{ "ticker": { "uuid": "55955604-973a-4f74-876e-06d5024cc1bd", "symbol": "YSWY", "name": "Yesway, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/55955604-973a-4f74-876e-06d5024cc1bd/", "api_url": "https://sharemaestro.com/factors/api/tickers/55955604-973a-4f74-876e-06d5024cc1bd/" }, "ticker_metadata": { "id": 9072, "uuid": "55955604-973a-4f74-876e-06d5024cc1bd", "symbol": "YSWY", "name": "Yesway, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 1377551000, "stock_exchange_id": 2, "industry": "Grocery Stores", "sector": "Consumer Defensive", "description": "Yesway, Inc. (Ticker: YSWY) is a premier convenience store operator specializing in providing value-driven products and services across its network of locations primarily across the central United States. With a focus on enhancing the customer experience through a diverse selection of grocery items, prepared foods, and fuel options, Yesway is positioned for growth in the thriving convenience store market. The company emphasizes operational efficiency and community engagement, leveraging strategic acquisitions and innovative marketing initiatives to drive sales and expand its footprint. Yesway's commitment to sustainability and customer-centric practices further reinforces its competitive advantage in a rapidly evolving retail landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "55955604-973a-4f74-876e-06d5024cc1bd", "symbol": "YSWY", "name": "Yesway, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/55955604-973a-4f74-876e-06d5024cc1bd/", "api_url": "https://sharemaestro.com/factors/api/tickers/55955604-973a-4f74-876e-06d5024cc1bd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.26, "quality": 0.3, "momentum": 0.33, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 22.18, "market_cap": 1344331840.56, "pe_ratio": 118.9674, "earnings_yield": 0.0084, "ebitda_to_ev": 0.09, "shareholder_yield": 0.0073, "roe": 0.0337, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:38.217611+00:00", "batch_id": "" }, "size": { "price_close": 22.18, "market_cap": 1344331840.56, "market_cap_usd": 1344331840.56, "enterprise_value": 1771431840.56, "shares_outstanding": 60610092, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 118.9674, "pb_ratio": 4.0093, "ptbv_ratio": null, "ps_ratio": 0.503, "pcf_ratio": 9.1334, "pfcf_ratio": 5.4044, "ev_ebitda": 11.1123, "ev_ebit": 20.0388, "ev_sales": 0.6628, "ev_fcf": 7.1214, "earnings_yield": 0.0084, "fcf_yield": 0.1404, "price_to_sales": 0.503, "price_to_book": 4.0093, "price_to_cashflow": 9.1334, "ebitda_to_ev": 0.09, "sales_yield": 1.5087 }, "yield": { "dividend_yield": 0.0073, "buyback_yield": 0, "shareholder_yield": 0.0073, "debt_paydown_yield": null, "total_yield": 0.0073 }, "quality": { "gross_margin": 0.2174, "operating_margin": 0.0331, "net_margin": 0.0042, "ebitda_margin": 0.0596, "fcf_margin": 0.0931, "roe": 0.0337, "roa": 0.0057, "roic": 0.1033, "roc_greenblatt": null, "asset_turnover": 1.3541, "cash_conversion": 22.0129, "accruals_ratio": -0.0688, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": 2.1671, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2944, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6367, "net_debt_to_ebitda": 2.6792, "debt_to_assets": 0.2228, "interest_coverage": 1.5455, "current_ratio": 1.0456, "quick_ratio": 0.4236, "net_debt": 427100000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.1785, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0579, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.5161, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2137, "book_value_growth_1y": -0.4155, "revenue_growth": 0.0579, "earnings_growth": -0.5161 }, "momentum": { "price_return_1m": -0.1393, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1785, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2672573000, "gross_profit_ttm": 581073000, "ebit_ttm": 88400000, "ebitda_ttm": 159412000, "net_income_ttm": 11300000, "eps_diluted_ttm": 0.1864, "operating_cash_flow_ttm": 147188000, "capital_expenditure_ttm": 101558000, "fcf_ttm": 248746000, "dividends_paid_ttm": 9772000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57200000, "cash_and_equivalents": 12700000, "total_current_assets": 139800000, "total_current_liabilities": 133700000, "net_ppe": null, "total_assets": 1973700000, "total_debt": 439800000, "total_equity": 335300000, "net_working_capital": 5000000, "book_value_per_share": 5.5321, "retained_earnings": 0, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -223642000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 95, "rank_pb": 72, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 39, "rank_ev_ebitda": 45, "rank_ev_ebit": 69, "rank_earnings_yield": 95, "rank_fcf_yield": 27, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 64, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 81, "rank_fcf_margin": 71, "rank_piotroski": 24, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 