_intangibles": 990729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2417569000, "total_assets": 3104641000, "short_term_debt": 25750000, "accounts_payable": 33094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331738000, "long_term_debt": 2453337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3255695000, "total_liabilities": 3587433000, "total_debt": 2479087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1107227000, "total_equity": -482792000, "shares_outstanding": 79786000, "operating_cash_flow": 147521000, "stock_based_compensation": 2981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25501000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47203000, "dividends_paid": 365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55606000, "free_cash_flow": 173022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99171000", "ebitda": "139422000", "netIncome": "51554000", "grossProfit": "131232000", "depreciation": "None", "totalRevenue": "337236000", "costOfRevenue": "206004000", "interestIncome": "5662000", "incomeBeforeTax": "71105000", "interestExpense": "32967000", "operatingIncome": "99171000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19309000", "reportedCurrency": "USD", "netInterestIncome": "-27305000", "nonInterestIncome": "None", "operatingExpenses": "32061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40251000", "sellingGeneralAndAdministrative": "34150000", "netIncomeFromContinuingOperations": "51796000" }, "balance": { "goodwill": "712340000", "inventory": "4809000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3104641000", "longTermDebt": "2453337000", "shortTermDebt": "25750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "278389000", "reportedCurrency": "USD", "retainedEarnings": "-1107227000", "totalLiabilities": "3587433000", "otherCurrentAssets": "124791000", "totalCurrentAssets": "687072000", "currentLongTermDebt": "25750000", "longTermInvestments": "165890000", "shortTermInvestments": "98533000", "currentNetReceivables": "83666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2417569000", "currentAccountsPayable": "33094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432734000", "totalShareholderEquity": "-482792000", "capitalLeaseObligations": "406984000", "otherCurrentLiabilities": "131013000", "totalCurrentLiabilities": "331738000", "otherNonCurrentLiabilities": "4892000", "totalNonCurrentLiabilities": "3255695000", "cashAndShortTermInvestments": "375273000", "commonStockSharesOutstanding": "79786000", "intangibleAssetsExcludingGoodwill": "278389000", "cashAndCashEquivalentsAtCarryingValue": "375273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51554000", "profitLoss": "None", "dividendPayout": "365000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2811000", "operatingCashflow": "147521000", "capitalExpenditures": "25501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55606000", "cashflowFromInvestment": "-47203000", "stockBasedCompensation": "2981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40251000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "ebit": 106985000, "ebitda": 146952000, "pretax_income": 77461000, "tax_provision": 16754000, "net_income": 60389000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345652000, "total_current_assets": 658386000, "total_assets": 3103395000, "short_term_debt": 23875000, "long_term_debt": 2458379000, "total_debt": 2482254000, "total_liabilities": 3586773000, "total_equity": -483378000, "shares_outstanding": 83726000, "goodwill_and_intangibles": 998859000 }, "cash_flow": { "operating_cash_flow": 109060000, "capital_expenditure": 50093000, "free_cash_flow": 159153000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316252, "ticker_id": 3165, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106985000", "ebitda": "146952000", "netIncome": "60389000", "grossProfit": "144980000", "depreciation": "None", "totalRevenue": "376258000", "costOfRevenue": "231278000", "interestIncome": "5561000", "incomeBeforeTax": "77461000", "interestExpense": "29524000", "operatingIncome": "107689000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16754000", "reportedCurrency": "USD", "netInterestIncome": "-23963000", "nonInterestIncome": "None", "operatingExpenses": "37291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39967000", "sellingGeneralAndAdministrative": "37291000", "netIncomeFromContinuingOperations": "60707000" }, "balance": { "goodwill": "712450000", "inventory": "7581000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3103395000", "longTermDebt": "2458379000", "shortTermDebt": "23875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286409000", "reportedCurrency": "USD", "retainedEarnings": "-1107429000", "totalLiabilities": "3586773000", "otherCurrentAssets": "93867000", "totalCurrentAssets": "658386000", "currentLongTermDebt": "23875000", "longTermInvestments": "157963000", "shortTermInvestments": "106761000", "currentNetReceivables": "104525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445009000", "currentAccountsPayable": "39683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442995000", "totalShareholderEquity": "-483378000", "capitalLeaseObligations": "419120000", "otherCurrentLiabilities": "134821000", "totalCurrentLiabilities": "312490000", "otherNonCurrentLiabilities": "5677000", "totalNonCurrentLiabilities": "3274283000", "cashAndShortTermInvestments": "345652000", "commonStockSharesOutstanding": "83726000", "intangibleAssetsExcludingGoodwill": "286409000", "cashAndCashEquivalentsAtCarryingValue": "345652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60707000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-541000", "operatingCashflow": "109060000", "capitalExpenditures": "50093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28509000", "cashflowFromInvestment": "-54123000", "stockBasedCompensation": "3201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376258000, "cost_of_revenue": 231278000, "gross_profit": 144980000, "research_and_development": null, "selling_general_admin": 37291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106985000, "depreciation_amortisation": 39967000, "ebitda": 146952000, "interest_expense": 29524000, "interest_income": null, "other_non_operating": null, "pretax_income": 77461000, "tax_provision": 16754000, "effective_tax_rate": null, "net_income": 60389000, "net_income_continuing_ops": 60707000, "net_income_to_common": 60389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345652000, "short_term_investments": 106761000, "net_receivables": 104525000, "inventory": 7581000, "other_current_assets": null, "total_current_assets": 658386000, "net_ppe": null, "goodwill": 712450000, "intangible_assets": 286409000, "goodwill_and_intangibles": 998859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2445009000, "total_assets": 3103395000, "short_term_debt": 23875000, "accounts_payable": 39683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312490000, "long_term_debt": 2458379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3274283000, "total_liabilities": 3586773000, "total_debt": 2482254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1107429000, "total_equity": -483378000, "shares_outstanding": 83726000, "operating_cash_flow": 109060000, "stock_based_compensation": 3201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54123000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28509000, "free_cash_flow": 159153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106985000", "ebitda": "146952000", "netIncome": "60389000", "grossProfit": "144980000", "depreciation": "None", "totalRevenue": "376258000", "costOfRevenue": "231278000", "interestIncome": "5561000", "incomeBeforeTax": "77461000", "interestExpense": "29524000", "operatingIncome": "107689000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16754000", "reportedCurrency": "USD", "netInterestIncome": "-23963000", "nonInterestIncome": "None", "operatingExpenses": "37291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39967000", "sellingGeneralAndAdministrative": "37291000", "netIncomeFromContinuingOperations": "60707000" }, "balance": { "goodwill": "712450000", "inventory": "7581000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3103395000", "longTermDebt": "2458379000", "shortTermDebt": "23875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286409000", "reportedCurrency": "USD", "retainedEarnings": "-1107429000", "totalLiabilities": "3586773000", "otherCurrentAssets": "93867000", "totalCurrentAssets": "658386000", "currentLongTermDebt": "23875000", "longTermInvestments": "157963000", "shortTermInvestments": "106761000", "currentNetReceivables": "104525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445009000", "currentAccountsPayable": "39683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442995000", "totalShareholderEquity": "-483378000", "capitalLeaseObligations": "419120000", "otherCurrentLiabilities": "134821000", "totalCurrentLiabilities": "312490000", "otherNonCurrentLiabilities": "5677000", "totalNonCurrentLiabilities": "3274283000", "cashAndShortTermInvestments": "345652000", "commonStockSharesOutstanding": "83726000", "intangibleAssetsExcludingGoodwill": "286409000", "cashAndCashEquivalentsAtCarryingValue": "345652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60707000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-541000", "operatingCashflow": "109060000", "capitalExpenditures": "50093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28509000", "cashflowFromInvestment": "-54123000", "stockBasedCompensation": "3201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39967000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 330345000, "cost_of_revenue": 198484000, "gross_profit": 131860999, "ebit": 113499000, "ebitda": 