{ "ticker": { "uuid": "565521f2-4e6f-4e99-a605-35af80567b07", "symbol": "FPS", "name": "Forgent Power Solutions, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/565521f2-4e6f-4e99-a605-35af80567b07/", "api_url": "https://sharemaestro.com/factors/api/tickers/565521f2-4e6f-4e99-a605-35af80567b07/" }, "ticker_metadata": { "id": 1596, "uuid": "565521f2-4e6f-4e99-a605-35af80567b07", "symbol": "FPS", "name": "Forgent Power Solutions, Inc.", "asset_type": "equity", "market_cap": 14478639000, "stock_exchange_id": 3, "industry": "Electrical Equipment & Parts", "sector": "Industrials", "description": "Forgent Power Solutions, Inc designs and manufactures electrical distribution equipment used in data centers, the power grid and energy-intensive industrial facilities. The company is headquartered in Dayton, Minnesota.", "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": "565521f2-4e6f-4e99-a605-35af80567b07", "symbol": "FPS", "name": "Forgent Power Solutions, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/565521f2-4e6f-4e99-a605-35af80567b07/", "api_url": "https://sharemaestro.com/factors/api/tickers/565521f2-4e6f-4e99-a605-35af80567b07/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.01, "quality": 0.25, "momentum": 0.65, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 59.13, "market_cap": 18000880206.57, "pe_ratio": 3896.2944, "earnings_yield": 0.0003, "ebitda_to_ev": 0.0082, "shareholder_yield": 0.0008, "roe": 0.0103, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.5065 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.887034+00:00", "batch_id": "" }, "size": { "price_close": 59.13, "market_cap": 18000880206.57, "market_cap_usd": 18000880206.57, "enterprise_value": 18499524206.57, "shares_outstanding": 304428889, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3896.2944, "pb_ratio": 40.3172, "ptbv_ratio": null, "ps_ratio": 15.0509, "pcf_ratio": 576.3048, "pfcf_ratio": 114.7532, "ev_ebitda": 121.3282, "ev_ebit": 212.7507, "ev_sales": 15.4678, "ev_fcf": 117.932, "earnings_yield": 0.0003, "fcf_yield": 0.0085, "price_to_sales": 15.0509, "price_to_book": 40.3172, "price_to_cashflow": 576.3048, "ebitda_to_ev": 0.0082, "sales_yield": 0.0647 }, "yield": { "dividend_yield": 0.0008, "buyback_yield": 0, "shareholder_yield": 0.0008, "debt_paydown_yield": null, "total_yield": 0.0008 }, "quality": { "gross_margin": 0.3098, "operating_margin": 0.0727, "net_margin": 0.0039, "ebitda_margin": 0.1275, "fcf_margin": 0.1312, "roe": 0.0103, "roa": 0.0025, "roic": 0.0827, "roc_greenblatt": null, "asset_turnover": 0.6453, "cash_conversion": 33.9537, "accruals_ratio": -0.0144, "sbc_to_revenue": 0.0051, "piotroski_f_score": 7, "altman_z_score": 9.4728, "earnings_stability_5y": 4.1257, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1999, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8461, "net_debt_to_ebitda": 3.2703, "debt_to_assets": 0.3197, "interest_coverage": 1.5341, "current_ratio": 1.6407, "quick_ratio": 1.1559, "net_debt": 498644000, "local_beta": null, "volatility_252d": 0.5065, "volatility_60d": 0.4896, "max_drawdown_12m": -0.1605, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 3.1541, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2769, "revenue_growth": 3.1541, "earnings_growth": null }, "momentum": { "price_return_1m": 0.4643, "price_return_3m": 0.8682, "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, "distance_from_52w_low": 1.0481, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 1196000000, "gross_profit_ttm": 370536000, "ebit_ttm": 86954000, "ebitda_ttm": 152474999, "net_income_ttm": 4620000, "eps_diluted_ttm": 0.0152, "operating_cash_flow_ttm": 31235000, "capital_expenditure_ttm": 125631000, "fcf_ttm": 156866000, "dividends_paid_ttm": 14709000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56681000, "cash_and_equivalents": 93831000, "total_current_assets": 607447000, "total_current_liabilities": 370246000, "net_ppe": null, "total_assets": 1853341000, "total_debt": 592475000, "total_equity": 446481000, "net_working_capital": 157716000, "book_value_per_share": 1.4666, "retained_earnings": 26021000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -370413000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 100, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 93, "rank_pcf": 99, "rank_ev_ebitda": 98, "rank_ev_ebit": 98, "rank_earnings_yield": 100, "rank_fcf_yield": 84, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 69, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 69, "rank_fcf_margin": 63, "rank_piotroski": 17, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 99, "quality_composite": 75, "momentum_composite": 35, "growth_composite": 10, "yield_composite": 71, "svqf_composite": 100, "vc1_composite": 100, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.05, "os_score": 0.06, "value_percentile": 0.01, "quality_percentile": 0.25, "momentum_percentile": 0.65, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 100, "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": 4131, "ticker_id": 1596, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.887034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 59.13, "market_cap": 18000880206.57, "market_cap_usd": 18000880206.57, "enterprise_value": 18499524206.57, "shares_outstanding": 304428889, "fx_rate_to_usd": null, "pe_ratio": 3896.29441701, "pb_ratio": 40.31723681, "ptbv_ratio": null, "ps_ratio": 15.05090318, "pcf_ratio": 576.30479291, "pfcf_ratio": 114.75323019, "ev_ebitda": 121.32824612, "ev_ebit": 212.75069815, "ev_sales": 15.4678296, "ev_fcf": 117.93201973, "earnings_yield": 0.00025665, "fcf_yield": 0.00847946, "dividend_yield": 0.00081713, "buyback_yield": 0, "shareholder_yield": 0.00081713, "debt_paydown_yield": null, "total_yield": 0.00081713, "gross_margin": 0.30981271, "operating_margin": 0.07270401, "net_margin": 0.00386288, "ebitda_margin": 0.12748746, "fcf_margin": 0.13115886, "roe": 0.01034758, "roa": 0.0024928, "roic": 0.08269246, "roc_greenblatt": null, "asset_turnover": 0.64532107, "cash_conversion": 33.95367965, "accruals_ratio": -0.01436055, "sbc_to_revenue": 0.00506355, "debt_to_equity": 2.84613455, "net_debt_to_ebitda": 3.27033286, "debt_to_assets": 0.31967943, "interest_coverage": 1.53409432, "current_ratio": 1.64065783, "quick_ratio": 1.15585584, "net_debt": 498644000, "revenue_growth_1y": 3.15414483, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.27689159, "piotroski_f_score": 7, "altman_z_score": 9.47275442, "earnings_stability_5y": 4.125731, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.46433878, "price_return_3m": 0.86824645, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.04814687, "relative_strength": null, "local_beta": null, "volatility_252d": 0.50655, "volatility_60d": 0.48965, "max_drawdown_12m": -0.16051178, "revenue_ttm": 1196000000, "gross_profit_ttm": 370536000, "ebit_ttm": 86954000, "ebitda_ttm": 152474999, "net_income_ttm": 4620000, "eps_diluted_ttm": 0.01517596, "operating_cash_flow_ttm": 31235000, "capital_expenditure_ttm": 125631000, "fcf_ttm": 156866000, "dividends_paid_ttm": 14709000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56681000, "cash_and_equivalents": 93831000, "total_current_assets": 607447000, "total_current_liabilities": 370246000, "net_ppe": null, "total_assets": 1853341000, "total_debt": 592475000, "total_equity": 446481000, "net_working_capital": 157716000, "book_value_per_share": 1.46661837, "retained_earnings": 