74, "quality_composite": 70, "momentum_composite": 67, "growth_composite": 89, "yield_composite": 34, "svqf_composite": 98, "vc1_composite": 70, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.2793, "os_score": 0.1, "value_percentile": 0.26, "quality_percentile": 0.3, "momentum_percentile": 0.33, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3322, "ticker_id": 9072, "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": "2026-06-07T06:51:38.217611+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.18, "market_cap": 1344331840.56, "market_cap_usd": 1344331840.56, "enterprise_value": 1771431840.56, "shares_outstanding": 60610092, "fx_rate_to_usd": null, "pe_ratio": 118.96741952, "pb_ratio": 4.00934041, "ptbv_ratio": null, "ps_ratio": 0.50301034, "pcf_ratio": 9.13343371, "pfcf_ratio": 5.40443601, "ev_ebitda": 11.11228666, "ev_ebit": 20.03882173, "ev_sales": 0.66281888, "ev_fcf": 7.12144855, "earnings_yield": 0.00840566, "fcf_yield": 0.14042087, "dividend_yield": 0.00726904, "buyback_yield": 0, "shareholder_yield": 0.00726904, "debt_paydown_yield": null, "total_yield": 0.00726904, "gross_margin": 0.21742082, "operating_margin": 0.03307674, "net_margin": 0.00422814, "ebitda_margin": 0.05964739, "fcf_margin": 0.0930736, "roe": 0.03370116, "roa": 0.00572529, "roic": 0.1033141, "roc_greenblatt": null, "asset_turnover": 1.35409282, "cash_conversion": 22.01292035, "accruals_ratio": -0.06884937, "sbc_to_revenue": null, "debt_to_equity": 3.63674322, "net_debt_to_ebitda": 2.67922114, "debt_to_assets": 0.22283022, "interest_coverage": 1.54545455, "current_ratio": 1.04562453, "quick_ratio": 0.42355273, "net_debt": 427100000, "revenue_growth_1y": 0.05786575, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.51608068, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.21373852, "book_value_growth_1y": -0.41550133, "piotroski_f_score": 7, "altman_z_score": 2.16707733, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13930927, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.17851852, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.17851852, "revenue_ttm": 2672573000, "gross_profit_ttm": 581073000, "ebit_ttm": 88400000, "ebitda_ttm": 159412000, "net_income_ttm": 11300000, "eps_diluted_ttm": 0.1864376, "operating_cash_flow_ttm": 147188000, "capital_expenditure_ttm": 101558000, "fcf_ttm": 248746000, "dividends_paid_ttm": 9772000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57200000, "cash_and_equivalents": 12700000, "total_current_assets": 139800000, "total_current_liabilities": 133700000, "net_ppe": null, "total_assets": 1973700000, "total_debt": 439800000, "total_equity": 335300000, "net_working_capital": 5000000, "book_value_per_share": 5.53208202, "retained_earnings": 0, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -223642000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 95, "rank_pb": 72, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 39, "rank_ev_ebitda": 45, "rank_ev_ebit": 69, "rank_earnings_yield": 95, "rank_fcf_yield": 27, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 64, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 81, "rank_fcf_margin": 71, "rank_piotroski": 24, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 74, "quality_composite": 70, "momentum_composite": 67, "growth_composite": 89, "yield_composite": 34, "svqf_composite": 98, "vc1_composite": 70, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 67, "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": 22.18, "os": 0.1, "value": 0.26, "quality": 0.3, "momentum": 0.33, "confidence": 0.704, "coverage": 0.788, "pe_ratio": 118.9674, "earnings_yield": 0.0084, "shareholder_yield": 0.0073, "roe": 0.0337, "momentum_12_1": null, "complete_fields": { "id": 3322, "ticker_id": 9072, "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": "2026-06-07T06:51:38.217611+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.18, "market_cap": 1344331840.56, "market_cap_usd": 1344331840.56, "enterprise_value": 1771431840.56, "shares_outstanding": 60610092, "fx_rate_to_usd": null, "pe_ratio": 118.96741952, "pb_ratio": 4.00934041, "ptbv_ratio": null, "ps_ratio": 0.50301034, "pcf_ratio": 9.13343371, "pfcf_ratio": 5.40443601, "ev_ebitda": 11.11228666, "ev_ebit": 20.03882173, "ev_sales": 0.66281888, "ev_fcf": 7.12144855, "earnings_yield": 0.00840566, "fcf_yield": 0.14042087, "dividend_yield": 0.00726904, "buyback_yield": 0, "shareholder_yield": 0.00726904, "debt_paydown_yield": null, "total_yield": 0.00726904, "gross_margin": 0.21742082, "operating_margin": 0.03307674, "net_margin": 0.00422814, "ebitda_margin": 0.05964739, "fcf_margin": 0.0930736, "roe": 0.03370116, "roa": 0.00572529, "roic": 0.1033141, "roc_greenblatt": null, "asset_turnover": 1.35409282, "cash_conversion": 22.01292035, "accruals_ratio": -0.06884937, "sbc_to_revenue": null, "debt_to_equity": 3.63674322, "net_debt_to_ebitda": 2.67922114, "debt_to_assets": 