152607000, "pretax_income": 87157000, "tax_provision": 27974000, "net_income": 58829000, "net_income_to_common": 58829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329020000, "total_current_assets": 625650000, "total_assets": 3058209000, "short_term_debt": 22500000, "long_term_debt": 2135129000, "total_debt": 2157629000, "total_liabilities": 3252566000, "total_equity": -194763000, "shares_outstanding": 83717000, "goodwill_and_intangibles": 1006158000 }, "cash_flow": { "operating_cash_flow": 131467000, "capital_expenditure": 54776000, "free_cash_flow": 186243000, "dividends_paid": 190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316254, "ticker_id": 3165, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113499000", "ebitda": "152607000", "netIncome": "58829000", "grossProfit": "131860999", "depreciation": "None", "totalRevenue": "330345000", "costOfRevenue": "198484000", "interestIncome": "5936000", "incomeBeforeTax": "87157000", "interestExpense": "26342000", "operatingIncome": "101336000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27974000", "reportedCurrency": "USD", "netInterestIncome": "-20406000", "nonInterestIncome": "None", "operatingExpenses": "30525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39108000", "sellingGeneralAndAdministrative": "30525000", "netIncomeFromContinuingOperations": "59183000" }, "balance": { "goodwill": "710571000", "inventory": "6982000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3058209000", "longTermDebt": "2135129000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "295587000", "reportedCurrency": "USD", "retainedEarnings": "-814832000", "totalLiabilities": "3252566000", "otherCurrentAssets": "79564000", "totalCurrentAssets": "625650000", "currentLongTermDebt": "22500000", "longTermInvestments": "148608000", "shortTermInvestments": "114363000", "currentNetReceivables": "95721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2432558999", "currentAccountsPayable": "48013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2575253000", "totalShareholderEquity": "-194763000", "capitalLeaseObligations": "417624000", "otherCurrentLiabilities": "164712000", "totalCurrentLiabilities": "300444000", "otherNonCurrentLiabilities": "5153000", "totalNonCurrentLiabilities": "2952122000", "cashAndShortTermInvestments": "329020000", "commonStockSharesOutstanding": "83717000", "intangibleAssetsExcludingGoodwill": "295587000", "cashAndCashEquivalentsAtCarryingValue": "329020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59183000", "profitLoss": "None", "dividendPayout": "190000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2635000", "operatingCashflow": "131467000", "capitalExpenditures": "54776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103497000", "cashflowFromInvestment": "-35079000", "stockBasedCompensation": "2994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330345000, "cost_of_revenue": 198484000, "gross_profit": 131860999, "research_and_development": null, "selling_general_admin": 30525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113499000, "depreciation_amortisation": 39108000, "ebitda": 152607000, "interest_expense": 26342000, "interest_income": null, "other_non_operating": null, "pretax_income": 87157000, "tax_provision": 27974000, "effective_tax_rate": null, "net_income": 58829000, "net_income_continuing_ops": 59183000, "net_income_to_common": 58829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329020000, "short_term_investments": 114363000, "net_receivables": 95721000, "inventory": 6982000, "other_current_assets": null, "total_current_assets": 625650000, "net_ppe": null, "goodwill": 710571000, "intangible_assets": 295587000, "goodwill_and_intangibles": 1006158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2432558999, "total_assets": 3058209000, "short_term_debt": 22500000, "accounts_payable": 48013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300444000, "long_term_debt": 2135129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2952122000, "total_liabilities": 3252566000, "total_debt": 2157629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -814832000, "total_equity": -194763000, "shares_outstanding": 83717000, "operating_cash_flow": 131467000, "stock_based_compensation": 2994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35079000, "dividends_paid": 190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103497000, "free_cash_flow": 186243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113499000", "ebitda": "152607000", "netIncome": "58829000", "grossProfit": "131860999", "depreciation": "None", "totalRevenue": "330345000", "costOfRevenue": "198484000", "interestIncome": "5936000", "incomeBeforeTax": "87157000", "interestExpense": "26342000", "operatingIncome": "101336000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27974000", "reportedCurrency": "USD", "netInterestIncome": "-20406000", "nonInterestIncome": "None", "operatingExpenses": "30525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39108000", "sellingGeneralAndAdministrative": "30525000", "netIncomeFromContinuingOperations": "59183000" }, "balance": { "goodwill": "710571000", "inventory": "6982000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3058209000", "longTermDebt": "2135129000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "295587000", "reportedCurrency": "USD", "retainedEarnings": "-814832000", "totalLiabilities": "3252566000", "otherCurrentAssets": "79564000", "totalCurrentAssets": "625650000", "currentLongTermDebt": "22500000", "longTermInvestments": "148608000", "shortTermInvestments": "114363000", "currentNetReceivables": "95721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2432558999", "currentAccountsPayable": "48013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2575253000", "totalShareholderEquity": "-194763000", "capitalLeaseObligations": "417624000", "otherCurrentLiabilities": "164712000", "totalCurrentLiabilities": "300444000", "otherNonCurrentLiabilities": "5153000", "totalNonCurrentLiabilities": "2952122000", "cashAndShortTermInvestments": "329020000", "commonStockSharesOutstanding": "83717000", "intangibleAssetsExcludingGoodwill": "295587000", "cashAndCashEquivalentsAtCarryingValue": "329020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59183000", "profitLoss": "None", "dividendPayout": "190000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2635000", "operatingCashflow": "131467000", "capitalExpenditures": "54776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103497000", "cashflowFromInvestment": "-35079000", "stockBasedCompensation": "2994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39108000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 340879000, "cost_of_revenue": 159637000, "gross_profit": 181242000, "ebit": 110034000, "ebitda": 148463000, "pretax_income": 83225000, "tax_provision": 24930000, "net_income": 58019000, "net_income_to_common": 58019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335723000, "total_current_assets": 637382000, "total_assets": 3119152000, "short_term_debt": 22500000, "long_term_debt": 2139418000, "total_debt": 2161918000, "total_liabilities": 3277433000, "total_equity": -158694000, "shares_outstanding": 84233000, "goodwill_and_intangibles": 1026079000 }, "cash_flow": { "operating_cash_flow": 43967000, "capital_expenditure": 34267000, "free_cash_flow": 78234000, "dividends_paid": 982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316255, "ticker_id": 3165, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110034000", "ebitda": "148463000", "netIncome": "58019000", "grossProfit": "181242000", "depreciation": "None", "totalRevenue": "340879000", "costOfRevenue": "159637000", "interestIncome": "5690000", "incomeBeforeTax": "83225000", "interestExpense": "26181000", "operatingIncome": "102402000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24930000", "reportedCurrency": "USD", "netInterestIncome": "-20491000", "nonInterestIncome": "None", "operatingExpenses": "78840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38429000", "sellingGeneralAndAdministrative": "35511000", "netIncomeFromContinuingOperations": "58295000" }, "balance": { "goodwill": "721118000", "inventory": "4347000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3119152000", "longTermDebt": "2139418000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "304961000", "reportedCurrency": "USD", "retainedEarnings": "-774753000", "totalLiabilities": "3277433000", "otherCurrentAssets": "84725000", "totalCurrentAssets": "637382000", "currentLongTermDebt": "22500000", "longTermInvestments": "154223000", "shortTermInvestments": "106998000", "currentNetReceivables": "105589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2481770000", "currentAccountsPayable": "49128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2594868000", "totalShareholderEquity": "-158694000", "capitalLeaseObligations": "432950000", "otherCurrentLiabilities": "106209000", "totalCurrentLiabilities": "310190000", "otherNonCurrentLiabilities": "4304000", "totalNonCurrentLiabilities": "2967243000", "cashAndShortTermInvestments": "335723000", "commonStockSharesOutstanding": "84233000", "intangibleAssetsExcludingGoodwill": "304961000", "cashAndCashEquivalentsAtCarryingValue": "335723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58295000", "profitLoss": "None", "dividendPayout": "982000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2373000", "operatingCashflow": "43967000", "capitalExpenditures": "34267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10730000", "cashflowFromInvestment": "-42863000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340879000, "cost_of_revenue": 159637000, "gross_profit": 181242000, "research_and_development": null, "selling_general_admin": 