26021000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -370413000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 100, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 93, "rank_pcf": 99, "rank_ev_ebitda": 98, "rank_ev_ebit": 98, "rank_earnings_yield": 100, "rank_fcf_yield": 84, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 69, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 69, "rank_fcf_margin": 63, "rank_piotroski": 17, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 99, "quality_composite": 75, "momentum_composite": 35, "growth_composite": 10, "yield_composite": 71, "svqf_composite": 100, "vc1_composite": 100, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 100, "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": 59.13, "os": 0.06, "value": 0.01, "quality": 0.25, "momentum": 0.65, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 3896.2944, "earnings_yield": 0.0003, "shareholder_yield": 0.0008, "roe": 0.0103, "momentum_12_1": null, "complete_fields": { "id": 4131, "ticker_id": 1596, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.887034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 59.13, "market_cap": 18000880206.57, "market_cap_usd": 18000880206.57, "enterprise_value": 18499524206.57, "shares_outstanding": 304428889, "fx_rate_to_usd": null, "pe_ratio": 3896.29441701, "pb_ratio": 40.31723681, "ptbv_ratio": null, "ps_ratio": 15.05090318, "pcf_ratio": 576.30479291, "pfcf_ratio": 114.75323019, "ev_ebitda": 121.32824612, "ev_ebit": 212.75069815, "ev_sales": 15.4678296, "ev_fcf": 117.93201973, "earnings_yield": 0.00025665, "fcf_yield": 0.00847946, "dividend_yield": 0.00081713, "buyback_yield": 0, "shareholder_yield": 0.00081713, "debt_paydown_yield": null, "total_yield": 0.00081713, "gross_margin": 0.30981271, "operating_margin": 0.07270401, "net_margin": 0.00386288, "ebitda_margin": 0.12748746, "fcf_margin": 0.13115886, "roe": 0.01034758, "roa": 0.0024928, "roic": 0.08269246, "roc_greenblatt": null, "asset_turnover": 0.64532107, "cash_conversion": 33.95367965, "accruals_ratio": -0.01436055, "sbc_to_revenue": 0.00506355, "debt_to_equity": 2.84613455, "net_debt_to_ebitda": 3.27033286, "debt_to_assets": 0.31967943, "interest_coverage": 1.53409432, "current_ratio": 1.64065783, "quick_ratio": 1.15585584, "net_debt": 498644000, "revenue_growth_1y": 3.15414483, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.27689159, "piotroski_f_score": 7, "altman_z_score": 9.47275442, "earnings_stability_5y": 4.125731, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.46433878, "price_return_3m": 0.86824645, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.04814687, "relative_strength": null, "local_beta": null, "volatility_252d": 0.50655, "volatility_60d": 0.48965, "max_drawdown_12m": -0.16051178, "revenue_ttm": 1196000000, "gross_profit_ttm": 370536000, "ebit_ttm": 86954000, "ebitda_ttm": 152474999, "net_income_ttm": 4620000, "eps_diluted_ttm": 0.01517596, "operating_cash_flow_ttm": 31235000, "capital_expenditure_ttm": 125631000, "fcf_ttm": 156866000, "dividends_paid_ttm": 14709000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56681000, "cash_and_equivalents": 93831000, "total_current_assets": 607447000, "total_current_liabilities": 370246000, "net_ppe": null, "total_assets": 1853341000, "total_debt": 592475000, "total_equity": 446481000, "net_working_capital": 157716000, "book_value_per_share": 1.46661837, "retained_earnings": 26021000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -370413000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 100, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 93, "rank_pcf": 99, "rank_ev_ebitda": 98, "rank_ev_ebit": 98, "rank_earnings_yield": 100, "rank_fcf_yield": 84, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 69, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 69, "rank_fcf_margin": 63, "rank_piotroski": 17, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 99, "quality_composite": 75, "momentum_composite": 35, "growth_composite": 10, "yield_composite": 71, "svqf_composite": 100, "vc1_composite": 100, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 100, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 753188000, "cost_of_revenue": 475122000, "gross_profit": 278066000, "ebit": 77564000, "ebitda": 142428000, "pretax_income": 22786000, "tax_provision": 5340000, "net_income": 15196000, "net_income_to_common": 15196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111322000, "total_current_assets": 445147000, "total_assets": 1536686000, "short_term_debt": 12052000, "long_term_debt": 496934000, "total_debt": 508986000, "total_liabilities": 963400000, "total_equity": 374534000, "shares_outstanding": 230845924, "goodwill_and_intangibles": 853900000 }, "cash_flow": { "operating_cash_flow": 45022000, "capital_expenditure": 84115000, "free_cash_flow": 129137000, "dividends_paid": 13269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264705, "ticker_id": 1596, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77564000", "ebitda": "142428000", "netIncome": "15196000", "grossProfit": "278066000", "depreciation": "None", "totalRevenue": "753188000", "costOfRevenue": "475122000", "interestIncome": "5558000", "incomeBeforeTax": "22786000", "interestExpense": "54778000", "operatingIncome": "72237000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5340000", "reportedCurrency": "USD", "netInterestIncome": "-49220000", "nonInterestIncome": "None", "operatingExpenses": "205829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64864000", "sellingGeneralAndAdministrative": "146270000", "netIncomeFromContinuingOperations": "17446000" }, "balance": { "goodwill": "516629000", "inventory": "117577000", "commonStock": "374534000", "currentDebt": "None", "investments": "None", "totalAssets": "1536686000", "longTermDebt": "496934000", "shortTermDebt": "12052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "337271000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "963400000", "otherCurrentAssets": "56278000", "totalCurrentAssets": "445147000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091539000", "currentAccountsPayable": "61943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225939000", "shortLongTermDebtTotal": "630477000", "totalShareholderEquity": "374534000", "capitalLeaseObligations": "128370000", "otherCurrentLiabilities": "85208000", "totalCurrentLiabilities": "281657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "681743000", "cashAndShortTermInvestments": "111322000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "337271000", "cashAndCashEquivalentsAtCarryingValue": "111322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17446000", "profitLoss": "None", "dividendPayout": "13269000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-34470000", "operatingCashflow": "45022000", "capitalExpenditures": "84115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35981000", "cashflowFromInvestment": "-84115000", "stockBasedCompensation": "1784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 753188000, "cost_of_revenue": 475122000, "gross_profit": 278066000, "research_and_development": null, "selling_general_admin": 146270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77564000, "depreciation_amortisation": 64864000, "ebitda": 142428000, "interest_expense": 54778000, "interest_income": null, "other_non_operating": null, "pretax_income": 22786000, "tax_provision": 