0.22283022, "interest_coverage": 1.54545455, "current_ratio": 1.04562453, "quick_ratio": 0.42355273, "net_debt": 427100000, "revenue_growth_1y": 0.05786575, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.51608068, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.21373852, "book_value_growth_1y": -0.41550133, "piotroski_f_score": 7, "altman_z_score": 2.16707733, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13930927, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.17851852, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.17851852, "revenue_ttm": 2672573000, "gross_profit_ttm": 581073000, "ebit_ttm": 88400000, "ebitda_ttm": 159412000, "net_income_ttm": 11300000, "eps_diluted_ttm": 0.1864376, "operating_cash_flow_ttm": 147188000, "capital_expenditure_ttm": 101558000, "fcf_ttm": 248746000, "dividends_paid_ttm": 9772000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 57200000, "cash_and_equivalents": 12700000, "total_current_assets": 139800000, "total_current_liabilities": 133700000, "net_ppe": null, "total_assets": 1973700000, "total_debt": 439800000, "total_equity": 335300000, "net_working_capital": 5000000, "book_value_per_share": 5.53208202, "retained_earnings": 0, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -223642000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 95, "rank_pb": 72, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 39, "rank_ev_ebitda": 45, "rank_ev_ebit": 69, "rank_earnings_yield": 95, "rank_fcf_yield": 27, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 64, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 81, "rank_fcf_margin": 71, "rank_piotroski": 24, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 74, "quality_composite": 70, "momentum_composite": 67, "growth_composite": 89, "yield_composite": 34, "svqf_composite": 98, "vc1_composite": 70, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 67, "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": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "income_statement": { "revenue": 2672573000, "cost_of_revenue": 2091500000, "gross_profit": 581073000, "ebit": 88400000, "ebitda": 159412000, "pretax_income": 31200000, "tax_provision": 3400000, "net_income": 11300000, "net_income_to_common": 11300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12700000, "total_current_assets": 139800000, "total_assets": 1973700000, "short_term_debt": 11600000, "long_term_debt": 428200000, "total_debt": 439800000, "total_liabilities": 1219400000, "total_equity": 335300000, "shares_outstanding": 60610092, "goodwill_and_intangibles": 558942000 }, "cash_flow": { "operating_cash_flow": 147188000, "capital_expenditure": 101558000, "free_cash_flow": 248746000, "dividends_paid": 9772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206735, "ticker_id": 9072, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88400000", "ebitda": "159412000", "netIncome": "11300000", "grossProfit": "581073000", "depreciation": "None", "totalRevenue": "2672573000", "costOfRevenue": "2091500000", "interestIncome": "None", "incomeBeforeTax": "31200000", "interestExpense": "57200000", "operatingIncome": "93700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-57200000", "nonInterestIncome": "None", "operatingExpenses": "487373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2091500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71012000", "sellingGeneralAndAdministrative": "426700000", "netIncomeFromContinuingOperations": "27800000" }, "balance": { "goodwill": "277996000", "inventory": "83171000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1973700000", "longTermDebt": "428200000", "shortTermDebt": "11600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "280946000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1219400000", "otherCurrentAssets": "19391000", "totalCurrentAssets": "139800000", "currentLongTermDebt": "4100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1833901000", "currentAccountsPayable": "65439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "981400000", "totalShareholderEquity": "335300000", "capitalLeaseObligations": "549100000", "otherCurrentLiabilities": "30434000", "totalCurrentLiabilities": "133700000", "otherNonCurrentLiabilities": "11400000", "totalNonCurrentLiabilities": "1085700000", "cashAndShortTermInvestments": "12700000", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "280946000", "cashAndCashEquivalentsAtCarryingValue": "12700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54018000", "profitLoss": "None", "dividendPayout": "9772000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4337000", "operatingCashflow": "147188000", "capitalExpenditures": "101558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47031000", "cashflowFromInvestment": "-96285000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2672573000, "cost_of_revenue": 2091500000, "gross_profit": 