35511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110034000, "depreciation_amortisation": 38429000, "ebitda": 148463000, "interest_expense": 26181000, "interest_income": null, "other_non_operating": null, "pretax_income": 83225000, "tax_provision": 24930000, "effective_tax_rate": null, "net_income": 58019000, "net_income_continuing_ops": 58295000, "net_income_to_common": 58019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335723000, "short_term_investments": 106998000, "net_receivables": 105589000, "inventory": 4347000, "other_current_assets": null, "total_current_assets": 637382000, "net_ppe": null, "goodwill": 721118000, "intangible_assets": 304961000, "goodwill_and_intangibles": 1026079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2481770000, "total_assets": 3119152000, "short_term_debt": 22500000, "accounts_payable": 49128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310190000, "long_term_debt": 2139418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2967243000, "total_liabilities": 3277433000, "total_debt": 2161918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -774753000, "total_equity": -158694000, "shares_outstanding": 84233000, "operating_cash_flow": 43967000, "stock_based_compensation": 3507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42863000, "dividends_paid": 982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10730000, "free_cash_flow": 78234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110034000", "ebitda": "148463000", "netIncome": "58019000", "grossProfit": "181242000", "depreciation": "None", "totalRevenue": "340879000", "costOfRevenue": "159637000", "interestIncome": "5690000", "incomeBeforeTax": "83225000", "interestExpense": "26181000", "operatingIncome": "102402000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24930000", "reportedCurrency": "USD", "netInterestIncome": "-20491000", "nonInterestIncome": "None", "operatingExpenses": "78840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38429000", "sellingGeneralAndAdministrative": "35511000", "netIncomeFromContinuingOperations": "58295000" }, "balance": { "goodwill": "721118000", "inventory": "4347000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3119152000", "longTermDebt": "2139418000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "304961000", "reportedCurrency": "USD", "retainedEarnings": "-774753000", "totalLiabilities": "3277433000", "otherCurrentAssets": "84725000", "totalCurrentAssets": "637382000", "currentLongTermDebt": "22500000", "longTermInvestments": "154223000", "shortTermInvestments": "106998000", "currentNetReceivables": "105589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2481770000", "currentAccountsPayable": "49128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2594868000", "totalShareholderEquity": "-158694000", "capitalLeaseObligations": "432950000", "otherCurrentLiabilities": "106209000", "totalCurrentLiabilities": "310190000", "otherNonCurrentLiabilities": "4304000", "totalNonCurrentLiabilities": "2967243000", "cashAndShortTermInvestments": "335723000", "commonStockSharesOutstanding": "84233000", "intangibleAssetsExcludingGoodwill": "304961000", "cashAndCashEquivalentsAtCarryingValue": "335723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58295000", "profitLoss": "None", "dividendPayout": "982000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2373000", "operatingCashflow": "43967000", "capitalExpenditures": "34267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10730000", "cashflowFromInvestment": "-42863000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38429000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 276662000, "cost_of_revenue": 126109000, "gross_profit": 150553000, "ebit": 85297000, "ebitda": 123578000, "pretax_income": 58295000, "tax_provision": 16216000, "net_income": 41867000, "net_income_to_common": 41867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343910000, "total_current_assets": 603593000, "total_assets": 3091922000, "short_term_debt": 22500000, "long_term_debt": 2143718000, "total_debt": 2166218000, "total_liabilities": 3311786000, "total_equity": -219890000, "shares_outstanding": 84402000, "goodwill_and_intangibles": 1034973000 }, "cash_flow": { "operating_cash_flow": 133927000, "capital_expenditure": 24534000, "free_cash_flow": 158461000, "dividends_paid": 349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316256, "ticker_id": 3165, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85297000", "ebitda": "123578000", "netIncome": "41867000", "grossProfit": "150553000", "depreciation": "None", "totalRevenue": "276662000", "costOfRevenue": "126109000", "interestIncome": "5812000", "incomeBeforeTax": "58295000", "interestExpense": "26197000", "operatingIncome": "79202000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16216000", "reportedCurrency": "USD", "netInterestIncome": "-20385000", "nonInterestIncome": "None", "operatingExpenses": "71351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38281000", "sellingGeneralAndAdministrative": "34307000", "netIncomeFromContinuingOperations": "42079000" }, "balance": { "goodwill": "720834000", "inventory": "1974000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3091922000", "longTermDebt": "2143718000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "314139000", "reportedCurrency": "USD", "retainedEarnings": "-830743000", "totalLiabilities": "3311786000", "otherCurrentAssets": "89798000", "totalCurrentAssets": "603593000", "currentLongTermDebt": "22500000", "longTermInvestments": "151348000", "shortTermInvestments": "109718000", "currentNetReceivables": "58193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2488329000", "currentAccountsPayable": "25757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2599369000", "totalShareholderEquity": "-219890000", "capitalLeaseObligations": "433151000", "otherCurrentLiabilities": "102885000", "totalCurrentLiabilities": "287453000", "otherNonCurrentLiabilities": "3702000", "totalNonCurrentLiabilities": "3024333000", "cashAndShortTermInvestments": "343910000", "commonStockSharesOutstanding": "84402000", "intangibleAssetsExcludingGoodwill": "314139000", "cashAndCashEquivalentsAtCarryingValue": "343910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42079000", "profitLoss": "None", "dividendPayout": "349000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4172000", "operatingCashflow": "133927000", "capitalExpenditures": "24534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55359000", "cashflowFromInvestment": "-28099000", "stockBasedCompensation": "2631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276662000, "cost_of_revenue": 126109000, "gross_profit": 150553000, "research_and_development": null, "selling_general_admin": 34307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85297000, "depreciation_amortisation": 38281000, "ebitda": 123578000, "interest_expense": 26197000, "interest_income": null, "other_non_operating": null, "pretax_income": 58295000, "tax_provision": 16216000, "effective_tax_rate": null, "net_income": 41867000, "net_income_continuing_ops": 42079000, "net_income_to_common": 41867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343910000, "short_term_investments": 109718000, "net_receivables": 58193000, "inventory": 1974000, "other_current_assets": null, "total_current_assets": 603593000, "net_ppe": null, "goodwill": 720834000, "intangible_assets": 314139000, "goodwill_and_intangibles": 1034973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2488329000, "total_assets": 3091922000, "short_term_debt": 22500000, "accounts_payable": 25757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287453000, "long_term_debt": 2143718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3024333000, "total_liabilities": 3311786000, "total_debt": 2166218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -830743000, "total_equity": -219890000, "shares_outstanding": 84402000, "operating_cash_flow": 133927000, "stock_based_compensation": 2631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28099000, "dividends_paid": 349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55359000, "free_cash_flow": 158461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85297000", "ebitda": "123578000", "netIncome": "41867000", "grossProfit": "150553000", "depreciation": "None", "totalRevenue": "276662000", "costOfRevenue": "126109000", "interestIncome": "5812000", "incomeBeforeTax": "58295000", "interestExpense": "26197000", "operatingIncome": "79202000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16216000", "reportedCurrency": "USD", "netInterestIncome": "-20385000", "nonInterestIncome": "None", "operatingExpenses": "71351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38281000", "sellingGeneralAndAdministrative": "34307000", "netIncomeFromContinuingOperations": "42079000" }, "balance": { "goodwill": "720834000", "inventory": "1974000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3091922000", "longTermDebt": "2143718000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "314139000", "reportedCurrency": "USD", "retainedEarnings": "-830743000", "totalLiabilities": "3311786000", "otherCurrentAssets": "89798000", "totalCurrentAssets": "603593000", "currentLongTermDebt": "22500000", "longTermInvestments": "151348000", "shortTermInvestments": "109718000", "currentNetReceivables": "58193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2488329000", "currentAccountsPayable": "25757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2599369000", "totalShareholderEquity": "-219890000", "capitalLeaseObligations": "433151000", "otherCurrentLiabilities": "102885000", "totalCurrentLiabilities": "287453000", "otherNonCurrentLiabilities": "3702000", "totalNonCurrentLiabilities": "3024333000", "cashAndShortTermInvestments": "343910000", "commonStockSharesOutstanding": "84402000", "intangibleAssetsExcludingGoodwill": "314139000", "cashAndCashEquivalentsAtCarryingValue": "343910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42079000", "profitLoss": "None", "dividendPayout": "349000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4172000", "operatingCashflow": "133927000", "capitalExpenditures": "24534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55359000", "cashflowFromInvestment": "-28099000", "stockBasedCompensation": "2631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38281000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 