5340000, "effective_tax_rate": null, "net_income": 15196000, "net_income_continuing_ops": 17446000, "net_income_to_common": 15196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111322000, "short_term_investments": null, "net_receivables": 159970000, "inventory": 117577000, "other_current_assets": null, "total_current_assets": 445147000, "net_ppe": null, "goodwill": 516629000, "intangible_assets": 337271000, "goodwill_and_intangibles": 853900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1091539000, "total_assets": 1536686000, "short_term_debt": 12052000, "accounts_payable": 61943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281657000, "long_term_debt": 496934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681743000, "total_liabilities": 963400000, "total_debt": 508986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 374534000, "shares_outstanding": 230845924, "operating_cash_flow": 45022000, "stock_based_compensation": 1784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84115000, "dividends_paid": 13269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35981000, "free_cash_flow": 129137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77564000", "ebitda": "142428000", "netIncome": "15196000", "grossProfit": "278066000", "depreciation": "None", "totalRevenue": "753188000", "costOfRevenue": "475122000", "interestIncome": "5558000", "incomeBeforeTax": "22786000", "interestExpense": "54778000", "operatingIncome": "72237000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5340000", "reportedCurrency": "USD", "netInterestIncome": "-49220000", "nonInterestIncome": "None", "operatingExpenses": "205829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64864000", "sellingGeneralAndAdministrative": "146270000", "netIncomeFromContinuingOperations": "17446000" }, "balance": { "goodwill": "516629000", "inventory": "117577000", "commonStock": "374534000", "currentDebt": "None", "investments": "None", "totalAssets": "1536686000", "longTermDebt": "496934000", "shortTermDebt": "12052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "337271000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "963400000", "otherCurrentAssets": "56278000", "totalCurrentAssets": "445147000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091539000", "currentAccountsPayable": "61943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "225939000", "shortLongTermDebtTotal": "630477000", "totalShareholderEquity": "374534000", "capitalLeaseObligations": "128370000", "otherCurrentLiabilities": "85208000", "totalCurrentLiabilities": "281657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "681743000", "cashAndShortTermInvestments": "111322000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "337271000", "cashAndCashEquivalentsAtCarryingValue": "111322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17446000", "profitLoss": "None", "dividendPayout": "13269000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-34470000", "operatingCashflow": "45022000", "capitalExpenditures": "84115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35981000", "cashflowFromInvestment": "-84115000", "stockBasedCompensation": "1784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 181310000, "cost_of_revenue": 113570000, "gross_profit": 67740000, "ebit": -3304000, "ebitda": 18000000, "pretax_income": -25159000, "tax_provision": -5957000, "net_income": -17821000, "net_income_to_common": -17821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186396000, "total_current_assets": 387301000, "total_assets": 1352010000, "short_term_debt": 7190000, "long_term_debt": 499983000, "total_debt": 507173000, "total_liabilities": 759058000, "total_equity": 517950000, "shares_outstanding": 230845924, "goodwill_and_intangibles": 912576000 }, "cash_flow": { "operating_cash_flow": -4630000, "capital_expenditure": 2907000, "free_cash_flow": -1723000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264709, "ticker_id": 1596, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3304000", "ebitda": "18000000", "netIncome": "-17821000", "grossProfit": "67740000", "depreciation": "None", "totalRevenue": "181310000", "costOfRevenue": "113570000", "interestIncome": "1832000", "incomeBeforeTax": "-25159000", "interestExpense": "21855000", "operatingIncome": "-4755000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5957000", "reportedCurrency": "USD", "netInterestIncome": "-20023000", "nonInterestIncome": "None", "operatingExpenses": "72495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21304000", "sellingGeneralAndAdministrative": "52077000", "netIncomeFromContinuingOperations": "-19202000" }, "balance": { "goodwill": "516629000", "inventory": "83116000", "commonStock": "517950000", "currentDebt": "None", "investments": "None", "totalAssets": "1352010000", "longTermDebt": "499983000", "shortTermDebt": "7190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "395947000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "759058000", "otherCurrentAssets": "36536000", "totalCurrentAssets": "387301000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964709000", "currentAccountsPayable": "26760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48587000", "shortLongTermDebtTotal": "523374000", "totalShareholderEquity": "517950000", "capitalLeaseObligations": "18218000", "otherCurrentLiabilities": "60220000", "totalCurrentLiabilities": "189450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "569608000", "cashAndShortTermInvestments": "186396000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "395947000", "cashAndCashEquivalentsAtCarryingValue": "186396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19202000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3261000", "operatingCashflow": "-4630000", "capitalExpenditures": "2907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "935676000", "cashflowFromInvestment": "-744650000", "stockBasedCompensation": "653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "436453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181310000, "cost_of_revenue": 113570000, "gross_profit": 67740000, "research_and_development": null, "selling_general_admin": 52077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3304000, "depreciation_amortisation": 21304000, "ebitda": 18000000, "interest_expense": 21855000, "interest_income": null, "other_non_operating": null, "pretax_income": -25159000, "tax_provision": -5957000, "effective_tax_rate": null, "net_income": -17821000, "net_income_continuing_ops": -19202000, "net_income_to_common": -17821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186396000, "short_term_investments": null, "net_receivables": 81253000, "inventory": 83116000, "other_current_assets": null, "total_current_assets": 387301000, "net_ppe": null, "goodwill": 516629000, "intangible_assets": 395947000, "goodwill_and_intangibles": 912576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964709000, "total_assets": 1352010000, "short_term_debt": 7190000, "accounts_payable": 26760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189450000, "long_term_debt": 499983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 569608000, "total_liabilities": 759058000, "total_debt": 507173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 517950000, "shares_outstanding": 230845924, "operating_cash_flow": -4630000, "stock_based_compensation": 