581073000, "research_and_development": null, "selling_general_admin": 426700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88400000, "depreciation_amortisation": 71012000, "ebitda": 159412000, "interest_expense": 57200000, "interest_income": null, "other_non_operating": null, "pretax_income": 31200000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 11300000, "net_income_continuing_ops": 27800000, "net_income_to_common": 11300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12700000, "short_term_investments": null, "net_receivables": 24538000, "inventory": 83171000, "other_current_assets": null, "total_current_assets": 139800000, "net_ppe": null, "goodwill": 277996000, "intangible_assets": 280946000, "goodwill_and_intangibles": 558942000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1833901000, "total_assets": 1973700000, "short_term_debt": 11600000, "accounts_payable": 65439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133700000, "long_term_debt": 428200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085700000, "total_liabilities": 1219400000, "total_debt": 439800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 335300000, "shares_outstanding": 60610092, "operating_cash_flow": 147188000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96285000, "dividends_paid": 9772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47031000, "free_cash_flow": 248746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88400000", "ebitda": "159412000", "netIncome": "11300000", "grossProfit": "581073000", "depreciation": "None", "totalRevenue": "2672573000", "costOfRevenue": "2091500000", "interestIncome": "None", "incomeBeforeTax": "31200000", "interestExpense": "57200000", "operatingIncome": "93700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-57200000", "nonInterestIncome": "None", "operatingExpenses": "487373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2091500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71012000", "sellingGeneralAndAdministrative": "426700000", "netIncomeFromContinuingOperations": "27800000" }, "balance": { "goodwill": "277996000", "inventory": "83171000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1973700000", "longTermDebt": "428200000", "shortTermDebt": "11600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "280946000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1219400000", "otherCurrentAssets": "19391000", "totalCurrentAssets": "139800000", "currentLongTermDebt": "4100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1833901000", "currentAccountsPayable": "65439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "981400000", "totalShareholderEquity": "335300000", "capitalLeaseObligations": "549100000", "otherCurrentLiabilities": "30434000", "totalCurrentLiabilities": "133700000", "otherNonCurrentLiabilities": "11400000", "totalNonCurrentLiabilities": "1085700000", "cashAndShortTermInvestments": "12700000", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "280946000", "cashAndCashEquivalentsAtCarryingValue": "12700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54018000", "profitLoss": "None", "dividendPayout": "9772000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4337000", "operatingCashflow": "147188000", "capitalExpenditures": "101558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47031000", "cashflowFromInvestment": "-96285000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "income_statement": { "revenue": 2526382000, "cost_of_revenue": 2015938000, "gross_profit": 510444000, "ebit": 85772000, "ebitda": 147297000, "pretax_income": 23670000, "tax_provision": 59000, "net_income": 23351000, "net_income_to_common": 23351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32720000, "total_current_assets": 166014000, "total_assets": 1866441000, "short_term_debt": 10148000, "long_term_debt": 464182000, "total_debt": 474330000, "total_liabilities": 1291711000, "total_equity": 573654000, "shares_outstanding": 60610092, "goodwill_and_intangibles": 559352000 }, "cash_flow": { "operating_cash_flow": 78713000, "capital_expenditure": 126229000, "free_cash_flow": 204942000, "dividends_paid": 12088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206736, "ticker_id": 9072, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85772000", "ebitda": "147297000", "netIncome": "23351000", "grossProfit": "510444000", "depreciation": "None", "totalRevenue": "2526382000", "costOfRevenue": "2015938000", "interestIncome": "None", "incomeBeforeTax": "23670000", "interestExpense": "62102000", "operatingIncome": "76672000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-62102000", "nonInterestIncome": "None", "operatingExpenses": "433772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61525000", "sellingGeneralAndAdministrative": "366759000", "netIncomeFromContinuingOperations": "23611000" }, "balance": { "goodwill": "280846000", "inventory": "78927000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1866441000", "longTermDebt": "464182000", "shortTermDebt": "10148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "278506000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1291711000", "otherCurrentAssets": "32185000", "totalCurrentAssets": "166014000", "currentLongTermDebt": "4100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1700427000", "currentAccountsPayable": "62748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "944282000", "totalShareholderEquity": "573654000", "capitalLeaseObligations": "476000000", "otherCurrentLiabilities": "42129000", "totalCurrentLiabilities": "134557000", "otherNonCurrentLiabilities": "7427000", "totalNonCurrentLiabilities": "1157154000", "cashAndShortTermInvestments": "32720000", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "278506000", "cashAndCashEquivalentsAtCarryingValue": "32720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23611000", "profitLoss": "None", "dividendPayout": "12088000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4355000", "operatingCashflow": "78713000", "capitalExpenditures": "126229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58201000", "cashflowFromInvestment": "-123876000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2526382000, "cost_of_revenue": 2015938000, "gross_profit": 510444000, "research_and_development": null, "selling_general_admin": 366759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85772000, "depreciation_amortisation": 61525000, "ebitda": 147297000, "interest_expense": 62102000, "interest_income": null, "other_non_operating": null, "pretax_income": 23670000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": 23351000, "net_income_continuing_ops": 23611000, "net_income_to_common": 23351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32720000, "short_term_investments": null, "net_receivables": 22182000, "inventory": 78927000, "other_current_assets": null, "total_current_assets": 166014000, "net_ppe": null, "goodwill": 280846000, "intangible_assets": 278506000, "goodwill_and_intangibles": 559352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1700427000, "total_assets": 1866441000, "short_term_debt": 10148000, "accounts_payable": 62748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134557000, "long_term_debt": 464182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1157154000, "total_liabilities": 1291711000, "total_debt": 474330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 573654000, "shares_outstanding": 60610092, "operating_cash_flow": 78713000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123876000, "dividends_paid": 12088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58201000, "free_cash_flow": 204942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85772000", "ebitda": "147297000", "netIncome": "23351000", "grossProfit": "510444000", "depreciation": "None", "totalRevenue": "2526382000", "costOfRevenue": "2015938000", "interestIncome": "None", "incomeBeforeTax": "23670000", "interestExpense": "62102000", "operatingIncome": "76672000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-62102000", "nonInterestIncome": "None", "operatingExpenses": "433772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61525000", "sellingGeneralAndAdministrative": "366759000", "netIncomeFromContinuingOperations": "23611000" }, "balance": { "goodwill": "280846000", "inventory": "78927000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1866441000", "longTermDebt": "464182000", "shortTermDebt": "10148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "278506000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1291711000", "otherCurrentAssets": "32185000", "totalCurrentAssets": "166014000", "currentLongTermDebt": "4100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1700427000", "currentAccountsPayable": "62748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "944282000", "totalShareholderEquity": "573654000", "capitalLeaseObligations": "476000000", "otherCurrentLiabilities": "42129000", "totalCurrentLiabilities": "134557000", "otherNonCurrentLiabilities": "7427000", "totalNonCurrentLiabilities": "1157154000", "cashAndShortTermInvestments": "32720000", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "278506000", "cashAndCashEquivalentsAtCarryingValue": "32720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23611000", "profitLoss": "None", "dividendPayout": "12088000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4355000", "operatingCashflow": "78713000", "capitalExpenditures": "126229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58201000", "cashflowFromInvestment": "-123876000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "income_statement": { "revenue": 2534195000, "cost_of_revenue": 2053050000, "gross_profit": 481145000, "ebit": 94996000, "ebitda": 156615000, "pretax_income": 38841000, "tax_provision": 121000, "net_income": 38559000, "net_income_to_common": 38559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 60610092, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70020000, "capital_expenditure": 171642000, "free_cash_flow": 241662000, "dividends_paid": 8777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206737, "ticker_id": 9072, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94996000", "ebitda": "156615000", "netIncome": "38559000", "grossProfit": "481145000", "depreciation": "None", "totalRevenue": "2534195000", "costOfRevenue": "2053050000", "interestIncome": "None", "incomeBeforeTax": "38841000", "interestExpense": "56155000", "operatingIncome": "91396000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121000", "reportedCurrency": "USD", "netInterestIncome": "-56155000", "nonInterestIncome": "None", "operatingExpenses": "389749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2053050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61619000", "sellingGeneralAndAdministrative": "343734000", "netIncomeFromContinuingOperations": "38720000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38720000", "profitLoss": "None", "dividendPayout": "8777000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1819000", "operatingCashflow": "70020000", "capitalExpenditures": "171642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34732000", "cashflowFromInvestment": "-85296000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2534195000, "cost_of_revenue": 2053050000, "gross_profit": 481145000, "research_and_development": null, "selling_general_admin": 343734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94996000, "depreciation_amortisation": 61619000, "ebitda": 156615000, "interest_expense": 56155000, "interest_income": null, "other_non_operating": null, "pretax_income": 38841000, "tax_provision": 121000, "effective_tax_rate": null, "net_income": 38559000, "net_income_continuing_ops": 38720000, "net_income_to_common": 38559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 60610092, "operating_cash_flow": 70020000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85296000, "dividends_paid": 8777000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34732000, "free_cash_flow": 241662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94996000", "ebitda": "156615000", "netIncome": "38559000", "grossProfit": "481145000", "depreciation": "None", "totalRevenue": "2534195000", "costOfRevenue": "2053050000", "interestIncome": "None", "incomeBeforeTax": "38841000", "interestExpense": "56155000", "operatingIncome": "91396000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121000", "reportedCurrency": "USD", "netInterestIncome": "-56155000", "nonInterestIncome": "None", "operatingExpenses": "389749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2053050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61619000", "sellingGeneralAndAdministrative": "343734000", "netIncomeFromContinuingOperations": "38720000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38720000", "profitLoss": "None", "dividendPayout": "8777000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1819000", "operatingCashflow": "70020000", "capitalExpenditures": "171642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34732000", "cashflowFromInvestment": "-85296000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8777000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -26032, "ebitda": -26032, "pretax_income": -26032, "tax_provision": null, "net_income": -26032, "net_income_to_common": -26032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 60610092, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 206734, "ticker_id": 9072, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:32:39.257897+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-26032", "netIncome": "-26032", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-26032", "interestExpense": "None", "operatingIncome": "-26032", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26032, "depreciation_amortisation": null, "ebitda": -26032, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -26032, "tax_provision": null, "effective_tax_rate": null, "net_income": -26032, "net_income_continuing_ops": null, "net_income_to_common": -26032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 60610092, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-26032", "netIncome": "-26032", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-26032", "interestExpense": "None", "operatingIncome": "-26032", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26032", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "60610092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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": 3, "quarterly_financial_periods": 1, "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" ] } } }