340450000, "cost_of_revenue": 174267000, "gross_profit": 166183000, "ebit": 94494000, "ebitda": 134610000, "pretax_income": 66182000, "tax_provision": 18619000, "net_income": 47084000, "net_income_to_common": 47084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293150000, "total_current_assets": 588019000, "total_assets": 3069708000, "short_term_debt": 22500000, "long_term_debt": 2148029000, "total_debt": 2170529000, "total_liabilities": 3285081000, "total_equity": -215380000, "shares_outstanding": 84442000, "goodwill_and_intangibles": 1043951000 }, "cash_flow": { "operating_cash_flow": 49131000, "capital_expenditure": 42093000, "free_cash_flow": 91224000, "dividends_paid": 1447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316257, "ticker_id": 3165, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94494000", "ebitda": "134610000", "netIncome": "47084000", "grossProfit": "166183000", "depreciation": "None", "totalRevenue": "340450000", "costOfRevenue": "174267000", "interestIncome": "6428000", "incomeBeforeTax": "66182000", "interestExpense": "27468000", "operatingIncome": "89746000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18619000", "reportedCurrency": "USD", "netInterestIncome": "-21040000", "nonInterestIncome": "None", "operatingExpenses": "76437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40116000", "sellingGeneralAndAdministrative": "35363000", "netIncomeFromContinuingOperations": "47563000" }, "balance": { "goodwill": "720633000", "inventory": "6146000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3069708000", "longTermDebt": "2148029000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323318000", "reportedCurrency": "USD", "retainedEarnings": "-822156000", "totalLiabilities": "3285081000", "otherCurrentAssets": "78023000", "totalCurrentAssets": "588019000", "currentLongTermDebt": "22500000", "longTermInvestments": "141318000", "shortTermInvestments": "114163000", "currentNetReceivables": "96537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2481689000", "currentAccountsPayable": "32887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2575853000", "totalShareholderEquity": "-215380000", "capitalLeaseObligations": "405324000", "otherCurrentLiabilities": "109441000", "totalCurrentLiabilities": "282495000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "3002586000", "cashAndShortTermInvestments": "293150000", "commonStockSharesOutstanding": "84442000", "intangibleAssetsExcludingGoodwill": "323318000", "cashAndCashEquivalentsAtCarryingValue": "293150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47563000", "profitLoss": "None", "dividendPayout": "1447000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1283000", "operatingCashflow": "49131000", "capitalExpenditures": "42093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3448000", "cashflowFromInvestment": "-60400000", "stockBasedCompensation": "2948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340450000, "cost_of_revenue": 174267000, "gross_profit": 166183000, "research_and_development": null, "selling_general_admin": 35363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94494000, "depreciation_amortisation": 40116000, "ebitda": 134610000, "interest_expense": 27468000, "interest_income": null, "other_non_operating": null, "pretax_income": 66182000, "tax_provision": 18619000, "effective_tax_rate": null, "net_income": 47084000, "net_income_continuing_ops": 47563000, "net_income_to_common": 47084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293150000, "short_term_investments": 114163000, "net_receivables": 96537000, "inventory": 6146000, "other_current_assets": null, "total_current_assets": 588019000, "net_ppe": null, "goodwill": 720633000, "intangible_assets": 323318000, "goodwill_and_intangibles": 1043951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2481689000, "total_assets": 3069708000, "short_term_debt": 22500000, "accounts_payable": 32887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282495000, "long_term_debt": 2148029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3002586000, "total_liabilities": 3285081000, "total_debt": 2170529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -822156000, "total_equity": -215380000, "shares_outstanding": 84442000, "operating_cash_flow": 49131000, "stock_based_compensation": 2948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60400000, "dividends_paid": 1447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3448000, "free_cash_flow": 91224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94494000", "ebitda": "134610000", "netIncome": "47084000", "grossProfit": "166183000", "depreciation": "None", "totalRevenue": "340450000", "costOfRevenue": "174267000", "interestIncome": "6428000", "incomeBeforeTax": "66182000", "interestExpense": "27468000", "operatingIncome": "89746000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18619000", "reportedCurrency": "USD", "netInterestIncome": "-21040000", "nonInterestIncome": "None", "operatingExpenses": "76437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40116000", "sellingGeneralAndAdministrative": "35363000", "netIncomeFromContinuingOperations": "47563000" }, "balance": { "goodwill": "720633000", "inventory": "6146000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3069708000", "longTermDebt": "2148029000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323318000", "reportedCurrency": "USD", "retainedEarnings": "-822156000", "totalLiabilities": "3285081000", "otherCurrentAssets": "78023000", "totalCurrentAssets": "588019000", "currentLongTermDebt": "22500000", "longTermInvestments": "141318000", "shortTermInvestments": "114163000", "currentNetReceivables": "96537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2481689000", "currentAccountsPayable": "32887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2575853000", "totalShareholderEquity": "-215380000", "capitalLeaseObligations": "405324000", "otherCurrentLiabilities": "109441000", "totalCurrentLiabilities": "282495000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "3002586000", "cashAndShortTermInvestments": "293150000", "commonStockSharesOutstanding": "84442000", "intangibleAssetsExcludingGoodwill": "323318000", "cashAndCashEquivalentsAtCarryingValue": "293150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47563000", "profitLoss": "None", "dividendPayout": "1447000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1283000", "operatingCashflow": "49131000", "capitalExpenditures": "42093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3448000", "cashflowFromInvestment": "-60400000", "stockBasedCompensation": "2948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40116000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 292246000, "cost_of_revenue": 137035000, "gross_profit": 155211000, "ebit": 86303000, "ebitda": 127336000, "pretax_income": 58918000, "tax_provision": 16523000, "net_income": 42009000, "net_income_to_common": 42009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298783000, "total_current_assets": 556444000, "total_assets": 3048181000, "short_term_debt": 22500000, "long_term_debt": 2152276000, "total_debt": 2174776000, "total_liabilities": 3315295000, "total_equity": -266132000, "shares_outstanding": 84728000, "goodwill_and_intangibles": 1053363000 }, "cash_flow": { "operating_cash_flow": 126794000, "capital_expenditure": 48623000, "free_cash_flow": 175417000, "dividends_paid": 1613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316259, "ticker_id": 3165, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86303000", "ebitda": "127336000", "netIncome": "42009000", "grossProfit": "155211000", "depreciation": "None", "totalRevenue": "292246000", "costOfRevenue": "137035000", "interestIncome": "5610000", "incomeBeforeTax": "58918000", "interestExpense": "26603000", "operatingIncome": "81251000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16523000", "reportedCurrency": "USD", "netInterestIncome": "-20993000", "nonInterestIncome": "None", "operatingExpenses": "73960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41033000", "sellingGeneralAndAdministrative": "32647000", "netIncomeFromContinuingOperations": "42395000" }, "balance": { "goodwill": "719127000", "inventory": "4858000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3048181000", "longTermDebt": "2152276000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "334236000", "reportedCurrency": "USD", "retainedEarnings": "-869309000", "totalLiabilities": "3315295000", "otherCurrentAssets": "87334000", "totalCurrentAssets": "556444000", "currentLongTermDebt": "22500000", "longTermInvestments": "130613000", "shortTermInvestments": "108629000", "currentNetReceivables": "56840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2491737000", "currentAccountsPayable": "31844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2583364000", "totalShareholderEquity": "-266132000", "capitalLeaseObligations": "408588000", "otherCurrentLiabilities": "115876000", "totalCurrentLiabilities": "286290000", "otherNonCurrentLiabilities": "4139000", "totalNonCurrentLiabilities": "3029005000", "cashAndShortTermInvestments": "298783000", "commonStockSharesOutstanding": "84728000", "intangibleAssetsExcludingGoodwill": "334236000", "cashAndCashEquivalentsAtCarryingValue": "298783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42395000", "profitLoss": "None", "dividendPayout": "1613000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "343000", "operatingCashflow": "126794000", "capitalExpenditures": "48623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2146000", "cashflowFromInvestment": "-57875000", "stockBasedCompensation": "3118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292246000, "cost_of_revenue": 