653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -744650000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 935676000, "free_cash_flow": -1723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3304000", "ebitda": "18000000", "netIncome": "-17821000", "grossProfit": "67740000", "depreciation": "None", "totalRevenue": "181310000", "costOfRevenue": "113570000", "interestIncome": "1832000", "incomeBeforeTax": "-25159000", "interestExpense": "21855000", "operatingIncome": "-4755000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5957000", "reportedCurrency": "USD", "netInterestIncome": "-20023000", "nonInterestIncome": "None", "operatingExpenses": "72495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21304000", "sellingGeneralAndAdministrative": "52077000", "netIncomeFromContinuingOperations": "-19202000" }, "balance": { "goodwill": "516629000", "inventory": "83116000", "commonStock": "517950000", "currentDebt": "None", "investments": "None", "totalAssets": "1352010000", "longTermDebt": "499983000", "shortTermDebt": "7190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "395947000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "759058000", "otherCurrentAssets": "36536000", "totalCurrentAssets": "387301000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964709000", "currentAccountsPayable": "26760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48587000", "shortLongTermDebtTotal": "523374000", "totalShareholderEquity": "517950000", "capitalLeaseObligations": "18218000", "otherCurrentLiabilities": "60220000", "totalCurrentLiabilities": "189450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "569608000", "cashAndShortTermInvestments": "186396000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "395947000", "cashAndCashEquivalentsAtCarryingValue": "186396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19202000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3261000", "operatingCashflow": "-4630000", "capitalExpenditures": "2907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "935676000", "cashflowFromInvestment": "-744650000", "stockBasedCompensation": "653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "436453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 378709000, "cost_of_revenue": 260855000, "gross_profit": 117854000, "ebit": 61809000, "ebitda": 82635000, "pretax_income": 28879000, "tax_provision": 4404000, "net_income": 18287000, "net_income_to_common": 18287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93831000, "total_current_assets": 607447000, "total_assets": 1853341000, "short_term_debt": 14346000, "long_term_debt": 578129000, "total_debt": 592475000, "total_liabilities": 1270745000, "total_equity": 446481000, "shares_outstanding": 304428889, "goodwill_and_intangibles": 816894000 }, "cash_flow": { "operating_cash_flow": 29173000, "capital_expenditure": 28236000, "free_cash_flow": 57409000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264701, "ticker_id": 1596, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61809000", "ebitda": "82635000", "netIncome": "18287000", "grossProfit": "117854000", "depreciation": "None", "totalRevenue": "378709000", "costOfRevenue": "260855000", "interestIncome": "701000", "incomeBeforeTax": "28879000", "interestExpense": "10839000", "operatingIncome": "61809000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4404000", "reportedCurrency": "USD", "netInterestIncome": "-10138000", "nonInterestIncome": "None", "operatingExpenses": "56045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20826000", "sellingGeneralAndAdministrative": "78518000", "netIncomeFromContinuingOperations": "24475000" }, "balance": { "goodwill": "516629000", "inventory": "179496000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1853341000", "longTermDebt": "578129000", "shortTermDebt": "14346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "300265000", "reportedCurrency": "USD", "retainedEarnings": "26021000", "totalLiabilities": "1270745000", "otherCurrentAssets": "59528000", "totalCurrentAssets": "607447000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1245893999", "currentAccountsPayable": "104693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "707559000", "totalShareholderEquity": "446481000", "capitalLeaseObligations": "123430000", "otherCurrentLiabilities": "117693000", "totalCurrentLiabilities": "370246000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "900498999", "cashAndShortTermInvestments": "93831000", "commonStockSharesOutstanding": "304428889", "intangibleAssetsExcludingGoodwill": "300265000", "cashAndCashEquivalentsAtCarryingValue": "93831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18287000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20486000", "operatingCashflow": "29173000", "capitalExpenditures": "28236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13271000", "cashflowFromInvestment": "-28236000", "stockBasedCompensation": "3357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378709000, "cost_of_revenue": 260855000, "gross_profit": 117854000, "research_and_development": null, "selling_general_admin": 78518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61809000, "depreciation_amortisation": 20826000, "ebitda": 82635000, "interest_expense": 10839000, "interest_income": null, "other_non_operating": null, "pretax_income": 28879000, "tax_provision": 4404000, "effective_tax_rate": null, "net_income": 18287000, "net_income_continuing_ops": 24475000, "net_income_to_common": 18287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93831000, "short_term_investments": null, "net_receivables": 274592000, "inventory": 179496000, "other_current_assets": null, "total_current_assets": 607447000, "net_ppe": null, "goodwill": 516629000, "intangible_assets": 300265000, "goodwill_and_intangibles": 816894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1245893999, "total_assets": 1853341000, "short_term_debt": 14346000, "accounts_payable": 104693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370246000, "long_term_debt": 578129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 900498999, "total_liabilities": 1270745000, "total_debt": 592475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26021000, "total_equity": 446481000, "shares_outstanding": 304428889, "operating_cash_flow": 29173000, "stock_based_compensation": 3357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28236000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13271000, "free_cash_flow": 57409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61809000", "ebitda": "82635000", "netIncome": "18287000", "grossProfit": "117854000", "depreciation": "None", "totalRevenue": "378709000", "costOfRevenue": "260855000", "interestIncome": "701000", "incomeBeforeTax": "28879000", "interestExpense": "10839000", "operatingIncome": "61809000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4404000", "reportedCurrency": "USD", "netInterestIncome": "-10138000", "nonInterestIncome": "None", "operatingExpenses": "56045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20826000", "sellingGeneralAndAdministrative": "78518000", "netIncomeFromContinuingOperations": "24475000" }, "balance": { "goodwill": "516629000", "inventory": "179496000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1853341000", "longTermDebt": "578129000", "shortTermDebt": "14346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "300265000", "reportedCurrency": "USD", "retainedEarnings": "26021000", "totalLiabilities": "1270745000", "otherCurrentAssets": "59528000", "totalCurrentAssets": "607447000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1245893999", "currentAccountsPayable": "104693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "707559000", "totalShareholderEquity": "446481000", "capitalLeaseObligations": "123430000", "otherCurrentLiabilities": "117693000", "totalCurrentLiabilities": "370246000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "900498999", "cashAndShortTermInvestments": "93831000", "commonStockSharesOutstanding": "304428889", "intangibleAssetsExcludingGoodwill": "300265000", "cashAndCashEquivalentsAtCarryingValue": "93831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18287000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20486000", "operatingCashflow": "29173000", "capitalExpenditures": "28236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13271000", "cashflowFromInvestment": "-28236000", "stockBasedCompensation": "3357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 296404000, "cost_of_revenue": 208169000, "gross_profit": 88235000, "ebit": 20090000, "ebitda": 36489999, "pretax_income": -491000, "tax_provision": -400000, "net_income": 246000, "net_income_to_common": 246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106165000, "total_current_assets": 577580000, "total_assets": 1697131000, "short_term_debt": 12287000, "long_term_debt": 579006000, "total_debt": 591293000, "total_liabilities": 1107633000, "total_equity": 385540000, "shares_outstanding": 304428889, "goodwill_and_intangibles": 828626000 }, "cash_flow": { "operating_cash_flow": 3336000, "capital_expenditure": 26479000, "free_cash_flow": 29815000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264702, "ticker_id": 1596, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20090000", "ebitda": "36489999", "netIncome": "246000", "grossProfit": "88235000", "depreciation": "None", "totalRevenue": "296404000", "costOfRevenue": "208169000", "interestIncome": "482000", "incomeBeforeTax": "-491000", "interestExpense": "20992000", "operatingIncome": "20090000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-20510000", "nonInterestIncome": "None", "operatingExpenses": "68145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16399999", "sellingGeneralAndAdministrative": "68145000", "netIncomeFromContinuingOperations": "-91000" }, "balance": { "goodwill": "516629000", "inventory": "160480000", "commonStock": "385540000", "currentDebt": "None", "investments": "None", "totalAssets": "1697131000", "longTermDebt": "579006000", "shortTermDebt": "12287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "311997000", "reportedCurrency": "USD", "retainedEarnings": "246000", "totalLiabilities": "1107633000", "otherCurrentAssets": "59918000", "totalCurrentAssets": "577580000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1119551000", "currentAccountsPayable": "72542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "271011000", "shortLongTermDebtTotal": "708812000", "totalShareholderEquity": "385540000", "capitalLeaseObligations": "125306000", "otherCurrentLiabilities": "107213000", "totalCurrentLiabilities": "346943000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "760690000", "cashAndShortTermInvestments": "106165000", "commonStockSharesOutstanding": "304428889", "intangibleAssetsExcludingGoodwill": "311997000", "cashAndCashEquivalentsAtCarryingValue": "106165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17844000", "operatingCashflow": "3336000", "capitalExpenditures": "26479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47937000", "cashflowFromInvestment": "-26479000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16399999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296404000, "cost_of_revenue": 208169000, "gross_profit": 88235000, "research_and_development": null, "selling_general_admin": 68145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20090000, "depreciation_amortisation": 16399999, "ebitda": 36489999, "interest_expense": 20992000, "interest_income": null, "other_non_operating": null, "pretax_income": -491000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": 246000, "net_income_continuing_ops": -91000, "net_income_to_common": 246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106165000, "short_term_investments": null, "net_receivables": 251017000, "inventory": 160480000, "other_current_assets": null, "total_current_assets": 577580000, "net_ppe": null, "goodwill": 516629000, "intangible_assets": 311997000, "goodwill_and_intangibles": 828626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1119551000, "total_assets": 1697131000, "short_term_debt": 12287000, "accounts_payable": 72542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346943000, "long_term_debt": 579006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 760690000, "total_liabilities": 1107633000, "total_debt": 591293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246000, "total_equity": 385540000, "shares_outstanding": 304428889, "operating_cash_flow": 3336000, "stock_based_compensation": 1627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26479000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47937000, "free_cash_flow": 29815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20090000", "ebitda": "36489999", "netIncome": "246000", "grossProfit": "88235000", "depreciation": "None", "totalRevenue": "296404000", "costOfRevenue": "208169000", "interestIncome": "482000", "incomeBeforeTax": "-491000", "interestExpense": "20992000", "operatingIncome": "20090000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-20510000", "nonInterestIncome": "None", "operatingExpenses": "68145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16399999", "sellingGeneralAndAdministrative": "68145000", "netIncomeFromContinuingOperations": "-91000" }, "balance": { "goodwill": "516629000", "inventory": "160480000", "commonStock": "385540000", "currentDebt": "None", "investments": "None", "totalAssets": "1697131000", "longTermDebt": "579006000", "shortTermDebt": "12287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "311997000", "reportedCurrency": "USD", "retainedEarnings": "246000", "totalLiabilities": "1107633000", "otherCurrentAssets": "59918000", "totalCurrentAssets": "577580000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "251017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1119551000", "currentAccountsPayable": "72542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "271011000", "shortLongTermDebtTotal": "708812000", "totalShareholderEquity": "385540000", "capitalLeaseObligations": "125306000", "otherCurrentLiabilities": "107213000", "totalCurrentLiabilities": "346943000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "760690000", "cashAndShortTermInvestments": "106165000", "commonStockSharesOutstanding": "304428889", "intangibleAssetsExcludingGoodwill": "311997000", "cashAndCashEquivalentsAtCarryingValue": "106165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17844000", "operatingCashflow": "3336000", "capitalExpenditures": "26479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47937000", "cashflowFromInvestment": "-26479000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16399999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 283274000, "cost_of_revenue": 198528000, "gross_profit": 84746000, "ebit": 31163000, "ebitda": 44369000, "pretax_income": 