137035000, "gross_profit": 155211000, "research_and_development": null, "selling_general_admin": 32647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86303000, "depreciation_amortisation": 41033000, "ebitda": 127336000, "interest_expense": 26603000, "interest_income": null, "other_non_operating": null, "pretax_income": 58918000, "tax_provision": 16523000, "effective_tax_rate": null, "net_income": 42009000, "net_income_continuing_ops": 42395000, "net_income_to_common": 42009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298783000, "short_term_investments": 108629000, "net_receivables": 56840000, "inventory": 4858000, "other_current_assets": null, "total_current_assets": 556444000, "net_ppe": null, "goodwill": 719127000, "intangible_assets": 334236000, "goodwill_and_intangibles": 1053363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2491737000, "total_assets": 3048181000, "short_term_debt": 22500000, "accounts_payable": 31844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286290000, "long_term_debt": 2152276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3029005000, "total_liabilities": 3315295000, "total_debt": 2174776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -869309000, "total_equity": -266132000, "shares_outstanding": 84728000, "operating_cash_flow": 126794000, "stock_based_compensation": 3118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57875000, "dividends_paid": 1613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2146000, "free_cash_flow": 175417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86303000", "ebitda": "127336000", "netIncome": "42009000", "grossProfit": "155211000", "depreciation": "None", "totalRevenue": "292246000", "costOfRevenue": "137035000", "interestIncome": "5610000", "incomeBeforeTax": "58918000", "interestExpense": "26603000", "operatingIncome": "81251000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16523000", "reportedCurrency": "USD", "netInterestIncome": "-20993000", "nonInterestIncome": "None", "operatingExpenses": "73960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41033000", "sellingGeneralAndAdministrative": "32647000", "netIncomeFromContinuingOperations": "42395000" }, "balance": { "goodwill": "719127000", "inventory": "4858000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "3048181000", "longTermDebt": "2152276000", "shortTermDebt": "22500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "334236000", "reportedCurrency": "USD", "retainedEarnings": "-869309000", "totalLiabilities": "3315295000", "otherCurrentAssets": "87334000", "totalCurrentAssets": "556444000", "currentLongTermDebt": "22500000", "longTermInvestments": "130613000", "shortTermInvestments": "108629000", "currentNetReceivables": "56840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2491737000", "currentAccountsPayable": "31844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2583364000", "totalShareholderEquity": "-266132000", "capitalLeaseObligations": "408588000", "otherCurrentLiabilities": "115876000", "totalCurrentLiabilities": "286290000", "otherNonCurrentLiabilities": "4139000", "totalNonCurrentLiabilities": "3029005000", "cashAndShortTermInvestments": "298783000", "commonStockSharesOutstanding": "84728000", "intangibleAssetsExcludingGoodwill": "334236000", "cashAndCashEquivalentsAtCarryingValue": "298783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42395000", "profitLoss": "None", "dividendPayout": "1613000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "343000", "operatingCashflow": "126794000", "capitalExpenditures": "48623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2146000", "cashflowFromInvestment": "-57875000", "stockBasedCompensation": "3118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41033000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 300941000, "cost_of_revenue": 142198000, "gross_profit": 158743000, "ebit": 94038000, "ebitda": 133855000, "pretax_income": 68289000, "tax_provision": 18977000, "net_income": 48640000, "net_income_to_common": 48640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246961000, "total_current_assets": 493850000, "total_assets": 2974040000, "short_term_debt": 20500000, "long_term_debt": 2156551000, "total_debt": 2177051000, "total_liabilities": 3293870000, "total_equity": -317664000, "shares_outstanding": 86955179, "goodwill_and_intangibles": 1066056000 }, "cash_flow": { "operating_cash_flow": 78216000, "capital_expenditure": 38034000, "free_cash_flow": 116250000, "dividends_paid": 1514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316260, "ticker_id": 3165, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94038000", "ebitda": "133855000", "netIncome": "48640000", "grossProfit": "158743000", "depreciation": "None", "totalRevenue": "300941000", "costOfRevenue": "142198000", "interestIncome": "5616000", "incomeBeforeTax": "68289000", "interestExpense": "24533000", "operatingIncome": "87379000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18977000", "reportedCurrency": "USD", "netInterestIncome": "-18917000", "nonInterestIncome": "None", "operatingExpenses": "71364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39817000", "sellingGeneralAndAdministrative": "31613000", "netIncomeFromContinuingOperations": "49312000" }, "balance": { "goodwill": "719063000", "inventory": "5200000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2974040000", "longTermDebt": "2156551000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "346993000", "reportedCurrency": "USD", "retainedEarnings": "-910626000", "totalLiabilities": "3293870000", "otherCurrentAssets": "81768000", "totalCurrentAssets": "493850000", "currentLongTermDebt": "20500000", "longTermInvestments": "125317000", "shortTermInvestments": "103197000", "currentNetReceivables": "56724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480190000", "currentAccountsPayable": "29728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578456000", "totalShareholderEquity": "-317664000", "capitalLeaseObligations": "401405000", "otherCurrentLiabilities": "96665000", "totalCurrentLiabilities": "272126000", "otherNonCurrentLiabilities": "3968000", "totalNonCurrentLiabilities": "3021744000", "cashAndShortTermInvestments": "246961000", "commonStockSharesOutstanding": "86955179", "intangibleAssetsExcludingGoodwill": "346993000", "cashAndCashEquivalentsAtCarryingValue": "246961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49312000", "profitLoss": "None", "dividendPayout": "1514000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-257000", "operatingCashflow": "78216000", "capitalExpenditures": "38034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78696000", "cashflowFromInvestment": "-51792000", "stockBasedCompensation": "1872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1514000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300941000, "cost_of_revenue": 142198000, "gross_profit": 158743000, "research_and_development": null, "selling_general_admin": 31613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94038000, "depreciation_amortisation": 39817000, "ebitda": 133855000, "interest_expense": 24533000, "interest_income": null, "other_non_operating": null, "pretax_income": 68289000, "tax_provision": 18977000, "effective_tax_rate": null, "net_income": 48640000, "net_income_continuing_ops": 49312000, "net_income_to_common": 48640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246961000, "short_term_investments": 103197000, "net_receivables": 56724000, "inventory": 5200000, "other_current_assets": null, "total_current_assets": 493850000, "net_ppe": null, "goodwill": 719063000, "intangible_assets": 346993000, "goodwill_and_intangibles": 1066056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2480190000, "total_assets": 2974040000, "short_term_debt": 20500000, "accounts_payable": 29728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272126000, "long_term_debt": 2156551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3021744000, "total_liabilities": 3293870000, "total_debt": 2177051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -910626000, "total_equity": -317664000, "shares_outstanding": 86955179, "operating_cash_flow": 78216000, "stock_based_compensation": 1872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51792000, "dividends_paid": 1514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78696000, "free_cash_flow": 116250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94038000", "ebitda": "133855000", "netIncome": "48640000", "grossProfit": "158743000", "depreciation": "None", "totalRevenue": "300941000", "costOfRevenue": "142198000", "interestIncome": "5616000", "incomeBeforeTax": "68289000", "interestExpense": "24533000", "operatingIncome": "87379000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18977000", "reportedCurrency": "USD", "netInterestIncome": "-18917000", "nonInterestIncome": "None", "operatingExpenses": "71364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39817000", "sellingGeneralAndAdministrative": "31613000", "netIncomeFromContinuingOperations": "49312000" }, "balance": { "goodwill": "719063000", "inventory": "5200000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2974040000", "longTermDebt": "2156551000", "shortTermDebt": "20500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "346993000", "reportedCurrency": "USD", "retainedEarnings": "-910626000", "totalLiabilities": "3293870000", "otherCurrentAssets": "81768000", "totalCurrentAssets": "493850000", "currentLongTermDebt": "20500000", "longTermInvestments": "125317000", "shortTermInvestments": "103197000", "currentNetReceivables": "56724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2480190000", "currentAccountsPayable": "29728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578456000", "totalShareholderEquity": "-317664000", "capitalLeaseObligations": "401405000", "otherCurrentLiabilities": "96665000", "totalCurrentLiabilities": "272126000", "otherNonCurrentLiabilities": "3968000", "totalNonCurrentLiabilities": "3021744000", "cashAndShortTermInvestments": "246961000", "commonStockSharesOutstanding": "86955179", "intangibleAssetsExcludingGoodwill": "346993000", "cashAndCashEquivalentsAtCarryingValue": "246961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49312000", "profitLoss": "None", "dividendPayout": "1514000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-257000", "operatingCashflow": "78216000", "capitalExpenditures": "38034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78696000", "cashflowFromInvestment": "-51792000", "stockBasedCompensation": "1872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1514000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39817000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 248017000, "cost_of_revenue": 113138000, "gross_profit": 134879000, "ebit": 71930000, "ebitda": 111310000, "pretax_income": 49297000, "tax_provision": 14324000, "net_income": 34309000, "net_income_to_common": 34309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301707000, "total_current_assets": 520782000, "total_assets": 2992778000, "short_term_debt": 20750000, "long_term_debt": 1959032000, "total_debt": 1979782000, "total_liabilities": 3092009000, "total_equity": -96415000, "shares_outstanding": 87222081, "goodwill_and_intangibles": 1078824000 }, "cash_flow": { "operating_cash_flow": 89732000, "capital_expenditure": 26311000, "free_cash_flow": 116043000, "dividends_paid": 218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316261, "ticker_id": 3165, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71930000", "ebitda": "111310000", "netIncome": "34309000", "grossProfit": "134879000", "depreciation": "None", "totalRevenue": "248017000", "costOfRevenue": "113138000", "interestIncome": "5461000", "incomeBeforeTax": "49297000", "interestExpense": "21433000", "operatingIncome": "65822000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14324000", "reportedCurrency": "USD", "netInterestIncome": "-15972000", "nonInterestIncome": "None", "operatingExpenses": "69057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39380000", "sellingGeneralAndAdministrative": "29193000", "netIncomeFromContinuingOperations": "34973000" }, "balance": { "goodwill": "719074000", "inventory": "4959000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2992778000", "longTermDebt": "1959032000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "359750000", "reportedCurrency": "USD", "retainedEarnings": "-677321000", "totalLiabilities": "3092009000", "otherCurrentAssets": "83080000", "totalCurrentAssets": "520782000", "currentLongTermDebt": "20750000", "longTermInvestments": "121525000", "shortTermInvestments": "93362000", "currentNetReceivables": "37674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471996000", "currentAccountsPayable": "20560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2370181000", "totalShareholderEquity": "-96415000", "capitalLeaseObligations": "390399000", "otherCurrentLiabilities": "86634000", "totalCurrentLiabilities": "246501000", "otherNonCurrentLiabilities": "3891000", "totalNonCurrentLiabilities": "2845508000", "cashAndShortTermInvestments": "301707000", "commonStockSharesOutstanding": "87222081", "intangibleAssetsExcludingGoodwill": "359750000", "cashAndCashEquivalentsAtCarryingValue": "301707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34973000", "profitLoss": "None", "dividendPayout": "218000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-287000", "operatingCashflow": "89732000", "capitalExpenditures": "26311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24997000", "cashflowFromInvestment": "-38644000", "stockBasedCompensation": "975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248017000, "cost_of_revenue": 113138000, "gross_profit": 134879000, "research_and_development": null, "selling_general_admin": 29193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71930000, "depreciation_amortisation": 39380000, "ebitda": 111310000, "interest_expense": 21433000, "interest_income": null, "other_non_operating": null, "pretax_income": 49297000, "tax_provision": 14324000, "effective_tax_rate": null, "net_income": 34309000, "net_income_continuing_ops": 34973000, "net_income_to_common": 34309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301707000, "short_term_investments": 93362000, "net_receivables": 37674000, "inventory": 4959000, "other_current_assets": null, "total_current_assets": 520782000, "net_ppe": null, "goodwill": 719074000, "intangible_assets": 359750000, "goodwill_and_intangibles": 1078824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2471996000, "total_assets": 2992778000, "short_term_debt": 20750000, "accounts_payable": 20560000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246501000, "long_term_debt": 1959032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2845508000, "total_liabilities": 3092009000, "total_debt": 1979782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -677321000, "total_equity": -96415000, "shares_outstanding": 87222081, "operating_cash_flow": 89732000, "stock_based_compensation": 975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38644000, "dividends_paid": 218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24997000, "free_cash_flow": 116043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71930000", "ebitda": "111310000", "netIncome": "34309000", "grossProfit": "134879000", "depreciation": "None", "totalRevenue": "248017000", "costOfRevenue": "113138000", "interestIncome": "5461000", "incomeBeforeTax": "49297000", "interestExpense": "21433000", "operatingIncome": "65822000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14324000", "reportedCurrency": "USD", "netInterestIncome": "-15972000", "nonInterestIncome": "None", "operatingExpenses": "69057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39380000", "sellingGeneralAndAdministrative": "29193000", "netIncomeFromContinuingOperations": "34973000" }, "balance": { "goodwill": "719074000", "inventory": "4959000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2992778000", "longTermDebt": "1959032000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "359750000", "reportedCurrency": "USD", "retainedEarnings": "-677321000", "totalLiabilities": "3092009000", "otherCurrentAssets": "83080000", "totalCurrentAssets": "520782000", "currentLongTermDebt": "20750000", "longTermInvestments": "121525000", "shortTermInvestments": "93362000", "currentNetReceivables": "37674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471996000", "currentAccountsPayable": "20560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2370181000", "totalShareholderEquity": "-96415000", "capitalLeaseObligations": "390399000", "otherCurrentLiabilities": "86634000", "totalCurrentLiabilities": "246501000", "otherNonCurrentLiabilities": "3891000", "totalNonCurrentLiabilities": "2845508000", "cashAndShortTermInvestments": "301707000", "commonStockSharesOutstanding": "87222081", "intangibleAssetsExcludingGoodwill": "359750000", "cashAndCashEquivalentsAtCarryingValue": "301707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34973000", "profitLoss": "None", "dividendPayout": "218000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-287000", "operatingCashflow": "89732000", "capitalExpenditures": "26311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24997000", "cashflowFromInvestment": "-38644000", "stockBasedCompensation": "975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39380000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 285086000, "cost_of_revenue": 140672000, "gross_profit": 144414000, "ebit": 79639000, "ebitda": 118798000, "pretax_income": 56420000, "tax_provision": 19657000, "net_income": 35340000, "net_income_to_common": 35340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275842000, "total_current_assets": 471817000, "total_assets": 2969693000, "short_term_debt": 20750000, "long_term_debt": 1962874000, "total_debt": 1983624000, "total_liabilities": 3088684000, "total_equity": -115649000, "shares_outstanding": 86193000, "goodwill_and_intangibles": 1090009000 }, "cash_flow": { "operating_cash_flow": 63334000, "capital_expenditure": 51350000, "free_cash_flow": 114684000, "dividends_paid": 389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316262, "ticker_id": 3165, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79639000", "ebitda": "118798000", "netIncome": "35340000", "grossProfit": "144414000", "depreciation": "None", "totalRevenue": "285086000", "costOfRevenue": "140672000", "interestIncome": "5402000", "incomeBeforeTax": "56420000", "interestExpense": "21805000", "operatingIncome": "71356000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19657000", "reportedCurrency": "USD", "netInterestIncome": "-16403000", "nonInterestIncome": "None", "operatingExpenses": "73058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39159000", "sellingGeneralAndAdministrative": "10931000", "netIncomeFromContinuingOperations": "36763000" }, "balance": { "goodwill": "717502000", "inventory": "4677000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2969693000", "longTermDebt": "1962874000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372507000", "reportedCurrency": "USD", "retainedEarnings": "-691461000", "totalLiabilities": "3088684000", "otherCurrentAssets": "60121000", "totalCurrentAssets": "471817000", "currentLongTermDebt": "20750000", "longTermInvestments": "128393000", "shortTermInvestments": "74901000", "currentNetReceivables": "56276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497876000", "currentAccountsPayable": "23788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2365213000", "totalShareholderEquity": "-115649000", "capitalLeaseObligations": "381589000", "otherCurrentLiabilities": "105906000", "totalCurrentLiabilities": "251329000", "otherNonCurrentLiabilities": "4833000", "totalNonCurrentLiabilities": "2837355000", "cashAndShortTermInvestments": "275842000", "commonStockSharesOutstanding": "86193000", "intangibleAssetsExcludingGoodwill": "372507000", "cashAndCashEquivalentsAtCarryingValue": "275842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36763000", "profitLoss": "None", "dividendPayout": "389000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2869000", "operatingCashflow": "63334000", "capitalExpenditures": "51350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5031000", "cashflowFromInvestment": "-92076000", "stockBasedCompensation": "1580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285086000, "cost_of_revenue": 140672000, "gross_profit": 144414000, "research_and_development": null, "selling_general_admin": 10931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79639000, "depreciation_amortisation": 39159000, "ebitda": 118798000, "interest_expense": 21805000, "interest_income": null, "other_non_operating": null, "pretax_income": 56420000, "tax_provision": 19657000, "effective_tax_rate": null, "net_income": 35340000, "net_income_continuing_ops": 36763000, "net_income_to_common": 35340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275842000, "short_term_investments": 74901000, "net_receivables": 56276000, "inventory": 4677000, "other_current_assets": null, "total_current_assets": 471817000, "net_ppe": null, "goodwill": 717502000, "intangible_assets": 372507000, "goodwill_and_intangibles": 1090009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497876000, "total_assets": 2969693000, "short_term_debt": 20750000, "accounts_payable": 23788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251329000, "long_term_debt": 1962874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2837355000, "total_liabilities": 3088684000, "total_debt": 1983624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691461000, "total_equity": -115649000, "shares_outstanding": 86193000, "operating_cash_flow": 63334000, "stock_based_compensation": 1580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92076000, "dividends_paid": 389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5031000, "free_cash_flow": 114684000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79639000", "ebitda": "118798000", "netIncome": "35340000", "grossProfit": "144414000", "depreciation": "None", "totalRevenue": "285086000", "costOfRevenue": "140672000", "interestIncome": "5402000", "incomeBeforeTax": "56420000", "interestExpense": "21805000", "operatingIncome": "71356000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19657000", "reportedCurrency": "USD", "netInterestIncome": "-16403000", "nonInterestIncome": "None", "operatingExpenses": "73058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39159000", "sellingGeneralAndAdministrative": "10931000", "netIncomeFromContinuingOperations": "36763000" }, "balance": { "goodwill": "717502000", "inventory": "4677000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2969693000", "longTermDebt": "1962874000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372507000", "reportedCurrency": "USD", "retainedEarnings": "-691461000", "totalLiabilities": "3088684000", "otherCurrentAssets": "60121000", "totalCurrentAssets": "471817000", "currentLongTermDebt": "20750000", "longTermInvestments": "128393000", "shortTermInvestments": "74901000", "currentNetReceivables": "56276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497876000", "currentAccountsPayable": "23788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2365213000", "totalShareholderEquity": "-115649000", "capitalLeaseObligations": "381589000", "otherCurrentLiabilities": "105906000", "totalCurrentLiabilities": "251329000", "otherNonCurrentLiabilities": "4833000", "totalNonCurrentLiabilities": "2837355000", "cashAndShortTermInvestments": "275842000", "commonStockSharesOutstanding": "86193000", "intangibleAssetsExcludingGoodwill": "372507000", "cashAndCashEquivalentsAtCarryingValue": "275842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36763000", "profitLoss": "None", "dividendPayout": "389000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2869000", "operatingCashflow": "63334000", "capitalExpenditures": "51350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5031000", "cashflowFromInvestment": "-92076000", "stockBasedCompensation": "1580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39159000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 277551000, "cost_of_revenue": 134489000, "gross_profit": 143062000, "ebit": 76744000, "ebitda": 114221000, "pretax_income": 54798000, "tax_provision": 13474000, "net_income": 39134000, "net_income_to_common": 39134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308970000, "total_current_assets": 540119000, "total_assets": 2944847000, "short_term_debt": 20750000, "long_term_debt": 1966682000, "total_debt": 1987432000, "total_liabilities": 3109777000, "total_equity": -157078000, "shares_outstanding": 84886319, "goodwill_and_intangibles": 1102964000 }, "cash_flow": { "operating_cash_flow": 109590000, "capital_expenditure": 39493000, "free_cash_flow": 149083000, "dividends_paid": 511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316264, "ticker_id": 3165, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76744000", "ebitda": "114221000", "netIncome": "39134000", "grossProfit": "143062000", "depreciation": "None", "totalRevenue": "277551000", "costOfRevenue": "134489000", "interestIncome": "4245000", "incomeBeforeTax": "54798000", "interestExpense": "21704000", "operatingIncome": "72351000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13474000", "reportedCurrency": "USD", "netInterestIncome": "-17459000", "nonInterestIncome": "None", "operatingExpenses": "70711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37477000", "sellingGeneralAndAdministrative": "33290000", "netIncomeFromContinuingOperations": "41324000" }, "balance": { "goodwill": "717502000", "inventory": "7536000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2944847000", "longTermDebt": "1966682000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "385462000", "reportedCurrency": "USD", "retainedEarnings": "-726800000", "totalLiabilities": "3109777000", "otherCurrentAssets": "64454000", "totalCurrentAssets": "540119000", "currentLongTermDebt": "20750000", "longTermInvestments": "56289000", "shortTermInvestments": "108460000", "currentNetReceivables": "50699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2404728000", "currentAccountsPayable": "28364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748599000", "shortLongTermDebtTotal": "2367242000", "totalShareholderEquity": "-157078000", "capitalLeaseObligations": "379810000", "otherCurrentLiabilities": "121187000", "totalCurrentLiabilities": "272846000", "otherNonCurrentLiabilities": "4803000", "totalNonCurrentLiabilities": "2836931000", "cashAndShortTermInvestments": "308970000", "commonStockSharesOutstanding": "84886319", "intangibleAssetsExcludingGoodwill": "385462000", "cashAndCashEquivalentsAtCarryingValue": "308970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41324000", "profitLoss": "None", "dividendPayout": "511000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-690000", "operatingCashflow": "109590000", "capitalExpenditures": "39493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5510000", "cashflowFromInvestment": "-46894000", "stockBasedCompensation": "1533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277551000, "cost_of_revenue": 134489000, "gross_profit": 143062000, "research_and_development": null, "selling_general_admin": 33290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76744000, "depreciation_amortisation": 37477000, "ebitda": 114221000, "interest_expense": 21704000, "interest_income": null, "other_non_operating": null, "pretax_income": 54798000, "tax_provision": 13474000, "effective_tax_rate": null, "net_income": 39134000, "net_income_continuing_ops": 41324000, "net_income_to_common": 39134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308970000, "short_term_investments": 108460000, "net_receivables": 50699000, "inventory": 7536000, "other_current_assets": null, "total_current_assets": 540119000, "net_ppe": null, "goodwill": 717502000, "intangible_assets": 385462000, "goodwill_and_intangibles": 1102964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2404728000, "total_assets": 2944847000, "short_term_debt": 20750000, "accounts_payable": 28364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272846000, "long_term_debt": 1966682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2836931000, "total_liabilities": 3109777000, "total_debt": 1987432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -726800000, "total_equity": -157078000, "shares_outstanding": 84886319, "operating_cash_flow": 109590000, "stock_based_compensation": 1533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46894000, "dividends_paid": 511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5510000, "free_cash_flow": 149083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76744000", "ebitda": "114221000", "netIncome": "39134000", "grossProfit": "143062000", "depreciation": "None", "totalRevenue": "277551000", "costOfRevenue": "134489000", "interestIncome": "4245000", "incomeBeforeTax": "54798000", "interestExpense": "21704000", "operatingIncome": "72351000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13474000", "reportedCurrency": "USD", "netInterestIncome": "-17459000", "nonInterestIncome": "None", "operatingExpenses": "70711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37477000", "sellingGeneralAndAdministrative": "33290000", "netIncomeFromContinuingOperations": "41324000" }, "balance": { "goodwill": "717502000", "inventory": "7536000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2944847000", "longTermDebt": "1966682000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "385462000", "reportedCurrency": "USD", "retainedEarnings": "-726800000", "totalLiabilities": "3109777000", "otherCurrentAssets": "64454000", "totalCurrentAssets": "540119000", "currentLongTermDebt": "20750000", "longTermInvestments": "56289000", "shortTermInvestments": "108460000", "currentNetReceivables": "50699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2404728000", "currentAccountsPayable": "28364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748599000", "shortLongTermDebtTotal": "2367242000", "totalShareholderEquity": "-157078000", "capitalLeaseObligations": "379810000", "otherCurrentLiabilities": "121187000", "totalCurrentLiabilities": "272846000", "otherNonCurrentLiabilities": "4803000", "totalNonCurrentLiabilities": "2836931000", "cashAndShortTermInvestments": "308970000", "commonStockSharesOutstanding": "84886319", "intangibleAssetsExcludingGoodwill": "385462000", "cashAndCashEquivalentsAtCarryingValue": "308970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41324000", "profitLoss": "None", "dividendPayout": "511000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-690000", "operatingCashflow": "109590000", "capitalExpenditures": "39493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5510000", "cashflowFromInvestment": "-46894000", "stockBasedCompensation": "1533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37477000", "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": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "income_statement": { "revenue": 286463000, "cost_of_revenue": 136223000, "gross_profit": 150240000, "ebit": 81535000, "ebitda": 118302000, "pretax_income": 60067000, "tax_provision": 15814000, "net_income": 41135000, "net_income_to_common": 41135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236144000, "total_current_assets": 505339000, "total_assets": 2848235000, "short_term_debt": 20750000, "long_term_debt": 1970487000, "total_debt": 1991237000, "total_liabilities": 3064196000, "total_equity": -201969000, "shares_outstanding": 84908017, "goodwill_and_intangibles": 1115918000 }, "cash_flow": { "operating_cash_flow": 59420000, "capital_expenditure": 22146000, "free_cash_flow": 81566000, "dividends_paid": 496000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316265, "ticker_id": 3165, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:35.291689+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81535000", "ebitda": "118302000", "netIncome": "41135000", "grossProfit": "150240000", "depreciation": "None", "totalRevenue": "286463000", "costOfRevenue": "136223000", "interestIncome": "4163000", "incomeBeforeTax": "60067000", "interestExpense": "21468000", "operatingIncome": "77002000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15814000", "reportedCurrency": "USD", "netInterestIncome": "-17305000", "nonInterestIncome": "None", "operatingExpenses": "73238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4460000", "costofGoodsAndServicesSold": "136223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36767000", "sellingGeneralAndAdministrative": "32646000", "netIncomeFromContinuingOperations": "44180000" }, "balance": { "goodwill": "717502000", "inventory": "6854000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2848235000", "longTermDebt": "1970487000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "398416000", "reportedCurrency": "USD", "retainedEarnings": "-765815000", "totalLiabilities": "3064196000", "otherCurrentAssets": "83962000", "totalCurrentAssets": "505339000", "currentLongTermDebt": "20750000", "longTermInvestments": "38167000", "shortTermInvestments": "117765000", "currentNetReceivables": "60614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2342896000", "currentAccountsPayable": "29461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "702051000", "shortLongTermDebtTotal": "2338137000", "totalShareholderEquity": "-201969000", "capitalLeaseObligations": "346900000", "otherCurrentLiabilities": "110601000", "totalCurrentLiabilities": "274414000", "otherNonCurrentLiabilities": "4598000", "totalNonCurrentLiabilities": "2789782000", "cashAndShortTermInvestments": "236144000", "commonStockSharesOutstanding": "84908017", "intangibleAssetsExcludingGoodwill": "398416000", "cashAndCashEquivalentsAtCarryingValue": "236144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44179000", "profitLoss": "None", "dividendPayout": "496000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1846000", "operatingCashflow": "59420000", "capitalExpenditures": "22146000", "changeInReceivables": "-26400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106269000", "cashflowFromInvestment": "-178024000", "stockBasedCompensation": "2744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-224873000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286463000, "cost_of_revenue": 136223000, "gross_profit": 150240000, "research_and_development": null, "selling_general_admin": 32646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81535000, "depreciation_amortisation": 36767000, "ebitda": 118302000, "interest_expense": 21468000, "interest_income": null, "other_non_operating": null, "pretax_income": 60067000, "tax_provision": 15814000, "effective_tax_rate": null, "net_income": 41135000, "net_income_continuing_ops": 44180000, "net_income_to_common": 41135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236144000, "short_term_investments": 117765000, "net_receivables": 60614000, "inventory": 6854000, "other_current_assets": null, "total_current_assets": 505339000, "net_ppe": null, "goodwill": 717502000, "intangible_assets": 398416000, "goodwill_and_intangibles": 1115918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2342896000, "total_assets": 2848235000, "short_term_debt": 20750000, "accounts_payable": 29461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274414000, "long_term_debt": 1970487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2789782000, "total_liabilities": 3064196000, "total_debt": 1991237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -765815000, "total_equity": -201969000, "shares_outstanding": 84908017, "operating_cash_flow": 59420000, "stock_based_compensation": 2744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178024000, "dividends_paid": 496000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106269000, "free_cash_flow": 81566000, "net_change_in_cash": -224873000 }, "raw_data": { "income": { "ebit": "81535000", "ebitda": "118302000", "netIncome": "41135000", "grossProfit": "150240000", "depreciation": "None", "totalRevenue": "286463000", "costOfRevenue": "136223000", "interestIncome": "4163000", "incomeBeforeTax": "60067000", "interestExpense": "21468000", "operatingIncome": "77002000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15814000", "reportedCurrency": "USD", "netInterestIncome": "-17305000", "nonInterestIncome": "None", "operatingExpenses": "73238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4460000", "costofGoodsAndServicesSold": "136223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36767000", "sellingGeneralAndAdministrative": "32646000", "netIncomeFromContinuingOperations": "44180000" }, "balance": { "goodwill": "717502000", "inventory": "6854000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2848235000", "longTermDebt": "1970487000", "shortTermDebt": "20750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "398416000", "reportedCurrency": "USD", "retainedEarnings": "-765815000", "totalLiabilities": "3064196000", "otherCurrentAssets": "83962000", "totalCurrentAssets": "505339000", "currentLongTermDebt": "20750000", "longTermInvestments": "38167000", "shortTermInvestments": "117765000", "currentNetReceivables": "60614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2342896000", "currentAccountsPayable": "29461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "702051000", "shortLongTermDebtTotal": "2338137000", "totalShareholderEquity": "-201969000", "capitalLeaseObligations": "346900000", "otherCurrentLiabilities": "110601000", "totalCurrentLiabilities": "274414000", "otherNonCurrentLiabilities": "4598000", "totalNonCurrentLiabilities": "2789782000", "cashAndShortTermInvestments": "236144000", "commonStockSharesOutstanding": "84908017", "intangibleAssetsExcludingGoodwill": "398416000", "cashAndCashEquivalentsAtCarryingValue": "236144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44179000", "profitLoss": "None", "dividendPayout": "496000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1846000", "operatingCashflow": "59420000", "capitalExpenditures": "22146000", "changeInReceivables": "-26400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106269000", "cashflowFromInvestment": "-178024000", "stockBasedCompensation": "2744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-224873000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" ] } } }