18490000, "tax_provision": 2934000, "net_income": 10013000, "net_income_to_common": 10013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81371000, "total_current_assets": 475211000, "total_assets": 1581404000, "short_term_debt": 12543000, "long_term_debt": 495961000, "total_debt": 508504000, "total_liabilities": 993442000, "total_equity": 383667000, "shares_outstanding": 230845924, "goodwill_and_intangibles": 841122000 }, "cash_flow": { "operating_cash_flow": 5935000, "capital_expenditure": 29889000, "free_cash_flow": 35824000, "dividends_paid": 1440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264703, "ticker_id": 1596, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31163000", "ebitda": "44369000", "netIncome": "10013000", "grossProfit": "84746000", "depreciation": "None", "totalRevenue": "283274000", "costOfRevenue": "198528000", "interestIncome": "905000", "incomeBeforeTax": "18490000", "interestExpense": "13873000", "operatingIncome": "31163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2934000", "reportedCurrency": "USD", "netInterestIncome": "-12968000", "nonInterestIncome": "None", "operatingExpenses": "53583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13206000", "sellingGeneralAndAdministrative": "53583000", "netIncomeFromContinuingOperations": "15556000" }, "balance": { "goodwill": "516629000", "inventory": "143916000", "commonStock": "383667000", "currentDebt": "None", "investments": "None", "totalAssets": "1581404000", "longTermDebt": "495961000", "shortTermDebt": "12543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "324493000", "reportedCurrency": "USD", "retainedEarnings": "-15184000", "totalLiabilities": "993442000", "otherCurrentAssets": "60629000", "totalCurrentAssets": "475211000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1106193000", "currentAccountsPayable": "79769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "250458000", "shortLongTermDebtTotal": "628051000", "totalShareholderEquity": "383667000", "capitalLeaseObligations": "126917000", "otherCurrentLiabilities": "103889000", "totalCurrentLiabilities": "313641000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "679801000", "cashAndShortTermInvestments": "81371000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "324493000", "cashAndCashEquivalentsAtCarryingValue": "81371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15556000", "profitLoss": "None", "dividendPayout": "1440000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27487000", "operatingCashflow": "5935000", "capitalExpenditures": "29889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5997000", "cashflowFromInvestment": "-29889000", "stockBasedCompensation": "560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283274000, "cost_of_revenue": 198528000, "gross_profit": 84746000, "research_and_development": null, "selling_general_admin": 53583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31163000, "depreciation_amortisation": 13206000, "ebitda": 44369000, "interest_expense": 13873000, "interest_income": null, "other_non_operating": null, "pretax_income": 18490000, "tax_provision": 2934000, "effective_tax_rate": null, "net_income": 10013000, "net_income_continuing_ops": 15556000, "net_income_to_common": 10013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81371000, "short_term_investments": null, "net_receivables": 189295000, "inventory": 143916000, "other_current_assets": null, "total_current_assets": 475211000, "net_ppe": null, "goodwill": 516629000, "intangible_assets": 324493000, "goodwill_and_intangibles": 841122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1106193000, "total_assets": 1581404000, "short_term_debt": 12543000, "accounts_payable": 79769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313641000, "long_term_debt": 495961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 679801000, "total_liabilities": 993442000, "total_debt": 508504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15184000, "total_equity": 383667000, "shares_outstanding": 230845924, "operating_cash_flow": 5935000, "stock_based_compensation": 560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29889000, "dividends_paid": 1440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5997000, "free_cash_flow": 35824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31163000", "ebitda": "44369000", "netIncome": "10013000", "grossProfit": "84746000", "depreciation": "None", "totalRevenue": "283274000", "costOfRevenue": "198528000", "interestIncome": "905000", "incomeBeforeTax": "18490000", "interestExpense": "13873000", "operatingIncome": "31163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2934000", "reportedCurrency": "USD", "netInterestIncome": "-12968000", "nonInterestIncome": "None", "operatingExpenses": "53583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13206000", "sellingGeneralAndAdministrative": "53583000", "netIncomeFromContinuingOperations": "15556000" }, "balance": { "goodwill": "516629000", "inventory": "143916000", "commonStock": "383667000", "currentDebt": "None", "investments": "None", "totalAssets": "1581404000", "longTermDebt": "495961000", "shortTermDebt": "12543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "324493000", "reportedCurrency": "USD", "retainedEarnings": "-15184000", "totalLiabilities": "993442000", "otherCurrentAssets": "60629000", "totalCurrentAssets": "475211000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1106193000", "currentAccountsPayable": "79769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "250458000", "shortLongTermDebtTotal": "628051000", "totalShareholderEquity": "383667000", "capitalLeaseObligations": "126917000", "otherCurrentLiabilities": "103889000", "totalCurrentLiabilities": "313641000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "679801000", "cashAndShortTermInvestments": "81371000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "324493000", "cashAndCashEquivalentsAtCarryingValue": "81371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15556000", "profitLoss": "None", "dividendPayout": "1440000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27487000", "operatingCashflow": "5935000", "capitalExpenditures": "29889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5997000", "cashflowFromInvestment": "-29889000", "stockBasedCompensation": "560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 237613000, "cost_of_revenue": 157912000, "gross_profit": 79701000, "ebit": -26108000, "ebitda": -11019000, "pretax_income": -37085000, "tax_provision": -5947000, "net_income": -23926000, "net_income_to_common": -23926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111322000, "total_current_assets": 445147000, "total_assets": 1536686000, "short_term_debt": 12052000, "long_term_debt": 496934000, "total_debt": 508986000, "total_liabilities": 963400000, "total_equity": 374534000, "shares_outstanding": 230845924, "goodwill_and_intangibles": 853900000 }, "cash_flow": { "operating_cash_flow": -7209000, "capital_expenditure": 41027000, "free_cash_flow": 33818000, "dividends_paid": 13269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264704, "ticker_id": 1596, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26108000", "ebitda": "-11019000", "netIncome": "-23926000", "grossProfit": "79701000", "depreciation": "None", "totalRevenue": "237613000", "costOfRevenue": "157912000", "interestIncome": "49220000", "incomeBeforeTax": "-37085000", "interestExpense": "10977000", "operatingIncome": "-27388000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5947000", "reportedCurrency": "USD", "netInterestIncome": "-9928000", "nonInterestIncome": "None", "operatingExpenses": "107089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15089000", "sellingGeneralAndAdministrative": "146270000", "netIncomeFromContinuingOperations": "-31138000" }, "balance": { "goodwill": "516629000", "inventory": "117577000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1536686000", "longTermDebt": "496934000", "shortTermDebt": "12052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "337271000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "963400000", "otherCurrentAssets": "56278000", "totalCurrentAssets": "445147000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091539000", "currentAccountsPayable": "61943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "630477000", "totalShareholderEquity": "374534000", "capitalLeaseObligations": "128370000", "otherCurrentLiabilities": "85208000", "totalCurrentLiabilities": "281657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "681743000", "cashAndShortTermInvestments": "111322000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "337271000", "cashAndCashEquivalentsAtCarryingValue": "111322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4761000", "profitLoss": "None", "dividendPayout": "13269000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7781000", "operatingCashflow": "-7209000", "capitalExpenditures": "41027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15726000", "cashflowFromInvestment": "-41027000", "stockBasedCompensation": "512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237613000, "cost_of_revenue": 157912000, "gross_profit": 79701000, "research_and_development": null, "selling_general_admin": 146270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26108000, "depreciation_amortisation": 15089000, "ebitda": -11019000, "interest_expense": 10977000, "interest_income": null, "other_non_operating": null, "pretax_income": -37085000, "tax_provision": -5947000, "effective_tax_rate": null, "net_income": -23926000, "net_income_continuing_ops": -31138000, "net_income_to_common": -23926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111322000, "short_term_investments": null, "net_receivables": 159970000, "inventory": 117577000, "other_current_assets": null, "total_current_assets": 445147000, "net_ppe": null, "goodwill": 516629000, "intangible_assets": 337271000, "goodwill_and_intangibles": 853900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1091539000, "total_assets": 1536686000, "short_term_debt": 12052000, "accounts_payable": 61943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281657000, "long_term_debt": 496934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681743000, "total_liabilities": 963400000, "total_debt": 508986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 374534000, "shares_outstanding": 230845924, "operating_cash_flow": -7209000, "stock_based_compensation": 512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41027000, "dividends_paid": 13269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15726000, "free_cash_flow": 33818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26108000", "ebitda": "-11019000", "netIncome": "-23926000", "grossProfit": "79701000", "depreciation": "None", "totalRevenue": "237613000", "costOfRevenue": "157912000", "interestIncome": "49220000", "incomeBeforeTax": "-37085000", "interestExpense": "10977000", "operatingIncome": "-27388000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5947000", "reportedCurrency": "USD", "netInterestIncome": "-9928000", "nonInterestIncome": "None", "operatingExpenses": "107089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15089000", "sellingGeneralAndAdministrative": "146270000", "netIncomeFromContinuingOperations": "-31138000" }, "balance": { "goodwill": "516629000", "inventory": "117577000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1536686000", "longTermDebt": "496934000", "shortTermDebt": "12052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "337271000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "963400000", "otherCurrentAssets": "56278000", "totalCurrentAssets": "445147000", "currentLongTermDebt": "5173000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091539000", "currentAccountsPayable": "61943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "630477000", "totalShareholderEquity": "374534000", "capitalLeaseObligations": "128370000", "otherCurrentLiabilities": "85208000", "totalCurrentLiabilities": "281657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "681743000", "cashAndShortTermInvestments": "111322000", "commonStockSharesOutstanding": "230845924", "intangibleAssetsExcludingGoodwill": "337271000", "cashAndCashEquivalentsAtCarryingValue": "111322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4761000", "profitLoss": "None", "dividendPayout": "13269000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7781000", "operatingCashflow": "-7209000", "capitalExpenditures": "41027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15726000", "cashflowFromInvestment": "-41027000", "stockBasedCompensation": "512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 186224000, "cost_of_revenue": 118059000, "gross_profit": 68165000, "ebit": 22400000, "ebitda": null, "pretax_income": 10335000, "tax_provision": null, "net_income": 6882000, "net_income_to_common": 6882000, "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": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7482000, "capital_expenditure": 18712000, "free_cash_flow": 11230000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264706, "ticker_id": 1596, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "6882000", "grossProfit": "68165000", "depreciation": "None", "totalRevenue": "186224000", "costOfRevenue": "118059000", "interestIncome": "1285000", "incomeBeforeTax": "10335000", "interestExpense": "13219000", "operatingIncome": "22400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11934000", "nonInterestIncome": "None", "operatingExpenses": "163824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "32108000", "netIncomeFromContinuingOperations": "8439000" }, "cashflow": { "netIncome": "6882000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18820000", "operatingCashflow": "-7482000", "capitalExpenditures": "18712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14359000", "cashflowFromInvestment": "None", "stockBasedCompensation": "367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186224000, "cost_of_revenue": 118059000, "gross_profit": 68165000, "research_and_development": null, "selling_general_admin": 32108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22400000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 13219000, "interest_income": null, "other_non_operating": null, "pretax_income": 10335000, "tax_provision": null, "effective_tax_rate": null, "net_income": 6882000, "net_income_continuing_ops": 8439000, "net_income_to_common": 6882000, "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": null, "operating_cash_flow": -7482000, "stock_based_compensation": 367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14359000, "free_cash_flow": 11230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "6882000", "grossProfit": "68165000", "depreciation": "None", "totalRevenue": "186224000", "costOfRevenue": "118059000", "interestIncome": "1285000", "incomeBeforeTax": "10335000", "interestExpense": "13219000", "operatingIncome": "22400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11934000", "nonInterestIncome": "None", "operatingExpenses": "163824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "32108000", "netIncomeFromContinuingOperations": "8439000" }, "cashflow": { "netIncome": "6882000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18820000", "operatingCashflow": "-7482000", "capitalExpenditures": "18712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14359000", "cashflowFromInvestment": "None", "stockBasedCompensation": "367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 175338000, "cost_of_revenue": 111583000, "gross_profit": 63755000, "ebit": 18945000, "ebitda": null, "pretax_income": 7277000, "tax_provision": null, "net_income": 4593000, "net_income_to_common": 4593000, "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": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42701000, "capital_expenditure": 16268000, "free_cash_flow": 58969000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264707, "ticker_id": 1596, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "4593000", "grossProfit": "63755000", "depreciation": "None", "totalRevenue": "175338000", "costOfRevenue": "111583000", "interestIncome": "1545000", "incomeBeforeTax": "7277000", "interestExpense": "13736000", "operatingIncome": "18945000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12191000", "nonInterestIncome": "None", "operatingExpenses": "156393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "29656000", "netIncomeFromContinuingOperations": "6431000" }, "cashflow": { "netIncome": "4593000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4443000", "operatingCashflow": "42701000", "capitalExpenditures": "16268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3484000", "cashflowFromInvestment": "None", "stockBasedCompensation": "412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175338000, "cost_of_revenue": 111583000, "gross_profit": 63755000, "research_and_development": null, "selling_general_admin": 29656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18945000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 13736000, "interest_income": null, "other_non_operating": null, "pretax_income": 7277000, "tax_provision": null, "effective_tax_rate": null, "net_income": 4593000, "net_income_continuing_ops": 6431000, "net_income_to_common": 4593000, "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": null, "operating_cash_flow": 42701000, "stock_based_compensation": 412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3484000, "free_cash_flow": 58969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "4593000", "grossProfit": "63755000", "depreciation": "None", "totalRevenue": "175338000", "costOfRevenue": "111583000", "interestIncome": "1545000", "incomeBeforeTax": "7277000", "interestExpense": "13736000", "operatingIncome": "18945000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12191000", "nonInterestIncome": "None", "operatingExpenses": "156393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "29656000", "netIncomeFromContinuingOperations": "6431000" }, "cashflow": { "netIncome": "4593000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4443000", "operatingCashflow": "42701000", "capitalExpenditures": "16268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3484000", "cashflowFromInvestment": "None", "stockBasedCompensation": "412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "income_statement": { "revenue": 154013000, "cost_of_revenue": 87568000, "gross_profit": 66445000, "ebit": 23426000, "ebitda": 42068000, "pretax_income": 8548000, "tax_provision": 1211000, "net_income": 6281000, "net_income_to_common": 6281000, "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": 230845924, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17012000, "capital_expenditure": 8108000, "free_cash_flow": 25120000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264708, "ticker_id": 1596, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:56:11.687714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23426000", "ebitda": "42068000", "netIncome": "6281000", "grossProfit": "66445000", "depreciation": "None", "totalRevenue": "154013000", "costOfRevenue": "87568000", "interestIncome": "1679000", "incomeBeforeTax": "8548000", "interestExpense": "14878000", "operatingIncome": "22601000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1211000", "reportedCurrency": "USD", "netInterestIncome": "-13199000", "nonInterestIncome": "None", "operatingExpenses": "43844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18642000", "sellingGeneralAndAdministrative": "26147000", "netIncomeFromContinuingOperations": "7337000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "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": "230845924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7337000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3426000", "operatingCashflow": "17012000", "capitalExpenditures": "8108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2412000", "cashflowFromInvestment": "-8108000", "stockBasedCompensation": "493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154013000, "cost_of_revenue": 87568000, "gross_profit": 66445000, "research_and_development": null, "selling_general_admin": 26147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23426000, "depreciation_amortisation": 18642000, "ebitda": 42068000, "interest_expense": 14878000, "interest_income": null, "other_non_operating": null, "pretax_income": 8548000, "tax_provision": 1211000, "effective_tax_rate": null, "net_income": 6281000, "net_income_continuing_ops": 7337000, "net_income_to_common": 6281000, "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": 230845924, "operating_cash_flow": 17012000, "stock_based_compensation": 493000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8108000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2412000, "free_cash_flow": 25120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23426000", "ebitda": "42068000", "netIncome": "6281000", "grossProfit": "66445000", "depreciation": "None", "totalRevenue": "154013000", "costOfRevenue": "87568000", "interestIncome": "1679000", "incomeBeforeTax": "8548000", "interestExpense": "14878000", "operatingIncome": "22601000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1211000", "reportedCurrency": "USD", "netInterestIncome": "-13199000", "nonInterestIncome": "None", "operatingExpenses": "43844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18642000", "sellingGeneralAndAdministrative": "26147000", "netIncomeFromContinuingOperations": "7337000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "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": "230845924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7337000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3426000", "operatingCashflow": "17012000", "capitalExpenditures": "8108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2412000", "cashflowFromInvestment": "-8108000", "stockBasedCompensation": "493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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": 2, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }