{ "ticker": { "uuid": "56a2af74-5ce4-41b0-a390-c032687fc25f", "symbol": "CODI", "name": "Compass Diversified Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/56a2af74-5ce4-41b0-a390-c032687fc25f/", "api_url": "https://sharemaestro.com/factors/api/tickers/56a2af74-5ce4-41b0-a390-c032687fc25f/" }, "ticker_metadata": { "id": 791, "uuid": "56a2af74-5ce4-41b0-a390-c032687fc25f", "symbol": "CODI", "name": "Compass Diversified Holdings", "asset_type": "equity", "market_cap": 869728000, "stock_exchange_id": 3, "industry": "Conglomerates", "sector": "Industrials", "description": "Compass Diversified Holdings (CODI) is a leading private equity firm that specializes in acquiring and managing a diversified portfolio of middle-market companies across multiple sectors, including consumer products, industrials, and outdoor goods. The firm employs a proactive operational improvement strategy aimed at driving sustainable growth and enhancing the performance of its investments. Leveraging its deep industry expertise and a disciplined investment approach, CODI is strategically positioned in the alternative investment space, committed to delivering long-term value and compelling risk-adjusted returns for institutional investors.", "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": "56a2af74-5ce4-41b0-a390-c032687fc25f", "symbol": "CODI", "name": "Compass Diversified Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/56a2af74-5ce4-41b0-a390-c032687fc25f/", "api_url": "https://sharemaestro.com/factors/api/tickers/56a2af74-5ce4-41b0-a390-c032687fc25f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.27, "quality": 0.08, "momentum": 0.86, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 10.64, "market_cap": 800511040, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0062, "shareholder_yield": 0.0955, "roe": -0.5101, "piotroski_f_score": 4, "momentum_12_1": 0.7382, "volatility_252d": 0.771 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:37.705267+00:00", "batch_id": "" }, "size": { "price_close": 10.64, "market_cap": 800511040, "market_cap_usd": 800511040, "enterprise_value": 2600012040, "shares_outstanding": 75236000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9978, "ptbv_ratio": null, "ps_ratio": 0.4321, "pcf_ratio": 1343.1393, "pfcf_ratio": 21.2857, "ev_ebitda": 160.9018, "ev_ebit": -29.3144, "ev_sales": 1.4033, "ev_fcf": 69.1345, "earnings_yield": null, "fcf_yield": 0.0145, "price_to_sales": 0.4321, "price_to_book": 1.9978, "price_to_cashflow": 1343.1393, "ebitda_to_ev": 0.0062, "sales_yield": 0.7126 }, "yield": { "dividend_yield": 0.0955, "buyback_yield": 0, "shareholder_yield": 0.0955, "debt_paydown_yield": null, "total_yield": 0.0955 }, "quality": { "gross_margin": 0.4364, "operating_margin": -0.0479, "net_margin": -0.1103, "ebitda_margin": 0.0087, "fcf_margin": 0.0203, "roe": -0.5101, "roa": -0.069, "roic": -0.0302, "roc_greenblatt": null, "asset_turnover": 0.6251, "cash_conversion": -0.184, "accruals_ratio": -0.0692, "sbc_to_revenue": 0.0081, "piotroski_f_score": 4, "altman_z_score": 0.3163, "earnings_stability_5y": 1.0361, "revenue_stability_5y": 0.1305, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2728, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.0729, "net_debt_to_ebitda": 111.3622, "debt_to_assets": 0.6276, "interest_coverage": -0.6483, "current_ratio": 2.6677, "quick_ratio": 1.5604, "net_debt": 1799501000, "local_beta": 0.0017, "volatility_252d": 0.771, "volatility_60d": 1.8941, "max_drawdown_12m": -0.4431, "risk_adjusted_momentum": 0.9574 }, "growth": { "revenue_growth_1y": -0.0791, "revenue_growth_3y_cagr": 0.0217, "revenue_growth_5y_cagr": 0.0529, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3468, "revenue_growth": -0.0791, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1474, "price_return_3m": 0.6809, "price_return_6m": 0.8569, "price_return_9m": 0.4615, "price_return_12m": 0.4819, "price_return_12m_ex1m": 0.7382, "momentum_6m": 0.8569, "momentum_12m": 0.4819, "momentum_12_1": 0.7382, "distance_from_52w_high": -0.1474, "distance_from_52w_low": 1.2882, "relative_strength": 0.3819 }, "raw_ttm": { "revenue_ttm": 1852792000, "gross_profit_ttm": 808544000, "ebit_ttm": -88694000, "ebitda_ttm": 16159000, "net_income_ttm": -204383000, "eps_diluted_ttm": -2.7166, "operating_cash_flow_ttm": 596000, "capital_expenditure_ttm": 37012000, "fcf_ttm": 37608000, "dividends_paid_ttm": 76474000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136818000, "cash_and_equivalents": 60747000, "total_current_assets": 904298000, "total_current_liabilities": 338985000, "net_ppe": null, "total_assets": 2963844000, "total_debt": 1860248000, "total_equity": 400705000, "net_working_capital": 545816000, "book_value_per_share": 5.326, "retained_earnings": -1347058000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1269775000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 91, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 52, "rank_fcf_margin": 84, "rank_piotroski": 79, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 23 }, "composites": { "value_composite": 73, "quality_composite": 92, "momentum_composite": 14, "growth_composite": 83, "yield_composite": 5, "svqf_composite": 27, "vc1_composite": 79, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.147, "os_score": 0.25, "value_percentile": 0.27, "quality_percentile": 0.08, "momentum_percentile": 0.86, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3869, "ticker_id": 791, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:37.705267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.64, "market_cap": 800511040, "market_cap_usd": 800511040, "enterprise_value": 2600012040, "shares_outstanding": 75236000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.99775655, "ptbv_ratio": null, "ps_ratio": 0.43205662, "pcf_ratio": 1343.13932886, "pfcf_ratio": 21.28565837, "ev_ebitda": 160.90179095, "ev_ebit": -29.31440729, "ev_sales": 1.40329408, "ev_fcf": 69.1345469, "earnings_yield": null, "fcf_yield": 0.01446455, "dividend_yield": 0.09553147, "buyback_yield": 0, "shareholder_yield": 0.09553147, "debt_paydown_yield": null, "total_yield": 0.09553147, "gross_margin": 0.43639221, "operating_margin": -0.04787046, "net_margin": -0.11031082, "ebitda_margin": 0.00872143, "fcf_margin": 0.02029802, "roe": -0.51005852, "roa": -0.06895876, "roic": -0.03023376, "roc_greenblatt": null, "asset_turnover": 0.62513142, "cash_conversion": -0.18400748, "accruals_ratio": -0.06915985, "sbc_to_revenue": 0.00810129, "debt_to_equity": 6.07291648, "net_debt_to_ebitda": 111.36215112, "debt_to_assets": 0.62764707, "interest_coverage": -0.64826266, "current_ratio": 2.66766376, "quick_ratio": 1.56042598, "net_debt": 1799501000, "revenue_growth_1y": -0.0790505, "revenue_growth_3y_cagr": 0.02168309, "revenue_growth_5y_cagr": 0.05293703, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.34675549, "piotroski_f_score": 4, "altman_z_score": 0.31634283, "earnings_stability_5y": 1.036101, "revenue_stability_5y": 0.130519, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1474359, "price_return_3m": 0.68088468, "price_return_6m": 0.85689354, "price_return_9m": 0.46153846, "price_return_12m": 0.48189415, "price_return_12m_ex1m": 0.73816156, "distance_from_52w_high": -0.1474359, "distance_from_52w_low": 1.28817204, "relative_strength": 0.38193057, "local_beta": 0.0017, "volatility_252d": 0.770971, "volatility_60d": 1.894083, "max_drawdown_12m": -0.44311377, "revenue_ttm": 1852792000, "gross_profit_ttm": 808544000, "ebit_ttm": -88694000, "ebitda_ttm": 16159000, "net_income_ttm": -204383000, "eps_diluted_ttm": -2.71655856, "operating_cash_flow_ttm": 596000, "capital_expenditure_ttm": 37012000, "fcf_ttm": 37608000, "dividends_paid_ttm": 76474000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136818000, "cash_and_equivalents": 60747000, "total_current_assets": 904298000, "total_current_liabilities": 338985000, "net_ppe": null, "total_assets": 2963844000, "total_debt": 1860248000, "total_equity": 400705000, "net_working_capital": 545816000, "book_value_per_share": 5.32597427, "retained_earnings": -1347058000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1269775000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 91, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 52, "rank_fcf_margin": 84, "rank_piotroski": 79, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 23, "value_composite": 73, "quality_composite": 92, "momentum_composite": 14, "growth_composite": 83, "yield_composite": 5, "svqf_composite": 27, "vc1_composite": 79, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.64, "os": 0.25, "value": 0.27, "quality": 0.08, "momentum": 0.86, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0955, "roe": -0.5101, "momentum_12_1": 0.7382, "complete_fields": { "id": 3869, "ticker_id": 791, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:37.705267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.64, "market_cap": 800511040, "market_cap_usd": 800511040, "enterprise_value": 2600012040, "shares_outstanding": 75236000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.99775655, "ptbv_ratio": null, "ps_ratio": 0.43205662, "pcf_ratio": 1343.13932886, "pfcf_ratio": 21.28565837, "ev_ebitda": 160.90179095, "ev_ebit": -29.31440729, "ev_sales": 1.40329408, "ev_fcf": 69.1345469, "earnings_yield": null, "fcf_yield": 0.01446455, "dividend_yield": 0.09553147, "buyback_yield": 0, "shareholder_yield": 0.09553147, "debt_paydown_yield": null, "total_yield": 0.09553147, "gross_margin": 0.43639221, "operating_margin": -0.04787046, "net_margin": -0.11031082, "ebitda_margin": 0.00872143, "fcf_margin": 0.02029802, "roe": -0.51005852, "roa": -0.06895876, "roic": -0.03023376, "roc_greenblatt": null, "asset_turnover": 0.62513142, "cash_conversion": -0.18400748, "accruals_ratio": -0.06915985, "sbc_to_revenue": 0.00810129, "debt_to_equity": 6.07291648, "net_debt_to_ebitda": 111.36215112, "debt_to_assets": 0.62764707, "interest_coverage": -0.64826266, "current_ratio": 2.66766376, "quick_ratio": 1.56042598, "net_debt": 1799501000, "revenue_growth_1y": -0.0790505, "revenue_growth_3y_cagr": 0.02168309, "revenue_growth_5y_cagr": 0.05293703, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.34675549, "piotroski_f_score": 4, "altman_z_score": 0.31634283, "earnings_stability_5y": 1.036101, "revenue_stability_5y": 0.130519, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1474359, "price_return_3m": 0.68088468, "price_return_6m": 0.85689354, "price_return_9m": 0.46153846, "price_return_12m": 0.48189415, "price_return_12m_ex1m": 0.73816156, "distance_from_52w_high": -0.1474359, "distance_from_52w_low": 1.28817204, "relative_strength": 0.38193057, "local_beta": 0.0017, "volatility_252d": 0.770971, "volatility_60d": 1.894083, "max_drawdown_12m": -0.44311377, "revenue_ttm": 1852792000, "gross_profit_ttm": 808544000, "ebit_ttm": -88694000, "ebitda_ttm": 16159000, "net_income_ttm": -204383000, "eps_diluted_ttm": -2.71655856, "operating_cash_flow_ttm": 596000, "capital_expenditure_ttm": 37012000, "fcf_ttm": 37608000, "dividends_paid_ttm": 76474000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136818000, "cash_and_equivalents": 60747000, "total_current_assets": 904298000, "total_current_liabilities": 338985000, "net_ppe": null, "total_assets": 2963844000, "total_debt": 1860248000, "total_equity": 400705000, "net_working_capital": 545816000, "book_value_per_share": 5.32597427, "retained_earnings": -1347058000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1269775000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 100, "rank_ev_ebitda": 98, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 91, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 52, "rank_fcf_margin": 84, "rank_piotroski": 79, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 25, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 23, "value_composite": 73, "quality_composite": 92, "momentum_composite": 14, "growth_composite": 83, "yield_composite": 5, "svqf_composite": 27, "vc1_composite": 79, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1873584000, "cost_of_revenue": 1152348000, "gross_profit": 721236000, "ebit": -122309000, "ebitda": 16159000, "pretax_income": -297579000, "tax_provision": 945000, "net_income": -229321000, "net_income_to_common": -229321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68015000, "total_current_assets": 845159000, "total_assets": 3039184000, "short_term_debt": 37500000, "long_term_debt": 1839817000, "total_debt": 1877317000, "total_liabilities": 2465521000, "total_equity": 442024000, "shares_outstanding": 75236000, "goodwill_and_intangibles": 1788232000 }, "cash_flow": { "operating_cash_flow": -6830000, "capital_expenditure": 44315000, "free_cash_flow": 37485000, "dividends_paid": 75195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241238, "ticker_id": 791, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122309000", "ebitda": "16159000", "netIncome": "-229321000", "grossProfit": "721236000", "depreciation": "None", "totalRevenue": "1873584000", "costOfRevenue": "1152348000", "interestIncome": "832000", "incomeBeforeTax": "-297579000", "interestExpense": "175270000", "operatingIncome": "42625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "945000", "reportedCurrency": "USD", "netInterestIncome": "-179322000", "nonInterestIncome": "None", "operatingExpenses": "678611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1152348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138468000", "sellingGeneralAndAdministrative": "660674000", "netIncomeFromContinuingOperations": "-296634000" }, "balance": { "goodwill": "895421000", "inventory": "404102000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "3039184000", "longTermDebt": "1839817000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "892811000", "reportedCurrency": "USD", "retainedEarnings": "-1306585000", "totalLiabilities": "2465521000", "otherCurrentAssets": "170155000", "totalCurrentAssets": "845159000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194025000", "currentAccountsPayable": "96335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1877317000", "totalShareholderEquity": "442024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "215784000", "totalCurrentLiabilities": "349619000", "otherNonCurrentLiabilities": "171896000", "totalNonCurrentLiabilities": "2115902000", "cashAndShortTermInvestments": "68015000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "892811000", "cashAndCashEquivalentsAtCarryingValue": "68015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226415000", "profitLoss": "None", "dividendPayout": "75195000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2578000", "operatingCashflow": "-6830000", "capitalExpenditures": "44315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60504000", "cashflowFromInvestment": "-48030000", "stockBasedCompensation": "16128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1873584000, "cost_of_revenue": 1152348000, "gross_profit": 721236000, "research_and_development": null, "selling_general_admin": 660674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122309000, "depreciation_amortisation": 138468000, "ebitda": 16159000, "interest_expense": 175270000, "interest_income": null, "other_non_operating": null, "pretax_income": -297579000, "tax_provision": 945000, "effective_tax_rate": null, "net_income": -229321000, "net_income_continuing_ops": -296634000, "net_income_to_common": -229321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68015000, "short_term_investments": null, "net_receivables": 202887000, "inventory": 404102000, "other_current_assets": null, "total_current_assets": 845159000, "net_ppe": null, "goodwill": 895421000, "intangible_assets": 892811000, "goodwill_and_intangibles": 1788232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2194025000, "total_assets": 3039184000, "short_term_debt": 37500000, "accounts_payable": 96335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349619000, "long_term_debt": 1839817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2115902000, "total_liabilities": 2465521000, "total_debt": 1877317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1306585000, "total_equity": 442024000, "shares_outstanding": 75236000, "operating_cash_flow": -6830000, "stock_based_compensation": 16128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48030000, "dividends_paid": 75195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60504000, "free_cash_flow": 37485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-122309000", "ebitda": "16159000", "netIncome": "-229321000", "grossProfit": "721236000", "depreciation": "None", "totalRevenue": "1873584000", "costOfRevenue": "1152348000", "interestIncome": "832000", "incomeBeforeTax": "-297579000", "interestExpense": "175270000", "operatingIncome": "42625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "945000", "reportedCurrency": "USD", "netInterestIncome": "-179322000", "nonInterestIncome": "None", "operatingExpenses": "678611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1152348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138468000", "sellingGeneralAndAdministrative": "660674000", "netIncomeFromContinuingOperations": "-296634000" }, "balance": { "goodwill": "895421000", "inventory": "404102000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "3039184000", "longTermDebt": "1839817000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "892811000", "reportedCurrency": "USD", "retainedEarnings": "-1306585000", "totalLiabilities": "2465521000", "otherCurrentAssets": "170155000", "totalCurrentAssets": "845159000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194025000", "currentAccountsPayable": "96335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1877317000", "totalShareholderEquity": "442024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "215784000", "totalCurrentLiabilities": "349619000", "otherNonCurrentLiabilities": "171896000", "totalNonCurrentLiabilities": "2115902000", "cashAndShortTermInvestments": "68015000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "892811000", "cashAndCashEquivalentsAtCarryingValue": "68015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226415000", "profitLoss": "None", "dividendPayout": "75195000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2578000", "operatingCashflow": "-6830000", "capitalExpenditures": "44315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60504000", "cashflowFromInvestment": "-48030000", "stockBasedCompensation": "16128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1788013000, "cost_of_revenue": 1037594000, "gross_profit": 750419000, "ebit": -186203000, "ebitda": -69490000, "pretax_income": -309210000, "tax_provision": 18612000, "net_income": -208861000, "net_income_to_common": -208861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59659000, "total_current_assets": 964771000, "total_assets": 3297422000, "short_term_debt": 1774290000, "long_term_debt": 1759290000, "total_debt": 3533580000, "total_liabilities": 2766848000, "total_equity": 678620000, "shares_outstanding": 75454000, "goodwill_and_intangibles": 1879312000 }, "cash_flow": { "operating_cash_flow": -67636000, "capital_expenditure": 56701000, "free_cash_flow": -10935000, "dividends_paid": 149889000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241243, "ticker_id": 791, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-186203000", "ebitda": "-69490000", "netIncome": "-208861000", "grossProfit": "750419000", "depreciation": "None", "totalRevenue": "1788013000", "costOfRevenue": "1037594000", "interestIncome": "2045000", "incomeBeforeTax": "-309210000", "interestExpense": "128865000", "operatingIncome": "-14868000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18612000", "reportedCurrency": "USD", "netInterestIncome": "-110701000", "nonInterestIncome": "None", "operatingExpenses": "765287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116713000", "sellingGeneralAndAdministrative": "74767000", "netIncomeFromContinuingOperations": "42298000" }, "balance": { "goodwill": "895916000", "inventory": "571248000", "commonStock": "1289010000", "currentDebt": "None", "investments": "None", "totalAssets": "3297422000", "longTermDebt": "1759290000", "shortTermDebt": "1774290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "983396000", "reportedCurrency": "USD", "retainedEarnings": "-1004975000", "totalLiabilities": "2766848000", "otherCurrentAssets": "126692000", "totalCurrentAssets": "964771000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2332651000", "currentAccountsPayable": "103239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533580000", "totalShareholderEquity": "678620000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480774000", "totalCurrentLiabilities": "2433423000", "otherNonCurrentLiabilities": "225334000", "totalNonCurrentLiabilities": "333425000", "cashAndShortTermInvestments": "59659000", "commonStockSharesOutstanding": "75454000", "intangibleAssetsExcludingGoodwill": "983396000", "cashAndCashEquivalentsAtCarryingValue": "59659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42298000", "profitLoss": "None", "dividendPayout": "149889000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-229365000", "operatingCashflow": "-67636000", "capitalExpenditures": "56701000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100614000", "cashflowFromInvestment": "-422450000", "stockBasedCompensation": "16345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149889000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1788013000, "cost_of_revenue": 1037594000, "gross_profit": 750419000, "research_and_development": 16900000, "selling_general_admin": 74767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -186203000, "depreciation_amortisation": 116713000, "ebitda": -69490000, "interest_expense": 128865000, "interest_income": null, "other_non_operating": null, "pretax_income": -309210000, "tax_provision": 18612000, "effective_tax_rate": null, "net_income": -208861000, "net_income_continuing_ops": 42298000, "net_income_to_common": -208861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59659000, "short_term_investments": null, "net_receivables": 207172000, "inventory": 571248000, "other_current_assets": null, "total_current_assets": 964771000, "net_ppe": null, "goodwill": 895916000, "intangible_assets": 983396000, "goodwill_and_intangibles": 1879312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2332651000, "total_assets": 3297422000, "short_term_debt": 1774290000, "accounts_payable": 103239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2433423000, "long_term_debt": 1759290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333425000, "total_liabilities": 2766848000, "total_debt": 3533580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1004975000, "total_equity": 678620000, "shares_outstanding": 75454000, "operating_cash_flow": -67636000, "stock_based_compensation": 16345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56701000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422450000, "dividends_paid": 149889000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100614000, "free_cash_flow": -10935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-186203000", "ebitda": "-69490000", "netIncome": "-208861000", "grossProfit": "750419000", "depreciation": "None", "totalRevenue": "1788013000", "costOfRevenue": "1037594000", "interestIncome": "2045000", "incomeBeforeTax": "-309210000", "interestExpense": "128865000", "operatingIncome": "-14868000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18612000", "reportedCurrency": "USD", "netInterestIncome": "-110701000", "nonInterestIncome": "None", "operatingExpenses": "765287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116713000", "sellingGeneralAndAdministrative": "74767000", "netIncomeFromContinuingOperations": "42298000" }, "balance": { "goodwill": "895916000", "inventory": "571248000", "commonStock": "1289010000", "currentDebt": "None", "investments": "None", "totalAssets": "3297422000", "longTermDebt": "1759290000", "shortTermDebt": "1774290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "983396000", "reportedCurrency": "USD", "retainedEarnings": "-1004975000", "totalLiabilities": "2766848000", "otherCurrentAssets": "126692000", "totalCurrentAssets": "964771000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2332651000", "currentAccountsPayable": "103239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533580000", "totalShareholderEquity": "678620000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480774000", "totalCurrentLiabilities": "2433423000", "otherNonCurrentLiabilities": "225334000", "totalNonCurrentLiabilities": "333425000", "cashAndShortTermInvestments": "59659000", "commonStockSharesOutstanding": "75454000", "intangibleAssetsExcludingGoodwill": "983396000", "cashAndCashEquivalentsAtCarryingValue": "59659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42298000", "profitLoss": "None", "dividendPayout": "149889000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-229365000", "operatingCashflow": "-67636000", "capitalExpenditures": "56701000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100614000", "cashflowFromInvestment": "-422450000", "stockBasedCompensation": "16345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149889000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1689920000, "cost_of_revenue": 1015200000, "gross_profit": 674720000, "ebit": -156608000, "ebitda": -73034000, "pretax_income": -266453000, "tax_provision": 8198000, "net_income": 108647000, "net_income_to_common": 108647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 446616000, "total_current_assets": 1269046000, "total_assets": 3325141000, "short_term_debt": 1671879000, "long_term_debt": 1661879000, "total_debt": 3333758000, "total_liabilities": 2468716000, "total_equity": 929660000, "shares_outstanding": 72105000, "goodwill_and_intangibles": 1581913000 }, "cash_flow": { "operating_cash_flow": 78080000, "capital_expenditure": 55776000, "free_cash_flow": 133856000, "dividends_paid": 96148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241248, "ticker_id": 791, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-156608000", "ebitda": "-73034000", "netIncome": "108647000", "grossProfit": "674720000", "depreciation": "None", "totalRevenue": "1689920000", "costOfRevenue": "1015200000", "interestIncome": "1951000", "incomeBeforeTax": "-266453000", "interestExpense": "115881000", "operatingIncome": "-69409000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8198000", "reportedCurrency": "USD", "netInterestIncome": "-110163000", "nonInterestIncome": "None", "operatingExpenses": "744129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83574000", "sellingGeneralAndAdministrative": "68445000", "netIncomeFromContinuingOperations": "20968000" }, "balance": { "goodwill": "773569000", "inventory": "522509000", "commonStock": "1281303000", "currentDebt": "None", "investments": "None", "totalAssets": "3325141000", "longTermDebt": "1661879000", "shortTermDebt": "1671879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "808344000", "reportedCurrency": "USD", "retainedEarnings": "-646225000", "totalLiabilities": "2468716000", "otherCurrentAssets": "114684000", "totalCurrentAssets": "1269046000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056095000", "currentAccountsPayable": "90708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3333758000", "totalShareholderEquity": "929660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333327000", "totalCurrentLiabilities": "2160968000", "otherNonCurrentLiabilities": "203232000", "totalNonCurrentLiabilities": "307748000", "cashAndShortTermInvestments": "446616000", "commonStockSharesOutstanding": "72105000", "intangibleAssetsExcludingGoodwill": "808344000", "cashAndCashEquivalentsAtCarryingValue": "446616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38736000", "profitLoss": "None", "dividendPayout": "96148000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "37091000", "operatingCashflow": "78080000", "capitalExpenditures": "55776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260163000", "cashflowFromInvestment": "570503000", "stockBasedCompensation": "10665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1689920000, "cost_of_revenue": 1015200000, "gross_profit": 674720000, "research_and_development": 13900000, "selling_general_admin": 68445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -156608000, "depreciation_amortisation": 83574000, "ebitda": -73034000, "interest_expense": 115881000, "interest_income": null, "other_non_operating": null, "pretax_income": -266453000, "tax_provision": 8198000, "effective_tax_rate": null, "net_income": 108647000, "net_income_continuing_ops": 20968000, "net_income_to_common": 108647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 446616000, "short_term_investments": null, "net_receivables": 185237000, "inventory": 522509000, "other_current_assets": null, "total_current_assets": 1269046000, "net_ppe": null, "goodwill": 773569000, "intangible_assets": 808344000, "goodwill_and_intangibles": 1581913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2056095000, "total_assets": 3325141000, "short_term_debt": 1671879000, "accounts_payable": 90708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2160968000, "long_term_debt": 1661879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307748000, "total_liabilities": 2468716000, "total_debt": 3333758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -646225000, "total_equity": 929660000, "shares_outstanding": 72105000, "operating_cash_flow": 78080000, "stock_based_compensation": 10665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 570503000, "dividends_paid": 96148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260163000, "free_cash_flow": 133856000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-156608000", "ebitda": "-73034000", "netIncome": "108647000", "grossProfit": "674720000", "depreciation": "None", "totalRevenue": "1689920000", "costOfRevenue": "1015200000", "interestIncome": "1951000", "incomeBeforeTax": "-266453000", "interestExpense": "115881000", "operatingIncome": "-69409000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8198000", "reportedCurrency": "USD", "netInterestIncome": "-110163000", "nonInterestIncome": "None", "operatingExpenses": "744129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83574000", "sellingGeneralAndAdministrative": "68445000", "netIncomeFromContinuingOperations": "20968000" }, "balance": { "goodwill": "773569000", "inventory": "522509000", "commonStock": "1281303000", "currentDebt": "None", "investments": "None", "totalAssets": "3325141000", "longTermDebt": "1661879000", "shortTermDebt": "1671879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "808344000", "reportedCurrency": "USD", "retainedEarnings": "-646225000", "totalLiabilities": "2468716000", "otherCurrentAssets": "114684000", "totalCurrentAssets": "1269046000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056095000", "currentAccountsPayable": "90708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3333758000", "totalShareholderEquity": "929660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "333327000", "totalCurrentLiabilities": "2160968000", "otherNonCurrentLiabilities": "203232000", "totalNonCurrentLiabilities": "307748000", "cashAndShortTermInvestments": "446616000", "commonStockSharesOutstanding": "72105000", "intangibleAssetsExcludingGoodwill": "808344000", "cashAndCashEquivalentsAtCarryingValue": "446616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38736000", "profitLoss": "None", "dividendPayout": "96148000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "37091000", "operatingCashflow": "78080000", "capitalExpenditures": "55776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260163000", "cashflowFromInvestment": "570503000", "stockBasedCompensation": "10665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1756809000, "cost_of_revenue": 1107378000, "gross_profit": 649431000, "ebit": -30541000, "ebitda": 81588000, "pretax_income": -113936000, "tax_provision": 29493000, "net_income": -59223000, "net_income_to_common": -59223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52675000, "total_current_assets": 1014647000, "total_assets": 3493405000, "short_term_debt": 10000000, "long_term_debt": 1824468000, "total_debt": 1834468000, "total_liabilities": 2564468000, "total_equity": 877577000, "shares_outstanding": 70715000, "goodwill_and_intangibles": 1755040000 }, "cash_flow": { "operating_cash_flow": -28291000, "capital_expenditure": 64274000, "free_cash_flow": 35983000, "dividends_paid": 95026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241253, "ticker_id": 791, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30541000", "ebitda": "81588000", "netIncome": "-59223000", "grossProfit": "649431000", "depreciation": "None", "totalRevenue": "1756809000", "costOfRevenue": "1107378000", "interestIncome": "49000", "incomeBeforeTax": "-113936000", "interestExpense": "87183000", "operatingIncome": "44444000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29493000", "reportedCurrency": "USD", "netInterestIncome": "-87246000", "nonInterestIncome": "None", "operatingExpenses": "604987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12300000", "otherNonOperatingIncome": "-4988000", "costofGoodsAndServicesSold": "1107378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112129000", "sellingGeneralAndAdministrative": "553637000", "netIncomeFromContinuingOperations": "42045000" }, "balance": { "goodwill": "863774000", "inventory": "561450000", "commonStock": "1207044000", "currentDebt": "None", "investments": "None", "totalAssets": "3493405000", "longTermDebt": "1824468000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "891266000", "reportedCurrency": "USD", "retainedEarnings": "-632249000", "totalLiabilities": "2564468000", "otherCurrentAssets": "196845000", "totalCurrentAssets": "1014647000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2478758000", "currentAccountsPayable": "77085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205474000", "shortLongTermDebtTotal": "1834468000", "totalShareholderEquity": "877577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315348000", "totalCurrentLiabilities": "457045000", "otherNonCurrentLiabilities": "146728000", "totalNonCurrentLiabilities": "2107423000", "cashAndShortTermInvestments": "52675000", "commonStockSharesOutstanding": "70715000", "intangibleAssetsExcludingGoodwill": "891266000", "cashAndCashEquivalentsAtCarryingValue": "52675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42045000", "profitLoss": "None", "dividendPayout": "95026000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-170589000", "operatingCashflow": "-28291000", "capitalExpenditures": "64274000", "changeInReceivables": "-55445000", "changeInExchangeRate": "None", "cashflowFromFinancing": "556885000", "cashflowFromInvestment": "-626725000", "stockBasedCompensation": "13951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98131000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1756809000, "cost_of_revenue": 1107378000, "gross_profit": 649431000, "research_and_development": 12300000, "selling_general_admin": 553637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30541000, "depreciation_amortisation": 112129000, "ebitda": 81588000, "interest_expense": 87183000, "interest_income": null, "other_non_operating": null, "pretax_income": -113936000, "tax_provision": 29493000, "effective_tax_rate": null, "net_income": -59223000, "net_income_continuing_ops": 42045000, "net_income_to_common": -59223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52675000, "short_term_investments": null, "net_receivables": 203677000, "inventory": 561450000, "other_current_assets": null, "total_current_assets": 1014647000, "net_ppe": null, "goodwill": 863774000, "intangible_assets": 891266000, "goodwill_and_intangibles": 1755040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2478758000, "total_assets": 3493405000, "short_term_debt": 10000000, "accounts_payable": 77085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457045000, "long_term_debt": 1824468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2107423000, "total_liabilities": 2564468000, "total_debt": 1834468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -632249000, "total_equity": 877577000, "shares_outstanding": 70715000, "operating_cash_flow": -28291000, "stock_based_compensation": 13951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -626725000, "dividends_paid": 95026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 556885000, "free_cash_flow": 35983000, "net_change_in_cash": -98131000 }, "raw_data": { "income": { "ebit": "-30541000", "ebitda": "81588000", "netIncome": "-59223000", "grossProfit": "649431000", "depreciation": "None", "totalRevenue": "1756809000", "costOfRevenue": "1107378000", "interestIncome": "49000", "incomeBeforeTax": "-113936000", "interestExpense": "87183000", "operatingIncome": "44444000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29493000", "reportedCurrency": "USD", "netInterestIncome": "-87246000", "nonInterestIncome": "None", "operatingExpenses": "604987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12300000", "otherNonOperatingIncome": "-4988000", "costofGoodsAndServicesSold": "1107378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112129000", "sellingGeneralAndAdministrative": "553637000", "netIncomeFromContinuingOperations": "42045000" }, "balance": { "goodwill": "863774000", "inventory": "561450000", "commonStock": "1207044000", "currentDebt": "None", "investments": "None", "totalAssets": "3493405000", "longTermDebt": "1824468000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "891266000", "reportedCurrency": "USD", "retainedEarnings": "-632249000", "totalLiabilities": "2564468000", "otherCurrentAssets": "196845000", "totalCurrentAssets": "1014647000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2478758000", "currentAccountsPayable": "77085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205474000", "shortLongTermDebtTotal": "1834468000", "totalShareholderEquity": "877577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "315348000", "totalCurrentLiabilities": "457045000", "otherNonCurrentLiabilities": "146728000", "totalNonCurrentLiabilities": "2107423000", "cashAndShortTermInvestments": "52675000", "commonStockSharesOutstanding": "70715000", "intangibleAssetsExcludingGoodwill": "891266000", "cashAndCashEquivalentsAtCarryingValue": "52675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42045000", "profitLoss": "None", "dividendPayout": "95026000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-170589000", "operatingCashflow": "-28291000", "capitalExpenditures": "64274000", "changeInReceivables": "-55445000", "changeInExchangeRate": "None", "cashflowFromFinancing": "556885000", "cashflowFromInvestment": "-626725000", "stockBasedCompensation": "13951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98131000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1723502000, "cost_of_revenue": 1061922000, "gross_profit": 661580000, "ebit": 83995000, "ebitda": 193125000, "pretax_income": 26663000, "tax_provision": 15267000, "net_income": 114552000, "net_income_to_common": 114552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157125000, "total_current_assets": 1143469000, "total_assets": 3144261000, "short_term_debt": 186506000, "long_term_debt": 1284826000, "total_debt": 1471332000, "total_liabilities": 1859731000, "total_equity": 1284530000, "shares_outstanding": 65361999, "goodwill_and_intangibles": 1688082000 }, "cash_flow": { "operating_cash_flow": 134051000, "capital_expenditure": 39880000, "free_cash_flow": 173931000, "dividends_paid": 209185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241258, "ticker_id": 791, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83995000", "ebitda": "193125000", "netIncome": "114552000", "grossProfit": "661580000", "depreciation": "None", "totalRevenue": "1723502000", "costOfRevenue": "1061922000", "interestIncome": "96000", "incomeBeforeTax": "26663000", "interestExpense": "61831000", "operatingIncome": "123084000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15267000", "reportedCurrency": "USD", "netInterestIncome": "-61818000", "nonInterestIncome": "None", "operatingExpenses": "538496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11900000", "otherNonOperatingIncome": "-37468000", "costofGoodsAndServicesSold": "1061922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109130000", "sellingGeneralAndAdministrative": "474481000", "netIncomeFromContinuingOperations": "24859000" }, "balance": { "goodwill": "815405000", "inventory": "562084000", "commonStock": "1123193000", "currentDebt": "None", "investments": "None", "totalAssets": "3144261000", "longTermDebt": "1284826000", "shortTermDebt": "186506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "872677000", "reportedCurrency": "USD", "retainedEarnings": "-314267000", "totalLiabilities": "1859731000", "otherCurrentAssets": "56575000", "totalCurrentAssets": "1143469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2000792000", "currentAccountsPayable": "120405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178393000", "shortLongTermDebtTotal": "1471332000", "totalShareholderEquity": "1284530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61815000", "totalCurrentLiabilities": "381528000", "otherNonCurrentLiabilities": "109033000", "totalNonCurrentLiabilities": "1478203000", "cashAndShortTermInvestments": "157125000", "commonStockSharesOutstanding": "65361999", "intangibleAssetsExcludingGoodwill": "872677000", "cashAndCashEquivalentsAtCarryingValue": "157125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24859000", "profitLoss": "None", "dividendPayout": "209185000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-106396000", "operatingCashflow": "134051000", "capitalExpenditures": "39880000", "changeInReceivables": "-30542000", "changeInExchangeRate": "None", "cashflowFromFinancing": "273206000", "cashflowFromInvestment": "-317496000", "stockBasedCompensation": "10941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89761000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1857000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1723502000, "cost_of_revenue": 1061922000, "gross_profit": 661580000, "research_and_development": 11900000, "selling_general_admin": 474481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83995000, "depreciation_amortisation": 109130000, "ebitda": 193125000, "interest_expense": 61831000, "interest_income": null, "other_non_operating": null, "pretax_income": 26663000, "tax_provision": 15267000, "effective_tax_rate": null, "net_income": 114552000, "net_income_continuing_ops": 24859000, "net_income_to_common": 114552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157125000, "short_term_investments": null, "net_receivables": 268262000, "inventory": 562084000, "other_current_assets": null, "total_current_assets": 1143469000, "net_ppe": null, "goodwill": 815405000, "intangible_assets": 872677000, "goodwill_and_intangibles": 1688082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2000792000, "total_assets": 3144261000, "short_term_debt": 186506000, "accounts_payable": 120405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381528000, "long_term_debt": 1284826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1478203000, "total_liabilities": 1859731000, "total_debt": 1471332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -314267000, "total_equity": 1284530000, "shares_outstanding": 65361999, "operating_cash_flow": 134051000, "stock_based_compensation": 10941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317496000, "dividends_paid": 209185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 273206000, "free_cash_flow": 173931000, "net_change_in_cash": 89761000 }, "raw_data": { "income": { "ebit": "83995000", "ebitda": "193125000", "netIncome": "114552000", "grossProfit": "661580000", "depreciation": "None", "totalRevenue": "1723502000", "costOfRevenue": "1061922000", "interestIncome": "96000", "incomeBeforeTax": "26663000", "interestExpense": "61831000", "operatingIncome": "123084000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15267000", "reportedCurrency": "USD", "netInterestIncome": "-61818000", "nonInterestIncome": "None", "operatingExpenses": "538496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11900000", "otherNonOperatingIncome": "-37468000", "costofGoodsAndServicesSold": "1061922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109130000", "sellingGeneralAndAdministrative": "474481000", "netIncomeFromContinuingOperations": "24859000" }, "balance": { "goodwill": "815405000", "inventory": "562084000", "commonStock": "1123193000", "currentDebt": "None", "investments": "None", "totalAssets": "3144261000", "longTermDebt": "1284826000", "shortTermDebt": "186506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "872677000", "reportedCurrency": "USD", "retainedEarnings": "-314267000", "totalLiabilities": "1859731000", "otherCurrentAssets": "56575000", "totalCurrentAssets": "1143469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2000792000", "currentAccountsPayable": "120405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178393000", "shortLongTermDebtTotal": "1471332000", "totalShareholderEquity": "1284530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61815000", "totalCurrentLiabilities": "381528000", "otherNonCurrentLiabilities": "109033000", "totalNonCurrentLiabilities": "1478203000", "cashAndShortTermInvestments": "157125000", "commonStockSharesOutstanding": "65361999", "intangibleAssetsExcludingGoodwill": "872677000", "cashAndCashEquivalentsAtCarryingValue": "157125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24859000", "profitLoss": "None", "dividendPayout": "209185000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-106396000", "operatingCashflow": "134051000", "capitalExpenditures": "39880000", "changeInReceivables": "-30542000", "changeInExchangeRate": "None", "cashflowFromFinancing": "273206000", "cashflowFromInvestment": "-317496000", "stockBasedCompensation": "10941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89761000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1857000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117643000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1447642000, "cost_of_revenue": 913839000, "gross_profit": 533803000, "ebit": 72030000, "ebitda": 167258000, "pretax_income": 27172000, "tax_provision": 13606000, "net_income": 22780000, "net_income_to_common": 22780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70744000, "total_current_assets": 708367000, "total_assets": 2598518000, "short_term_debt": 7955000, "long_term_debt": 899460000, "total_debt": 907415000, "total_liabilities": 1378370000, "total_equity": 1220148000, "shares_outstanding": 63151000, "goodwill_and_intangibles": 1603168000 }, "cash_flow": { "operating_cash_flow": 148625000, "capital_expenditure": 30764000, "free_cash_flow": 179389000, "dividends_paid": 113534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241263, "ticker_id": 791, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72030000", "ebitda": "167258000", "netIncome": "22780000", "grossProfit": "533803000", "depreciation": "None", "totalRevenue": "1447642000", "costOfRevenue": "913839000", "interestIncome": "476000", "incomeBeforeTax": "27172000", "interestExpense": "48476000", "operatingIncome": "78007000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13606000", "reportedCurrency": "USD", "netInterestIncome": "-48222000", "nonInterestIncome": "None", "operatingExpenses": "455796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "-5074000", "costofGoodsAndServicesSold": "913839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95228000", "sellingGeneralAndAdministrative": "359612000", "netIncomeFromContinuingOperations": "27097000" }, "balance": { "goodwill": "766003000", "inventory": "363373000", "commonStock": "1008564000", "currentDebt": "None", "investments": "None", "totalAssets": "2598518000", "longTermDebt": "899460000", "shortTermDebt": "7955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "837165000", "reportedCurrency": "USD", "retainedEarnings": "-211002000", "totalLiabilities": "1378370000", "otherCurrentAssets": "41743000", "totalCurrentAssets": "708367000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1890151000", "currentAccountsPayable": "253798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172669000", "shortLongTermDebtTotal": "907415000", "totalShareholderEquity": "1220148000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40917000", "totalCurrentLiabilities": "294715000", "otherNonCurrentLiabilities": "100654000", "totalNonCurrentLiabilities": "1083655000", "cashAndShortTermInvestments": "70744000", "commonStockSharesOutstanding": "63151000", "intangibleAssetsExcludingGoodwill": "837165000", "cashAndCashEquivalentsAtCarryingValue": "70744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27097000", "profitLoss": "None", "dividendPayout": "113534000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-28023000", "operatingCashflow": "148625000", "capitalExpenditures": "30764000", "changeInReceivables": "-28803000", "changeInExchangeRate": "None", "cashflowFromFinancing": "521725000", "cashflowFromInvestment": "-700834000", "stockBasedCompensation": "8995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "767000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1447642000, "cost_of_revenue": 913839000, "gross_profit": 533803000, "research_and_development": 3000000, "selling_general_admin": 359612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72030000, "depreciation_amortisation": 95228000, "ebitda": 167258000, "interest_expense": 48476000, "interest_income": null, "other_non_operating": null, "pretax_income": 27172000, "tax_provision": 13606000, "effective_tax_rate": null, "net_income": 22780000, "net_income_continuing_ops": 27097000, "net_income_to_common": 22780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70744000, "short_term_investments": null, "net_receivables": 232507000, "inventory": 363373000, "other_current_assets": null, "total_current_assets": 708367000, "net_ppe": null, "goodwill": 766003000, "intangible_assets": 837165000, "goodwill_and_intangibles": 1603168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1890151000, "total_assets": 2598518000, "short_term_debt": 7955000, "accounts_payable": 253798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294715000, "long_term_debt": 899460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1083655000, "total_liabilities": 1378370000, "total_debt": 907415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211002000, "total_equity": 1220148000, "shares_outstanding": 63151000, "operating_cash_flow": 148625000, "stock_based_compensation": 8995000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -700834000, "dividends_paid": 113534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 521725000, "free_cash_flow": 179389000, "net_change_in_cash": -30484000 }, "raw_data": { "income": { "ebit": "72030000", "ebitda": "167258000", "netIncome": "22780000", "grossProfit": "533803000", "depreciation": "None", "totalRevenue": "1447642000", "costOfRevenue": "913839000", "interestIncome": "476000", "incomeBeforeTax": "27172000", "interestExpense": "48476000", "operatingIncome": "78007000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13606000", "reportedCurrency": "USD", "netInterestIncome": "-48222000", "nonInterestIncome": "None", "operatingExpenses": "455796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "-5074000", "costofGoodsAndServicesSold": "913839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95228000", "sellingGeneralAndAdministrative": "359612000", "netIncomeFromContinuingOperations": "27097000" }, "balance": { "goodwill": "766003000", "inventory": "363373000", "commonStock": "1008564000", "currentDebt": "None", "investments": "None", "totalAssets": "2598518000", "longTermDebt": "899460000", "shortTermDebt": "7955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "837165000", "reportedCurrency": "USD", "retainedEarnings": "-211002000", "totalLiabilities": "1378370000", "otherCurrentAssets": "41743000", "totalCurrentAssets": "708367000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1890151000", "currentAccountsPayable": "253798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172669000", "shortLongTermDebtTotal": "907415000", "totalShareholderEquity": "1220148000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40917000", "totalCurrentLiabilities": "294715000", "otherNonCurrentLiabilities": "100654000", "totalNonCurrentLiabilities": "1083655000", "cashAndShortTermInvestments": "70744000", "commonStockSharesOutstanding": "63151000", "intangibleAssetsExcludingGoodwill": "837165000", "cashAndCashEquivalentsAtCarryingValue": "70744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27097000", "profitLoss": "None", "dividendPayout": "113534000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-28023000", "operatingCashflow": "148625000", "capitalExpenditures": "30764000", "changeInReceivables": "-28803000", "changeInExchangeRate": "None", "cashflowFromFinancing": "521725000", "cashflowFromInvestment": "-700834000", "stockBasedCompensation": "8995000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "767000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1263298000, "cost_of_revenue": 806366000, "gross_profit": 456932000, "ebit": -5332000, "ebitda": 77992000, "pretax_income": -60100000, "tax_provision": 9914000, "net_income": 301865000, "net_income_to_common": 301865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100314000, "total_current_assets": 644272000, "total_assets": 1891892000, "short_term_debt": 18892000, "long_term_debt": 394445000, "total_debt": 413337000, "total_liabilities": 726017000, "total_equity": 1165875000, "shares_outstanding": 59900000, "goodwill_and_intangibles": 1000465000 }, "cash_flow": { "operating_cash_flow": 84562000, "capital_expenditure": 34898000, "free_cash_flow": 119460000, "dividends_paid": 101381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241268, "ticker_id": 791, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5332000", "ebitda": "77992000", "netIncome": "301865000", "grossProfit": "456932000", "depreciation": "None", "totalRevenue": "1263298000", "costOfRevenue": "806366000", "interestIncome": "71677000", "incomeBeforeTax": "-60100000", "interestExpense": "59933000", "operatingIncome": "25990000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9914000", "reportedCurrency": "USD", "netInterestIncome": "-61530000", "nonInterestIncome": "None", "operatingExpenses": "430942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "800000", "otherNonOperatingIncome": "-17818000", "costofGoodsAndServicesSold": "806366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83324000", "sellingGeneralAndAdministrative": "308402000", "netIncomeFromContinuingOperations": "-40773000" }, "balance": { "goodwill": "438519000", "inventory": "317306000", "commonStock": "924680000", "currentDebt": "None", "investments": "None", "totalAssets": "1891892000", "longTermDebt": "394445000", "shortTermDebt": "18892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "561946000", "reportedCurrency": "USD", "retainedEarnings": "-109338000", "totalLiabilities": "726017000", "otherCurrentAssets": "35247000", "totalCurrentAssets": "644272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1247620000", "currentAccountsPayable": "178857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146428000", "shortLongTermDebtTotal": "413337000", "totalShareholderEquity": "1165875000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30622000", "totalCurrentLiabilities": "209479000", "otherNonCurrentLiabilities": "89054000", "totalNonCurrentLiabilities": "516538000", "cashAndShortTermInvestments": "100314000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "561946000", "cashAndCashEquivalentsAtCarryingValue": "100314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40773000", "profitLoss": "None", "dividendPayout": "101381000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10446000", "operatingCashflow": "84562000", "capitalExpenditures": "34898000", "changeInReceivables": "10805000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-779522000", "cashflowFromInvestment": "743126000", "stockBasedCompensation": "6054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48166000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "110997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1263298000, "cost_of_revenue": 806366000, "gross_profit": 456932000, "research_and_development": 800000, "selling_general_admin": 308402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5332000, "depreciation_amortisation": 83324000, "ebitda": 77992000, "interest_expense": 59933000, "interest_income": null, "other_non_operating": null, "pretax_income": -60100000, "tax_provision": 9914000, "effective_tax_rate": null, "net_income": 301865000, "net_income_continuing_ops": -40773000, "net_income_to_common": 301865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100314000, "short_term_investments": null, "net_receivables": 191405000, "inventory": 317306000, "other_current_assets": null, "total_current_assets": 644272000, "net_ppe": null, "goodwill": 438519000, "intangible_assets": 561946000, "goodwill_and_intangibles": 1000465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1247620000, "total_assets": 1891892000, "short_term_debt": 18892000, "accounts_payable": 178857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209479000, "long_term_debt": 394445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 516538000, "total_liabilities": 726017000, "total_debt": 413337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109338000, "total_equity": 1165875000, "shares_outstanding": 59900000, "operating_cash_flow": 84562000, "stock_based_compensation": 6054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 743126000, "dividends_paid": 101381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -779522000, "free_cash_flow": 119460000, "net_change_in_cash": 48166000 }, "raw_data": { "income": { "ebit": "-5332000", "ebitda": "77992000", "netIncome": "301865000", "grossProfit": "456932000", "depreciation": "None", "totalRevenue": "1263298000", "costOfRevenue": "806366000", "interestIncome": "71677000", "incomeBeforeTax": "-60100000", "interestExpense": "59933000", "operatingIncome": "25990000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9914000", "reportedCurrency": "USD", "netInterestIncome": "-61530000", "nonInterestIncome": "None", "operatingExpenses": "430942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "800000", "otherNonOperatingIncome": "-17818000", "costofGoodsAndServicesSold": "806366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83324000", "sellingGeneralAndAdministrative": "308402000", "netIncomeFromContinuingOperations": "-40773000" }, "balance": { "goodwill": "438519000", "inventory": "317306000", "commonStock": "924680000", "currentDebt": "None", "investments": "None", "totalAssets": "1891892000", "longTermDebt": "394445000", "shortTermDebt": "18892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "561946000", "reportedCurrency": "USD", "retainedEarnings": "-109338000", "totalLiabilities": "726017000", "otherCurrentAssets": "35247000", "totalCurrentAssets": "644272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1247620000", "currentAccountsPayable": "178857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146428000", "shortLongTermDebtTotal": "413337000", "totalShareholderEquity": "1165875000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30622000", "totalCurrentLiabilities": "209479000", "otherNonCurrentLiabilities": "89054000", "totalNonCurrentLiabilities": "516538000", "cashAndShortTermInvestments": "100314000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "561946000", "cashAndCashEquivalentsAtCarryingValue": "100314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40773000", "profitLoss": "None", "dividendPayout": "101381000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10446000", "operatingCashflow": "84562000", "capitalExpenditures": "34898000", "changeInReceivables": "10805000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-779522000", "cashflowFromInvestment": "743126000", "stockBasedCompensation": "6054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48166000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "110997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 1357320000, "cost_of_revenue": 887478000, "gross_profit": 469842000, "ebit": 47522000, "ebitda": 138223000, "pretax_income": -8411000, "tax_provision": 10466000, "net_income": -5702000, "net_income_to_common": -5702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48771000, "total_current_assets": 681185000, "total_assets": 2372335000, "short_term_debt": 5000000, "long_term_debt": 1098871000, "total_debt": 1103871000, "total_liabilities": 1452993000, "total_equity": 859372000, "shares_outstanding": 59900000, "goodwill_and_intangibles": 1086707000 }, "cash_flow": { "operating_cash_flow": 114452000, "capital_expenditure": 40998000, "free_cash_flow": 155450000, "dividends_paid": 98435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241273, "ticker_id": 791, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47522000", "ebitda": "138223000", "netIncome": "-5702000", "grossProfit": "469842000", "depreciation": "None", "totalRevenue": "1357320000", "costOfRevenue": "887478000", "interestIncome": "64505000", "incomeBeforeTax": "-8411000", "interestExpense": "61476000", "operatingIncome": "56628000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10466000", "reportedCurrency": "USD", "netInterestIncome": "-59482000", "nonInterestIncome": "None", "operatingExpenses": "413214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "-10241000", "costofGoodsAndServicesSold": "887478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90701000", "sellingGeneralAndAdministrative": "320085000", "netIncomeFromContinuingOperations": "-3048000" }, "balance": { "goodwill": "471115000", "inventory": "307437000", "commonStock": "924680000", "currentDebt": "None", "investments": "None", "totalAssets": "2372335000", "longTermDebt": "1098871000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "615592000", "reportedCurrency": "USD", "retainedEarnings": "-249453000", "totalLiabilities": "1452993000", "otherCurrentAssets": "119432000", "totalCurrentAssets": "681185000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691150000", "currentAccountsPayable": "77169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "226817000", "shortLongTermDebtTotal": "1103871000", "totalShareholderEquity": "859372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166252000", "totalCurrentLiabilities": "259280000", "otherNonCurrentLiabilities": "19883000", "totalNonCurrentLiabilities": "1193713000", "cashAndShortTermInvestments": "48771000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "615592000", "cashAndCashEquivalentsAtCarryingValue": "48771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18877000", "profitLoss": "None", "dividendPayout": "98435000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18421000", "operatingCashflow": "114452000", "capitalExpenditures": "40998000", "changeInReceivables": "-875000", "changeInExchangeRate": "2958000", "cashflowFromFinancing": "500111000", "cashflowFromInvestment": "-604080000", "stockBasedCompensation": "6711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1357320000, "cost_of_revenue": 887478000, "gross_profit": 469842000, "research_and_development": 1200000, "selling_general_admin": 320085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47522000, "depreciation_amortisation": 90701000, "ebitda": 138223000, "interest_expense": 61476000, "interest_income": null, "other_non_operating": null, "pretax_income": -8411000, "tax_provision": 10466000, "effective_tax_rate": null, "net_income": -5702000, "net_income_continuing_ops": -3048000, "net_income_to_common": -5702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48771000, "short_term_investments": null, "net_receivables": 205545000, "inventory": 307437000, "other_current_assets": null, "total_current_assets": 681185000, "net_ppe": null, "goodwill": 471115000, "intangible_assets": 615592000, "goodwill_and_intangibles": 1086707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1691150000, "total_assets": 2372335000, "short_term_debt": 5000000, "accounts_payable": 77169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259280000, "long_term_debt": 1098871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1193713000, "total_liabilities": 1452993000, "total_debt": 1103871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249453000, "total_equity": 859372000, "shares_outstanding": 59900000, "operating_cash_flow": 114452000, "stock_based_compensation": 6711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -604080000, "dividends_paid": 98435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 500111000, "free_cash_flow": 155450000, "net_change_in_cash": 13441000 }, "raw_data": { "income": { "ebit": "47522000", "ebitda": "138223000", "netIncome": "-5702000", "grossProfit": "469842000", "depreciation": "None", "totalRevenue": "1357320000", "costOfRevenue": "887478000", "interestIncome": "64505000", "incomeBeforeTax": "-8411000", "interestExpense": "61476000", "operatingIncome": "56628000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10466000", "reportedCurrency": "USD", "netInterestIncome": "-59482000", "nonInterestIncome": "None", "operatingExpenses": "413214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "-10241000", "costofGoodsAndServicesSold": "887478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90701000", "sellingGeneralAndAdministrative": "320085000", "netIncomeFromContinuingOperations": "-3048000" }, "balance": { "goodwill": "471115000", "inventory": "307437000", "commonStock": "924680000", "currentDebt": "None", "investments": "None", "totalAssets": "2372335000", "longTermDebt": "1098871000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "615592000", "reportedCurrency": "USD", "retainedEarnings": "-249453000", "totalLiabilities": "1452993000", "otherCurrentAssets": "119432000", "totalCurrentAssets": "681185000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691150000", "currentAccountsPayable": "77169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "226817000", "shortLongTermDebtTotal": "1103871000", "totalShareholderEquity": "859372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166252000", "totalCurrentLiabilities": "259280000", "otherNonCurrentLiabilities": "19883000", "totalNonCurrentLiabilities": "1193713000", "cashAndShortTermInvestments": "48771000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "615592000", "cashAndCashEquivalentsAtCarryingValue": "48771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18877000", "profitLoss": "None", "dividendPayout": "98435000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18421000", "operatingCashflow": "114452000", "capitalExpenditures": "40998000", "changeInReceivables": "-875000", "changeInExchangeRate": "2958000", "cashflowFromFinancing": "500111000", "cashflowFromInvestment": "-604080000", "stockBasedCompensation": "6711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13441000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90701000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 426855000, "cost_of_revenue": 237497000, "gross_profit": 189358000, "ebit": 3737000, "ebitda": 38483000, "pretax_income": -23767000, "tax_provision": 7064000, "net_income": -30759000, "net_income_to_common": -30759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60747000, "total_current_assets": 904298000, "total_assets": 2963844000, "short_term_debt": 41250000, "long_term_debt": 1818998000, "total_debt": 1860248000, "total_liabilities": 2433448000, "total_equity": 400705000, "shares_outstanding": 75236000, "goodwill_and_intangibles": 1670480000 }, "cash_flow": { "operating_cash_flow": 23914000, "capital_expenditure": 5107000, "free_cash_flow": 29021000, "dividends_paid": 9714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241236, "ticker_id": 791, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3737000", "ebitda": "38483000", "netIncome": "-30759000", "grossProfit": "189358000", "depreciation": "None", "totalRevenue": "426855000", "costOfRevenue": "237497000", "interestIncome": "134000", "incomeBeforeTax": "-23767000", "interestExpense": "27504000", "operatingIncome": "18570000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7064000", "reportedCurrency": "USD", "netInterestIncome": "-29542000", "nonInterestIncome": "None", "operatingExpenses": "170788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34746000", "sellingGeneralAndAdministrative": "132010000", "netIncomeFromContinuingOperations": "-30831000" }, "balance": { "goodwill": "830902000", "inventory": "375337000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "2963844000", "longTermDebt": "1818998000", "shortTermDebt": "41250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "839578000", "reportedCurrency": "USD", "retainedEarnings": "-1347058000", "totalLiabilities": "2433448000", "otherCurrentAssets": "277932000", "totalCurrentAssets": "904298000", "currentLongTermDebt": "41250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2059546000", "currentAccountsPayable": "71836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1860248000", "totalShareholderEquity": "400705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225899000", "totalCurrentLiabilities": "338985000", "otherNonCurrentLiabilities": "176600000", "totalNonCurrentLiabilities": "2094463000", "cashAndShortTermInvestments": "60747000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "839578000", "cashAndCashEquivalentsAtCarryingValue": "60747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30831000", "profitLoss": "None", "dividendPayout": "9714000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7202000", "operatingCashflow": "23914000", "capitalExpenditures": "5107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32809000", "cashflowFromInvestment": "6226000", "stockBasedCompensation": "2559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426855000, "cost_of_revenue": 237497000, "gross_profit": 189358000, "research_and_development": null, "selling_general_admin": 132010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3737000, "depreciation_amortisation": 34746000, "ebitda": 38483000, "interest_expense": 27504000, "interest_income": null, "other_non_operating": null, "pretax_income": -23767000, "tax_provision": 7064000, "effective_tax_rate": null, "net_income": -30759000, "net_income_continuing_ops": -30831000, "net_income_to_common": -30759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60747000, "short_term_investments": null, "net_receivables": 190282000, "inventory": 375337000, "other_current_assets": null, "total_current_assets": 904298000, "net_ppe": null, "goodwill": 830902000, "intangible_assets": 839578000, "goodwill_and_intangibles": 1670480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2059546000, "total_assets": 2963844000, "short_term_debt": 41250000, "accounts_payable": 71836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338985000, "long_term_debt": 1818998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2094463000, "total_liabilities": 2433448000, "total_debt": 1860248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1347058000, "total_equity": 400705000, "shares_outstanding": 75236000, "operating_cash_flow": 23914000, "stock_based_compensation": 2559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6226000, "dividends_paid": 9714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32809000, "free_cash_flow": 29021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3737000", "ebitda": "38483000", "netIncome": "-30759000", "grossProfit": "189358000", "depreciation": "None", "totalRevenue": "426855000", "costOfRevenue": "237497000", "interestIncome": "134000", "incomeBeforeTax": "-23767000", "interestExpense": "27504000", "operatingIncome": "18570000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7064000", "reportedCurrency": "USD", "netInterestIncome": "-29542000", "nonInterestIncome": "None", "operatingExpenses": "170788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34746000", "sellingGeneralAndAdministrative": "132010000", "netIncomeFromContinuingOperations": "-30831000" }, "balance": { "goodwill": "830902000", "inventory": "375337000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "2963844000", "longTermDebt": "1818998000", "shortTermDebt": "41250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "839578000", "reportedCurrency": "USD", "retainedEarnings": "-1347058000", "totalLiabilities": "2433448000", "otherCurrentAssets": "277932000", "totalCurrentAssets": "904298000", "currentLongTermDebt": "41250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2059546000", "currentAccountsPayable": "71836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1860248000", "totalShareholderEquity": "400705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225899000", "totalCurrentLiabilities": "338985000", "otherNonCurrentLiabilities": "176600000", "totalNonCurrentLiabilities": "2094463000", "cashAndShortTermInvestments": "60747000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "839578000", "cashAndCashEquivalentsAtCarryingValue": "60747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30831000", "profitLoss": "None", "dividendPayout": "9714000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7202000", "operatingCashflow": "23914000", "capitalExpenditures": "5107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32809000", "cashflowFromInvestment": "6226000", "stockBasedCompensation": "2559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34746000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 468557000, "cost_of_revenue": 266453000, "gross_profit": 202104000, "ebit": -67385000, "ebitda": -32886000, "pretax_income": -105987000, "tax_provision": -26604000, "net_income": -71190000, "net_income_to_common": -71190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68015000, "total_current_assets": 845159000, "total_assets": 3039184000, "short_term_debt": 37500000, "long_term_debt": 1839817000, "total_debt": 1877317000, "total_liabilities": 2465521000, "total_equity": 442024000, "shares_outstanding": 75236000, "goodwill_and_intangibles": 1788232000 }, "cash_flow": { "operating_cash_flow": 47002000, "capital_expenditure": 10139000, "free_cash_flow": 57141000, "dividends_paid": 9714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241237, "ticker_id": 791, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67385000", "ebitda": "-32886000", "netIncome": "-71190000", "grossProfit": "202104000", "depreciation": "None", "totalRevenue": "468557000", "costOfRevenue": "266453000", "interestIncome": "246000", "incomeBeforeTax": "-105987000", "interestExpense": "39978000", "operatingIncome": "45974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26604000", "reportedCurrency": "USD", "netInterestIncome": "-39732000", "nonInterestIncome": "None", "operatingExpenses": "156130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34499000", "sellingGeneralAndAdministrative": "168870000", "netIncomeFromContinuingOperations": "-79383000" }, "balance": { "goodwill": "895421000", "inventory": "404102000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "3039184000", "longTermDebt": "1839817000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "892811000", "reportedCurrency": "USD", "retainedEarnings": "-1306585000", "totalLiabilities": "2465521000", "otherCurrentAssets": "78398000", "totalCurrentAssets": "845159000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194025000", "currentAccountsPayable": "96335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1877317000", "totalShareholderEquity": "442024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210099000", "totalCurrentLiabilities": "349619000", "otherNonCurrentLiabilities": "171896000", "totalNonCurrentLiabilities": "2115902000", "cashAndShortTermInvestments": "68015000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "892811000", "cashAndCashEquivalentsAtCarryingValue": "68015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71190000", "profitLoss": "None", "dividendPayout": "9714000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33445000", "operatingCashflow": "47002000", "capitalExpenditures": "10139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30967000", "cashflowFromInvestment": "-9528000", "stockBasedCompensation": "4073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468557000, "cost_of_revenue": 266453000, "gross_profit": 202104000, "research_and_development": null, "selling_general_admin": 168870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67385000, "depreciation_amortisation": 34499000, "ebitda": -32886000, "interest_expense": 39978000, "interest_income": null, "other_non_operating": null, "pretax_income": -105987000, "tax_provision": -26604000, "effective_tax_rate": null, "net_income": -71190000, "net_income_continuing_ops": -79383000, "net_income_to_common": -71190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68015000, "short_term_investments": null, "net_receivables": 294644000, "inventory": 404102000, "other_current_assets": null, "total_current_assets": 845159000, "net_ppe": null, "goodwill": 895421000, "intangible_assets": 892811000, "goodwill_and_intangibles": 1788232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2194025000, "total_assets": 3039184000, "short_term_debt": 37500000, "accounts_payable": 96335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349619000, "long_term_debt": 1839817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2115902000, "total_liabilities": 2465521000, "total_debt": 1877317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1306585000, "total_equity": 442024000, "shares_outstanding": 75236000, "operating_cash_flow": 47002000, "stock_based_compensation": 4073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9528000, "dividends_paid": 9714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30967000, "free_cash_flow": 57141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67385000", "ebitda": "-32886000", "netIncome": "-71190000", "grossProfit": "202104000", "depreciation": "None", "totalRevenue": "468557000", "costOfRevenue": "266453000", "interestIncome": "246000", "incomeBeforeTax": "-105987000", "interestExpense": "39978000", "operatingIncome": "45974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26604000", "reportedCurrency": "USD", "netInterestIncome": "-39732000", "nonInterestIncome": "None", "operatingExpenses": "156130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34499000", "sellingGeneralAndAdministrative": "168870000", "netIncomeFromContinuingOperations": "-79383000" }, "balance": { "goodwill": "895421000", "inventory": "404102000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "3039184000", "longTermDebt": "1839817000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "892811000", "reportedCurrency": "USD", "retainedEarnings": "-1306585000", "totalLiabilities": "2465521000", "otherCurrentAssets": "78398000", "totalCurrentAssets": "845159000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194025000", "currentAccountsPayable": "96335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1877317000", "totalShareholderEquity": "442024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210099000", "totalCurrentLiabilities": "349619000", "otherNonCurrentLiabilities": "171896000", "totalNonCurrentLiabilities": "2115902000", "cashAndShortTermInvestments": "68015000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "892811000", "cashAndCashEquivalentsAtCarryingValue": "68015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71190000", "profitLoss": "None", "dividendPayout": "9714000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33445000", "operatingCashflow": "47002000", "capitalExpenditures": "10139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30967000", "cashflowFromInvestment": "-9528000", "stockBasedCompensation": "4073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34138000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 478690000, "cost_of_revenue": 270149000, "gross_profit": 208541000, "ebit": -29323000, "ebitda": 4856000, "pretax_income": -63419000, "tax_provision": 17358000, "net_income": -51217000, "net_income_to_common": -51217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73757000, "total_current_assets": 1029619000, "total_assets": 3274590000, "short_term_debt": 1857036000, "long_term_debt": null, "total_debt": 1857036000, "total_liabilities": 2863860000, "total_equity": 601880000, "shares_outstanding": 75236000, "goodwill_and_intangibles": 1834105000 }, "cash_flow": { "operating_cash_flow": -35160000, "capital_expenditure": 10883000, "free_cash_flow": -24277000, "dividends_paid": 28523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241239, "ticker_id": 791, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29323000", "ebitda": "4856000", "netIncome": "-51217000", "grossProfit": "208541000", "depreciation": "None", "totalRevenue": "478690000", "costOfRevenue": "270149000", "interestIncome": "None", "incomeBeforeTax": "-63419000", "interestExpense": "35240000", "operatingIncome": "-27238000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17358000", "reportedCurrency": "USD", "netInterestIncome": "-67547000", "nonInterestIncome": "None", "operatingExpenses": "235779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34179000", "sellingGeneralAndAdministrative": "179315000", "netIncomeFromContinuingOperations": "-86720000" }, "balance": { "goodwill": "895420000", "inventory": "605480000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "3274590000", "longTermDebt": "None", "shortTermDebt": "1857036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "938685000", "reportedCurrency": "USD", "retainedEarnings": "-1141951000", "totalLiabilities": "2863860000", "otherCurrentAssets": "134004000", "totalCurrentAssets": "1029619000", "currentLongTermDebt": "1878852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2244971000", "currentAccountsPayable": "116771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1857036000", "totalShareholderEquity": "601880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "565176000", "totalCurrentLiabilities": "2538983000", "otherNonCurrentLiabilities": "223060000", "totalNonCurrentLiabilities": "324877000", "cashAndShortTermInvestments": "73757000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "938685000", "cashAndCashEquivalentsAtCarryingValue": "73757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80777000", "profitLoss": "None", "dividendPayout": "28523000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6725000", "operatingCashflow": "-35160000", "capitalExpenditures": "10883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29862000", "cashflowFromInvestment": "-9265000", "stockBasedCompensation": "4189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478690000, "cost_of_revenue": 270149000, "gross_profit": 208541000, "research_and_development": null, "selling_general_admin": 179315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29323000, "depreciation_amortisation": 34179000, "ebitda": 4856000, "interest_expense": 35240000, "interest_income": null, "other_non_operating": null, "pretax_income": -63419000, "tax_provision": 17358000, "effective_tax_rate": null, "net_income": -51217000, "net_income_continuing_ops": -86720000, "net_income_to_common": -51217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73757000, "short_term_investments": null, "net_receivables": 216378000, "inventory": 605480000, "other_current_assets": null, "total_current_assets": 1029619000, "net_ppe": null, "goodwill": 895420000, "intangible_assets": 938685000, "goodwill_and_intangibles": 1834105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2244971000, "total_assets": 3274590000, "short_term_debt": 1857036000, "accounts_payable": 116771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2538983000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324877000, "total_liabilities": 2863860000, "total_debt": 1857036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1141951000, "total_equity": 601880000, "shares_outstanding": 75236000, "operating_cash_flow": -35160000, "stock_based_compensation": 4189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9265000, "dividends_paid": 28523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29862000, "free_cash_flow": -24277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29323000", "ebitda": "4856000", "netIncome": "-51217000", "grossProfit": "208541000", "depreciation": "None", "totalRevenue": "478690000", "costOfRevenue": "270149000", "interestIncome": "None", "incomeBeforeTax": "-63419000", "interestExpense": "35240000", "operatingIncome": "-27238000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17358000", "reportedCurrency": "USD", "netInterestIncome": "-67547000", "nonInterestIncome": "None", "operatingExpenses": "235779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34179000", "sellingGeneralAndAdministrative": "179315000", "netIncomeFromContinuingOperations": "-86720000" }, "balance": { "goodwill": "895420000", "inventory": "605480000", "commonStock": "1288951000", "currentDebt": "None", "investments": "None", "totalAssets": "3274590000", "longTermDebt": "None", "shortTermDebt": "1857036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "938685000", "reportedCurrency": "USD", "retainedEarnings": "-1141951000", "totalLiabilities": "2863860000", "otherCurrentAssets": "134004000", "totalCurrentAssets": "1029619000", "currentLongTermDebt": "1878852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2244971000", "currentAccountsPayable": "116771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1857036000", "totalShareholderEquity": "601880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "565176000", "totalCurrentLiabilities": "2538983000", "otherNonCurrentLiabilities": "223060000", "totalNonCurrentLiabilities": "324877000", "cashAndShortTermInvestments": "73757000", "commonStockSharesOutstanding": "75236000", "intangibleAssetsExcludingGoodwill": "938685000", "cashAndCashEquivalentsAtCarryingValue": "73757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80777000", "profitLoss": "None", "dividendPayout": "28523000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6725000", "operatingCashflow": "-35160000", "capitalExpenditures": "10883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29862000", "cashflowFromInvestment": "-9265000", "stockBasedCompensation": "4189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34179000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 478690000, "cost_of_revenue": 270149000, "gross_profit": 208541000, "ebit": 4277000, "ebitda": null, "pretax_income": -63419000, "tax_provision": null, "net_income": -51217000, "net_income_to_common": -51217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73757000, "total_current_assets": 1029619000, "total_assets": 3274590000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2863860000, "total_equity": 601880000, "shares_outstanding": 75235966, "goodwill_and_intangibles": 1834105000 }, "cash_flow": { "operating_cash_flow": -35160000, "capital_expenditure": 10883000, "free_cash_flow": -24277000, "dividends_paid": 28523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241240, "ticker_id": 791, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-51217000", "grossProfit": "208541000", "depreciation": "None", "totalRevenue": "478690000", "costOfRevenue": "270149000", "interestIncome": "None", "incomeBeforeTax": "-63419000", "interestExpense": "34096000", "operatingIncome": "4277000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-35067000", "nonInterestIncome": "None", "operatingExpenses": "474413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "162112000", "netIncomeFromContinuingOperations": "-80777000" }, "balance": { "goodwill": "895420000", "inventory": "605480000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3274590000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "938685000", "reportedCurrency": "USD", "retainedEarnings": "-1141951000", "totalLiabilities": "2863860000", "otherCurrentAssets": "134004000", "totalCurrentAssets": "1029619000", "currentLongTermDebt": "1857036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2244971000", "currentAccountsPayable": "116771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "601880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "235103000", "totalCurrentLiabilities": "2538983000", "otherNonCurrentLiabilities": "213037000", "totalNonCurrentLiabilities": "324877000", "cashAndShortTermInvestments": "73757000", "commonStockSharesOutstanding": "75235966", "intangibleAssetsExcludingGoodwill": "938685000", "cashAndCashEquivalentsAtCarryingValue": "73757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51217000", "profitLoss": "None", "dividendPayout": "28523000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6725000", "operatingCashflow": "-35160000", "capitalExpenditures": "10883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29862000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478690000, "cost_of_revenue": 270149000, "gross_profit": 208541000, "research_and_development": null, "selling_general_admin": 162112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4277000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 34096000, "interest_income": null, "other_non_operating": null, "pretax_income": -63419000, "tax_provision": null, "effective_tax_rate": null, "net_income": -51217000, "net_income_continuing_ops": -80777000, "net_income_to_common": -51217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73757000, "short_term_investments": null, "net_receivables": 216378000, "inventory": 605480000, "other_current_assets": null, "total_current_assets": 1029619000, "net_ppe": null, "goodwill": 895420000, "intangible_assets": 938685000, "goodwill_and_intangibles": 1834105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2244971000, "total_assets": 3274590000, "short_term_debt": null, "accounts_payable": 116771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2538983000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324877000, "total_liabilities": 2863860000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1141951000, "total_equity": 601880000, "shares_outstanding": 75235966, "operating_cash_flow": -35160000, "stock_based_compensation": 4189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 28523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29862000, "free_cash_flow": -24277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-51217000", "grossProfit": "208541000", "depreciation": "None", "totalRevenue": "478690000", "costOfRevenue": "270149000", "interestIncome": "None", "incomeBeforeTax": "-63419000", "interestExpense": "34096000", "operatingIncome": "4277000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-35067000", "nonInterestIncome": "None", "operatingExpenses": "474413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "162112000", "netIncomeFromContinuingOperations": "-80777000" }, "balance": { "goodwill": "895420000", "inventory": "605480000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3274590000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "938685000", "reportedCurrency": "USD", "retainedEarnings": "-1141951000", "totalLiabilities": "2863860000", "otherCurrentAssets": "134004000", "totalCurrentAssets": "1029619000", "currentLongTermDebt": "1857036000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2244971000", "currentAccountsPayable": "116771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "601880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "235103000", "totalCurrentLiabilities": "2538983000", "otherNonCurrentLiabilities": "213037000", "totalNonCurrentLiabilities": "324877000", "cashAndShortTermInvestments": "73757000", "commonStockSharesOutstanding": "75235966", "intangibleAssetsExcludingGoodwill": "938685000", "cashAndCashEquivalentsAtCarryingValue": "73757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51217000", "profitLoss": "None", "dividendPayout": "28523000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6725000", "operatingCashflow": "-35160000", "capitalExpenditures": "10883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29862000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34179000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 453775000, "cost_of_revenue": 257743000, "gross_profit": 196032000, "ebit": 3441000, "ebitda": null, "pretax_income": -47216000, "tax_provision": null, "net_income": -29993000, "net_income_to_common": -29993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146235000, "total_current_assets": 1065209000, "total_assets": 3366948000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2853303000, "total_equity": 680736000, "shares_outstanding": 75235966, "goodwill_and_intangibles": 1856180000 }, "cash_flow": { "operating_cash_flow": -29348000, "capital_expenditure": 13100000, "free_cash_flow": -16248000, "dividends_paid": 27243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241241, "ticker_id": 791, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-29993000", "grossProfit": "196032000", "depreciation": "None", "totalRevenue": "453775000", "costOfRevenue": "257743000", "interestIncome": "328000", "incomeBeforeTax": "-47216000", "interestExpense": "35504000", "operatingIncome": "3441000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36976000", "nonInterestIncome": "None", "operatingExpenses": "450334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "150377000", "netIncomeFromContinuingOperations": "-49754000" }, "balance": { "goodwill": "895420000", "inventory": "598847000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3366948000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "960760000", "reportedCurrency": "USD", "retainedEarnings": "-1062211000", "totalLiabilities": "2853303000", "otherCurrentAssets": "123705000", "totalCurrentAssets": "1065209000", "currentLongTermDebt": "1860064000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301739000", "currentAccountsPayable": "100138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "680736000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233122000", "totalCurrentLiabilities": "2537384000", "otherNonCurrentLiabilities": "214398000", "totalNonCurrentLiabilities": "315919000", "cashAndShortTermInvestments": "146235000", "commonStockSharesOutstanding": "75235966", "intangibleAssetsExcludingGoodwill": "960760000", "cashAndCashEquivalentsAtCarryingValue": "146235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29993000", "profitLoss": "None", "dividendPayout": "27243000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27839000", "operatingCashflow": "-29348000", "capitalExpenditures": "13100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128240000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453775000, "cost_of_revenue": 257743000, "gross_profit": 196032000, "research_and_development": null, "selling_general_admin": 150377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3441000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 35504000, "interest_income": null, "other_non_operating": null, "pretax_income": -47216000, "tax_provision": null, "effective_tax_rate": null, "net_income": -29993000, "net_income_continuing_ops": -49754000, "net_income_to_common": -29993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146235000, "short_term_investments": null, "net_receivables": 196422000, "inventory": 598847000, "other_current_assets": null, "total_current_assets": 1065209000, "net_ppe": null, "goodwill": 895420000, "intangible_assets": 960760000, "goodwill_and_intangibles": 1856180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2301739000, "total_assets": 3366948000, "short_term_debt": null, "accounts_payable": 100138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2537384000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 315919000, "total_liabilities": 2853303000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1062211000, "total_equity": 680736000, "shares_outstanding": 75235966, "operating_cash_flow": -29348000, "stock_based_compensation": 4012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 27243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128240000, "free_cash_flow": -16248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-29993000", "grossProfit": "196032000", "depreciation": "None", "totalRevenue": "453775000", "costOfRevenue": "257743000", "interestIncome": "328000", "incomeBeforeTax": "-47216000", "interestExpense": "35504000", "operatingIncome": "3441000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36976000", "nonInterestIncome": "None", "operatingExpenses": "450334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "150377000", "netIncomeFromContinuingOperations": "-49754000" }, "balance": { "goodwill": "895420000", "inventory": "598847000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3366948000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "960760000", "reportedCurrency": "USD", "retainedEarnings": "-1062211000", "totalLiabilities": "2853303000", "otherCurrentAssets": "123705000", "totalCurrentAssets": "1065209000", "currentLongTermDebt": "1860064000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301739000", "currentAccountsPayable": "100138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "680736000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "233122000", "totalCurrentLiabilities": "2537384000", "otherNonCurrentLiabilities": "214398000", "totalNonCurrentLiabilities": "315919000", "cashAndShortTermInvestments": "146235000", "commonStockSharesOutstanding": "75235966", "intangibleAssetsExcludingGoodwill": "960760000", "cashAndCashEquivalentsAtCarryingValue": "146235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29993000", "profitLoss": "None", "dividendPayout": "27243000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27839000", "operatingCashflow": "-29348000", "capitalExpenditures": "13100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128240000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35652000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 548725000, "cost_of_revenue": 323884000, "gross_profit": 224841000, "ebit": 59187000, "ebitda": 90528000, "pretax_income": 30176000, "tax_provision": 8052000, "net_income": 11921000, "net_income_to_common": 11921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59659000, "total_current_assets": 964771000, "total_assets": 3297422000, "short_term_debt": 1774290000, "long_term_debt": 1759290000, "total_debt": 3533580000, "total_liabilities": 2766848000, "total_equity": 678620000, "shares_outstanding": 75505000, "goodwill_and_intangibles": 1879312000 }, "cash_flow": { "operating_cash_flow": 9974000, "capital_expenditure": 22194000, "free_cash_flow": 32168000, "dividends_paid": 25880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241242, "ticker_id": 791, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59187000", "ebitda": "90528000", "netIncome": "11921000", "grossProfit": "224841000", "depreciation": "None", "totalRevenue": "548725000", "costOfRevenue": "323884000", "interestIncome": "146000", "incomeBeforeTax": "30176000", "interestExpense": "46458000", "operatingIncome": "400318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8052000", "reportedCurrency": "USD", "netInterestIncome": "-30193000", "nonInterestIncome": "None", "operatingExpenses": "-175477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31341000", "sellingGeneralAndAdministrative": "19453000", "netIncomeFromContinuingOperations": "22124000" }, "balance": { "goodwill": "895916000", "inventory": "571248000", "commonStock": "1289010000", "currentDebt": "None", "investments": "None", "totalAssets": "3297422000", "longTermDebt": "1759290000", "shortTermDebt": "1774290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "983396000", "reportedCurrency": "USD", "retainedEarnings": "-1004975000", "totalLiabilities": "2766848000", "otherCurrentAssets": "126692000", "totalCurrentAssets": "964771000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2332651000", "currentAccountsPayable": "103239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533580000", "totalShareholderEquity": "678620000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480774000", "totalCurrentLiabilities": "2433423000", "otherNonCurrentLiabilities": "225334000", "totalNonCurrentLiabilities": "333425000", "cashAndShortTermInvestments": "59659000", "commonStockSharesOutstanding": "75505000", "intangibleAssetsExcludingGoodwill": "983396000", "cashAndCashEquivalentsAtCarryingValue": "59659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22124000", "profitLoss": "None", "dividendPayout": "25880000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-25851000", "operatingCashflow": "9974000", "capitalExpenditures": "22194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49732000", "cashflowFromInvestment": "-70200000", "stockBasedCompensation": "3319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548725000, "cost_of_revenue": 323884000, "gross_profit": 224841000, "research_and_development": null, "selling_general_admin": 19453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59187000, "depreciation_amortisation": 31341000, "ebitda": 90528000, "interest_expense": 46458000, "interest_income": null, "other_non_operating": null, "pretax_income": 30176000, "tax_provision": 8052000, "effective_tax_rate": null, "net_income": 11921000, "net_income_continuing_ops": 22124000, "net_income_to_common": 11921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59659000, "short_term_investments": null, "net_receivables": 207172000, "inventory": 571248000, "other_current_assets": null, "total_current_assets": 964771000, "net_ppe": null, "goodwill": 895916000, "intangible_assets": 983396000, "goodwill_and_intangibles": 1879312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2332651000, "total_assets": 3297422000, "short_term_debt": 1774290000, "accounts_payable": 103239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2433423000, "long_term_debt": 1759290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333425000, "total_liabilities": 2766848000, "total_debt": 3533580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1004975000, "total_equity": 678620000, "shares_outstanding": 75505000, "operating_cash_flow": 9974000, "stock_based_compensation": 3319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70200000, "dividends_paid": 25880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49732000, "free_cash_flow": 32168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59187000", "ebitda": "90528000", "netIncome": "11921000", "grossProfit": "224841000", "depreciation": "None", "totalRevenue": "548725000", "costOfRevenue": "323884000", "interestIncome": "146000", "incomeBeforeTax": "30176000", "interestExpense": "46458000", "operatingIncome": "400318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8052000", "reportedCurrency": "USD", "netInterestIncome": "-30193000", "nonInterestIncome": "None", "operatingExpenses": "-175477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31341000", "sellingGeneralAndAdministrative": "19453000", "netIncomeFromContinuingOperations": "22124000" }, "balance": { "goodwill": "895916000", "inventory": "571248000", "commonStock": "1289010000", "currentDebt": "None", "investments": "None", "totalAssets": "3297422000", "longTermDebt": "1759290000", "shortTermDebt": "1774290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "983396000", "reportedCurrency": "USD", "retainedEarnings": "-1004975000", "totalLiabilities": "2766848000", "otherCurrentAssets": "126692000", "totalCurrentAssets": "964771000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "207172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2332651000", "currentAccountsPayable": "103239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3533580000", "totalShareholderEquity": "678620000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480774000", "totalCurrentLiabilities": "2433423000", "otherNonCurrentLiabilities": "225334000", "totalNonCurrentLiabilities": "333425000", "cashAndShortTermInvestments": "59659000", "commonStockSharesOutstanding": "75505000", "intangibleAssetsExcludingGoodwill": "983396000", "cashAndCashEquivalentsAtCarryingValue": "59659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22124000", "profitLoss": "None", "dividendPayout": "25880000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-25851000", "operatingCashflow": "9974000", "capitalExpenditures": "22194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49732000", "cashflowFromInvestment": "-70200000", "stockBasedCompensation": "3319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31341000", "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": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 582623000, "cost_of_revenue": 308045000, "gross_profit": 274578000, "ebit": 69573000, "ebitda": 113216000, "pretax_income": 42215000, "tax_provision": 10754000, "net_income": 22064000, "net_income_to_common": 22064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71948000, "total_current_assets": 1524547000, "total_assets": 3961414000, "short_term_debt": 12500000, "long_term_debt": 1763687000, "total_debt": 1776187000, "total_liabilities": 2459533000, "total_equity": 1236965000, "shares_outstanding": 75645000, "goodwill_and_intangibles": 2066509000 }, "cash_flow": { "operating_cash_flow": -29227000, "capital_expenditure": 15588000, "free_cash_flow": -13639000, "dividends_paid": 25258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241244, "ticker_id": 791, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69573000", "ebitda": "113216000", "netIncome": "22064000", "grossProfit": "274578000", "depreciation": "None", "totalRevenue": "582623000", "costOfRevenue": "308045000", "interestIncome": "None", "incomeBeforeTax": "42215000", "interestExpense": "28384000", "operatingIncome": "-70268000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10754000", "reportedCurrency": "USD", "netInterestIncome": "-28363000", "nonInterestIncome": "None", "operatingExpenses": "344846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43643000", "sellingGeneralAndAdministrative": "18383000", "netIncomeFromContinuingOperations": "31461000" }, "balance": { "goodwill": "1004084000", "inventory": "939361000", "commonStock": "1289348000", "currentDebt": "None", "investments": "None", "totalAssets": "3961414000", "longTermDebt": "1763687000", "shortTermDebt": "12500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1062425000", "reportedCurrency": "USD", "retainedEarnings": "-372365000", "totalLiabilities": "2459533000", "otherCurrentAssets": "100550000", "totalCurrentAssets": "1524547000", "currentLongTermDebt": "12500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2436867000", "currentAccountsPayable": "95782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776187000", "totalShareholderEquity": "1236965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252938000", "totalCurrentLiabilities": "361220000", "otherNonCurrentLiabilities": "198849000", "totalNonCurrentLiabilities": "2098313000", "cashAndShortTermInvestments": "71948000", "commonStockSharesOutstanding": "75645000", "intangibleAssetsExcludingGoodwill": "1062425000", "cashAndCashEquivalentsAtCarryingValue": "71948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31461000", "profitLoss": "None", "dividendPayout": "25258000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-94237000", "operatingCashflow": "-29227000", "capitalExpenditures": "15588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47516000", "cashflowFromInvestment": "-16177000", "stockBasedCompensation": "4769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582623000, "cost_of_revenue": 308045000, "gross_profit": 274578000, "research_and_development": null, "selling_general_admin": 18383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69573000, "depreciation_amortisation": 43643000, "ebitda": 113216000, "interest_expense": 28384000, "interest_income": null, "other_non_operating": null, "pretax_income": 42215000, "tax_provision": 10754000, "effective_tax_rate": null, "net_income": 22064000, "net_income_continuing_ops": 31461000, "net_income_to_common": 22064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71948000, "short_term_investments": null, "net_receivables": 412688000, "inventory": 939361000, "other_current_assets": null, "total_current_assets": 1524547000, "net_ppe": null, "goodwill": 1004084000, "intangible_assets": 1062425000, "goodwill_and_intangibles": 2066509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2436867000, "total_assets": 3961414000, "short_term_debt": 12500000, "accounts_payable": 95782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 361220000, "long_term_debt": 1763687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2098313000, "total_liabilities": 2459533000, "total_debt": 1776187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -372365000, "total_equity": 1236965000, "shares_outstanding": 75645000, "operating_cash_flow": -29227000, "stock_based_compensation": 4769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16177000, "dividends_paid": 25258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47516000, "free_cash_flow": -13639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69573000", "ebitda": "113216000", "netIncome": "22064000", "grossProfit": "274578000", "depreciation": "None", "totalRevenue": "582623000", "costOfRevenue": "308045000", "interestIncome": "None", "incomeBeforeTax": "42215000", "interestExpense": "28384000", "operatingIncome": "-70268000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10754000", "reportedCurrency": "USD", "netInterestIncome": "-28363000", "nonInterestIncome": "None", "operatingExpenses": "344846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43643000", "sellingGeneralAndAdministrative": "18383000", "netIncomeFromContinuingOperations": "31461000" }, "balance": { "goodwill": "1004084000", "inventory": "939361000", "commonStock": "1289348000", "currentDebt": "None", "investments": "None", "totalAssets": "3961414000", "longTermDebt": "1763687000", "shortTermDebt": "12500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1062425000", "reportedCurrency": "USD", "retainedEarnings": "-372365000", "totalLiabilities": "2459533000", "otherCurrentAssets": "100550000", "totalCurrentAssets": "1524547000", "currentLongTermDebt": "12500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2436867000", "currentAccountsPayable": "95782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776187000", "totalShareholderEquity": "1236965000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "252938000", "totalCurrentLiabilities": "361220000", "otherNonCurrentLiabilities": "198849000", "totalNonCurrentLiabilities": "2098313000", "cashAndShortTermInvestments": "71948000", "commonStockSharesOutstanding": "75645000", "intangibleAssetsExcludingGoodwill": "1062425000", "cashAndCashEquivalentsAtCarryingValue": "71948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31461000", "profitLoss": "None", "dividendPayout": "25258000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-94237000", "operatingCashflow": "-29227000", "capitalExpenditures": "15588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47516000", "cashflowFromInvestment": "-16177000", "stockBasedCompensation": "4769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 426705000, "cost_of_revenue": 238520000, "gross_profit": 188185000, "ebit": -58772000, "ebitda": -24047000, "pretax_income": -88368000, "tax_provision": 15593000, "net_income": -73052000, "net_income_to_common": -73052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68370000, "total_current_assets": 1396561000, "total_assets": 3858194000, "short_term_debt": 10000000, "long_term_debt": 1712084000, "total_debt": 1722084000, "total_liabilities": 2389442000, "total_equity": 1216504000, "shares_outstanding": 75389000, "goodwill_and_intangibles": 2092332000 }, "cash_flow": { "operating_cash_flow": -35182000, "capital_expenditure": 11172000, "free_cash_flow": -24010000, "dividends_paid": 24947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241245, "ticker_id": 791, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58772000", "ebitda": "-24047000", "netIncome": "-73052000", "grossProfit": "188185000", "depreciation": "None", "totalRevenue": "426705000", "costOfRevenue": "238520000", "interestIncome": "None", "incomeBeforeTax": "-88368000", "interestExpense": "30630000", "operatingIncome": "7480000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15593000", "reportedCurrency": "USD", "netInterestIncome": "-27565000", "nonInterestIncome": "None", "operatingExpenses": "180705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34725000", "sellingGeneralAndAdministrative": "18864000", "netIncomeFromContinuingOperations": "-13723000" }, "balance": { "goodwill": "1003685000", "inventory": "843634000", "commonStock": "1285796000", "currentDebt": "None", "investments": "None", "totalAssets": "3858194000", "longTermDebt": "1712084000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1088647000", "reportedCurrency": "USD", "retainedEarnings": "-369171000", "totalLiabilities": "2389442000", "otherCurrentAssets": "126027000", "totalCurrentAssets": "1396561000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2461633000", "currentAccountsPayable": "94837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722084000", "totalShareholderEquity": "1216504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "229451000", "totalCurrentLiabilities": "334288000", "otherNonCurrentLiabilities": "204852000", "totalNonCurrentLiabilities": "2055154000", "cashAndShortTermInvestments": "68370000", "commonStockSharesOutstanding": "75389000", "intangibleAssetsExcludingGoodwill": "1088647000", "cashAndCashEquivalentsAtCarryingValue": "68370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13723000", "profitLoss": "None", "dividendPayout": "24947000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-78671000", "operatingCashflow": "-35182000", "capitalExpenditures": "11172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7196000", "cashflowFromInvestment": "46062000", "stockBasedCompensation": "4769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426705000, "cost_of_revenue": 238520000, "gross_profit": 188185000, "research_and_development": null, "selling_general_admin": 18864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58772000, "depreciation_amortisation": 34725000, "ebitda": -24047000, "interest_expense": 30630000, "interest_income": null, "other_non_operating": null, "pretax_income": -88368000, "tax_provision": 15593000, "effective_tax_rate": null, "net_income": -73052000, "net_income_continuing_ops": -13723000, "net_income_to_common": -73052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68370000, "short_term_investments": null, "net_receivables": 358530000, "inventory": 843634000, "other_current_assets": null, "total_current_assets": 1396561000, "net_ppe": null, "goodwill": 1003685000, "intangible_assets": 1088647000, "goodwill_and_intangibles": 2092332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2461633000, "total_assets": 3858194000, "short_term_debt": 10000000, "accounts_payable": 94837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334288000, "long_term_debt": 1712084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2055154000, "total_liabilities": 2389442000, "total_debt": 1722084000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -369171000, "total_equity": 1216504000, "shares_outstanding": 75389000, "operating_cash_flow": -35182000, "stock_based_compensation": 4769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46062000, "dividends_paid": 24947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7196000, "free_cash_flow": -24010000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58772000", "ebitda": "-24047000", "netIncome": "-73052000", "grossProfit": "188185000", "depreciation": "None", "totalRevenue": "426705000", "costOfRevenue": "238520000", "interestIncome": "None", "incomeBeforeTax": "-88368000", "interestExpense": "30630000", "operatingIncome": "7480000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15593000", "reportedCurrency": "USD", "netInterestIncome": "-27565000", "nonInterestIncome": "None", "operatingExpenses": "180705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34725000", "sellingGeneralAndAdministrative": "18864000", "netIncomeFromContinuingOperations": "-13723000" }, "balance": { "goodwill": "1003685000", "inventory": "843634000", "commonStock": "1285796000", "currentDebt": "None", "investments": "None", "totalAssets": "3858194000", "longTermDebt": "1712084000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1088647000", "reportedCurrency": "USD", "retainedEarnings": "-369171000", "totalLiabilities": "2389442000", "otherCurrentAssets": "126027000", "totalCurrentAssets": "1396561000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2461633000", "currentAccountsPayable": "94837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722084000", "totalShareholderEquity": "1216504000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "229451000", "totalCurrentLiabilities": "334288000", "otherNonCurrentLiabilities": "204852000", "totalNonCurrentLiabilities": "2055154000", "cashAndShortTermInvestments": "68370000", "commonStockSharesOutstanding": "75389000", "intangibleAssetsExcludingGoodwill": "1088647000", "cashAndCashEquivalentsAtCarryingValue": "68370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13723000", "profitLoss": "None", "dividendPayout": "24947000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-78671000", "operatingCashflow": "-35182000", "capitalExpenditures": "11172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7196000", "cashflowFromInvestment": "46062000", "stockBasedCompensation": "4769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 410826000, "cost_of_revenue": 235874000, "gross_profit": 174952000, "ebit": -59257000, "ebitda": -25315000, "pretax_income": -85821000, "tax_provision": 3110000, "net_income": -56177000, "net_income_to_common": -56177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64715000, "total_current_assets": 1318598000, "total_assets": 3865029000, "short_term_debt": 10000000, "long_term_debt": 1705982000, "total_debt": 1715982000, "total_liabilities": 2370818000, "total_equity": 1251271000, "shares_outstanding": 75274000, "goodwill_and_intangibles": 2168463000 }, "cash_flow": { "operating_cash_flow": -13201000, "capital_expenditure": 7747000, "free_cash_flow": -5454000, "dividends_paid": 24863000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241246, "ticker_id": 791, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59257000", "ebitda": "-25315000", "netIncome": "-56177000", "grossProfit": "174952000", "depreciation": "None", "totalRevenue": "410826000", "costOfRevenue": "235874000", "interestIncome": "1848000", "incomeBeforeTax": "-85821000", "interestExpense": "28120000", "operatingIncome": "-12107000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3110000", "reportedCurrency": "USD", "netInterestIncome": "-24580000", "nonInterestIncome": "None", "operatingExpenses": "187059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33942000", "sellingGeneralAndAdministrative": "18067000", "netIncomeFromContinuingOperations": "2436000" }, "balance": { "goodwill": "1023024000", "inventory": "788809000", "commonStock": "1282521000", "currentDebt": "None", "investments": "None", "totalAssets": "3865029000", "longTermDebt": "1705982000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1145439000", "reportedCurrency": "USD", "retainedEarnings": "-324695000", "totalLiabilities": "2370818000", "otherCurrentAssets": "126764000", "totalCurrentAssets": "1318598000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2546431000", "currentAccountsPayable": "82371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1715982000", "totalShareholderEquity": "1251271000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230585000", "totalCurrentLiabilities": "322956000", "otherNonCurrentLiabilities": "202019000", "totalNonCurrentLiabilities": "2047862000", "cashAndShortTermInvestments": "64715000", "commonStockSharesOutstanding": "75274000", "intangibleAssetsExcludingGoodwill": "1145439000", "cashAndCashEquivalentsAtCarryingValue": "64715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2436000", "profitLoss": "None", "dividendPayout": "24863000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-30606000", "operatingCashflow": "-13201000", "capitalExpenditures": "7747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10905000", "cashflowFromInvestment": "-382478000", "stockBasedCompensation": "8257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24863000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410826000, "cost_of_revenue": 235874000, "gross_profit": 174952000, "research_and_development": null, "selling_general_admin": 18067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59257000, "depreciation_amortisation": 33942000, "ebitda": -25315000, "interest_expense": 28120000, "interest_income": null, "other_non_operating": null, "pretax_income": -85821000, "tax_provision": 3110000, "effective_tax_rate": null, "net_income": -56177000, "net_income_continuing_ops": 2436000, "net_income_to_common": -56177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64715000, "short_term_investments": null, "net_receivables": 338310000, "inventory": 788809000, "other_current_assets": null, "total_current_assets": 1318598000, "net_ppe": null, "goodwill": 1023024000, "intangible_assets": 1145439000, "goodwill_and_intangibles": 2168463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2546431000, "total_assets": 3865029000, "short_term_debt": 10000000, "accounts_payable": 82371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322956000, "long_term_debt": 1705982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047862000, "total_liabilities": 2370818000, "total_debt": 1715982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -324695000, "total_equity": 1251271000, "shares_outstanding": 75274000, "operating_cash_flow": -13201000, "stock_based_compensation": 8257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382478000, "dividends_paid": 24863000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10905000, "free_cash_flow": -5454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59257000", "ebitda": "-25315000", "netIncome": "-56177000", "grossProfit": "174952000", "depreciation": "None", "totalRevenue": "410826000", "costOfRevenue": "235874000", "interestIncome": "1848000", "incomeBeforeTax": "-85821000", "interestExpense": "28120000", "operatingIncome": "-12107000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3110000", "reportedCurrency": "USD", "netInterestIncome": "-24580000", "nonInterestIncome": "None", "operatingExpenses": "187059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33942000", "sellingGeneralAndAdministrative": "18067000", "netIncomeFromContinuingOperations": "2436000" }, "balance": { "goodwill": "1023024000", "inventory": "788809000", "commonStock": "1282521000", "currentDebt": "None", "investments": "None", "totalAssets": "3865029000", "longTermDebt": "1705982000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1145439000", "reportedCurrency": "USD", "retainedEarnings": "-324695000", "totalLiabilities": "2370818000", "otherCurrentAssets": "126764000", "totalCurrentAssets": "1318598000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2546431000", "currentAccountsPayable": "82371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1715982000", "totalShareholderEquity": "1251271000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230585000", "totalCurrentLiabilities": "322956000", "otherNonCurrentLiabilities": "202019000", "totalNonCurrentLiabilities": "2047862000", "cashAndShortTermInvestments": "64715000", "commonStockSharesOutstanding": "75274000", "intangibleAssetsExcludingGoodwill": "1145439000", "cashAndCashEquivalentsAtCarryingValue": "64715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2436000", "profitLoss": "None", "dividendPayout": "24863000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-30606000", "operatingCashflow": "-13201000", "capitalExpenditures": "7747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10905000", "cashflowFromInvestment": "-382478000", "stockBasedCompensation": "8257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24863000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 422924000, "cost_of_revenue": 258540000, "gross_profit": 164384000, "ebit": -33715000, "ebitda": -8320000, "pretax_income": -58492000, "tax_provision": 1104000, "net_income": 137437000, "net_income_to_common": 137437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 446684000, "total_current_assets": 1603820000, "total_assets": 3816981000, "short_term_debt": 10000000, "long_term_debt": 1661879000, "total_debt": 1671879000, "total_liabilities": 2297600000, "total_equity": 1326750000, "shares_outstanding": 72429000, "goodwill_and_intangibles": 1738985000 }, "cash_flow": { "operating_cash_flow": 21128000, "capital_expenditure": 12128000, "free_cash_flow": 33256000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241247, "ticker_id": 791, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33715000", "ebitda": "-8320000", "netIncome": "137437000", "grossProfit": "164384000", "depreciation": "None", "totalRevenue": "422924000", "costOfRevenue": "258540000", "interestIncome": "None", "incomeBeforeTax": "-58492000", "interestExpense": "32470999", "operatingIncome": "-32338000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1104000", "reportedCurrency": "USD", "netInterestIncome": "-25828000", "nonInterestIncome": "None", "operatingExpenses": "196722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25395000", "sellingGeneralAndAdministrative": "16534000", "netIncomeFromContinuingOperations": "-59596000" }, "balance": { "goodwill": "859907000", "inventory": "723194000", "commonStock": "1281303000", "currentDebt": "None", "investments": "None", "totalAssets": "3816981000", "longTermDebt": "1661879000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "879078000", "reportedCurrency": "USD", "retainedEarnings": "-249243000", "totalLiabilities": "2297600000", "otherCurrentAssets": "125759000", "totalCurrentAssets": "1603820000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2213161000", "currentAccountsPayable": "91089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1671879000", "totalShareholderEquity": "1326750000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186279000", "totalCurrentLiabilities": "312355000", "otherNonCurrentLiabilities": "203232000", "totalNonCurrentLiabilities": "1985245000", "cashAndShortTermInvestments": "446684000", "commonStockSharesOutstanding": "72429000", "intangibleAssetsExcludingGoodwill": "879078000", "cashAndCashEquivalentsAtCarryingValue": "446684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59596000", "profitLoss": "None", "dividendPayout": "24000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15133000", "operatingCashflow": "21128000", "capitalExpenditures": "12128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102236000", "cashflowFromInvestment": "466212000", "stockBasedCompensation": "1780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422924000, "cost_of_revenue": 258540000, "gross_profit": 164384000, "research_and_development": 13900000, "selling_general_admin": 16534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33715000, "depreciation_amortisation": 25395000, "ebitda": -8320000, "interest_expense": 32470999, "interest_income": null, "other_non_operating": null, "pretax_income": -58492000, "tax_provision": 1104000, "effective_tax_rate": null, "net_income": 137437000, "net_income_continuing_ops": -59596000, "net_income_to_common": 137437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 446684000, "short_term_investments": null, "net_receivables": 308183000, "inventory": 723194000, "other_current_assets": null, "total_current_assets": 1603820000, "net_ppe": null, "goodwill": 859907000, "intangible_assets": 879078000, "goodwill_and_intangibles": 1738985000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2213161000, "total_assets": 3816981000, "short_term_debt": 10000000, "accounts_payable": 91089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312355000, "long_term_debt": 1661879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985245000, "total_liabilities": 2297600000, "total_debt": 1671879000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249243000, "total_equity": 1326750000, "shares_outstanding": 72429000, "operating_cash_flow": 21128000, "stock_based_compensation": 1780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 466212000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102236000, "free_cash_flow": 33256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33715000", "ebitda": "-8320000", "netIncome": "137437000", "grossProfit": "164384000", "depreciation": "None", "totalRevenue": "422924000", "costOfRevenue": "258540000", "interestIncome": "None", "incomeBeforeTax": "-58492000", "interestExpense": "32470999", "operatingIncome": "-32338000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1104000", "reportedCurrency": "USD", "netInterestIncome": "-25828000", "nonInterestIncome": "None", "operatingExpenses": "196722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25395000", "sellingGeneralAndAdministrative": "16534000", "netIncomeFromContinuingOperations": "-59596000" }, "balance": { "goodwill": "859907000", "inventory": "723194000", "commonStock": "1281303000", "currentDebt": "None", "investments": "None", "totalAssets": "3816981000", "longTermDebt": "1661879000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "879078000", "reportedCurrency": "USD", "retainedEarnings": "-249243000", "totalLiabilities": "2297600000", "otherCurrentAssets": "125759000", "totalCurrentAssets": "1603820000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2213161000", "currentAccountsPayable": "91089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1671879000", "totalShareholderEquity": "1326750000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186279000", "totalCurrentLiabilities": "312355000", "otherNonCurrentLiabilities": "203232000", "totalNonCurrentLiabilities": "1985245000", "cashAndShortTermInvestments": "446684000", "commonStockSharesOutstanding": "72429000", "intangibleAssetsExcludingGoodwill": "879078000", "cashAndCashEquivalentsAtCarryingValue": "446684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59596000", "profitLoss": "None", "dividendPayout": "24000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15133000", "operatingCashflow": "21128000", "capitalExpenditures": "12128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102236000", "cashflowFromInvestment": "466212000", "stockBasedCompensation": "1780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 521065000, "cost_of_revenue": 295754000, "gross_profit": 225311000, "ebit": 17413000, "ebitda": 53362000, "pretax_income": -10147000, "tax_provision": 3837000, "net_income": -10154000, "net_income_to_common": -10154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64737000, "total_current_assets": 1315437000, "total_assets": 3810812000, "short_term_debt": 10000000, "long_term_debt": 1775776000, "total_debt": 1785776000, "total_liabilities": 2421063000, "total_equity": 1139580000, "shares_outstanding": 71881000, "goodwill_and_intangibles": 2111464000 }, "cash_flow": { "operating_cash_flow": 19713000, "capital_expenditure": 12108000, "free_cash_flow": 31821000, "dividends_paid": 24019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241249, "ticker_id": 791, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17413000", "ebitda": "53362000", "netIncome": "-10154000", "grossProfit": "225311000", "depreciation": "None", "totalRevenue": "521065000", "costOfRevenue": "295754000", "interestIncome": "None", "incomeBeforeTax": "-10147000", "interestExpense": "28573000", "operatingIncome": "-17373000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3837000", "reportedCurrency": "USD", "netInterestIncome": "-28565000", "nonInterestIncome": "None", "operatingExpenses": "242684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35949000", "sellingGeneralAndAdministrative": "147962000", "netIncomeFromContinuingOperations": "-5034000" }, "balance": { "goodwill": "1041469000", "inventory": "801887000", "commonStock": "1206917000", "currentDebt": "None", "investments": "None", "totalAssets": "3810812000", "longTermDebt": "1775776000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1069995000", "reportedCurrency": "USD", "retainedEarnings": "-362680000", "totalLiabilities": "2421063000", "otherCurrentAssets": "98974000", "totalCurrentAssets": "1315437000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2495375000", "currentAccountsPayable": "100226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365951000", "shortLongTermDebtTotal": "1785776000", "totalShareholderEquity": "1139580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "244093000", "totalCurrentLiabilities": "354319000", "otherNonCurrentLiabilities": "157850000", "totalNonCurrentLiabilities": "2066744000", "cashAndShortTermInvestments": "64737000", "commonStockSharesOutstanding": "71881000", "intangibleAssetsExcludingGoodwill": "1069995000", "cashAndCashEquivalentsAtCarryingValue": "64737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5034000", "profitLoss": "None", "dividendPayout": "24019000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15015000", "operatingCashflow": "19713000", "capitalExpenditures": "12108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8308000", "cashflowFromInvestment": "-13538000", "stockBasedCompensation": "3174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 521065000, "cost_of_revenue": 295754000, "gross_profit": 225311000, "research_and_development": null, "selling_general_admin": 147962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17413000, "depreciation_amortisation": 35949000, "ebitda": 53362000, "interest_expense": 28573000, "interest_income": null, "other_non_operating": null, "pretax_income": -10147000, "tax_provision": 3837000, "effective_tax_rate": null, "net_income": -10154000, "net_income_continuing_ops": -5034000, "net_income_to_common": -10154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64737000, "short_term_investments": null, "net_receivables": 349839000, "inventory": 801887000, "other_current_assets": null, "total_current_assets": 1315437000, "net_ppe": null, "goodwill": 1041469000, "intangible_assets": 1069995000, "goodwill_and_intangibles": 2111464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2495375000, "total_assets": 3810812000, "short_term_debt": 10000000, "accounts_payable": 100226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354319000, "long_term_debt": 1775776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066744000, "total_liabilities": 2421063000, "total_debt": 1785776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -362680000, "total_equity": 1139580000, "shares_outstanding": 71881000, "operating_cash_flow": 19713000, "stock_based_compensation": 3174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13538000, "dividends_paid": 24019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8308000, "free_cash_flow": 31821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17413000", "ebitda": "53362000", "netIncome": "-10154000", "grossProfit": "225311000", "depreciation": "None", "totalRevenue": "521065000", "costOfRevenue": "295754000", "interestIncome": "None", "incomeBeforeTax": "-10147000", "interestExpense": "28573000", "operatingIncome": "-17373000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3837000", "reportedCurrency": "USD", "netInterestIncome": "-28565000", "nonInterestIncome": "None", "operatingExpenses": "242684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35949000", "sellingGeneralAndAdministrative": "147962000", "netIncomeFromContinuingOperations": "-5034000" }, "balance": { "goodwill": "1041469000", "inventory": "801887000", "commonStock": "1206917000", "currentDebt": "None", "investments": "None", "totalAssets": "3810812000", "longTermDebt": "1775776000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1069995000", "reportedCurrency": "USD", "retainedEarnings": "-362680000", "totalLiabilities": "2421063000", "otherCurrentAssets": "98974000", "totalCurrentAssets": "1315437000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2495375000", "currentAccountsPayable": "100226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "365951000", "shortLongTermDebtTotal": "1785776000", "totalShareholderEquity": "1139580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "244093000", "totalCurrentLiabilities": "354319000", "otherNonCurrentLiabilities": "157850000", "totalNonCurrentLiabilities": "2066744000", "cashAndShortTermInvestments": "64737000", "commonStockSharesOutstanding": "71881000", "intangibleAssetsExcludingGoodwill": "1069995000", "cashAndCashEquivalentsAtCarryingValue": "64737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5034000", "profitLoss": "None", "dividendPayout": "24019000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15015000", "operatingCashflow": "19713000", "capitalExpenditures": "12108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8308000", "cashflowFromInvestment": "-13538000", "stockBasedCompensation": "3174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "income_statement": { "revenue": 486889000, "cost_of_revenue": 270248000, "gross_profit": 216641000, "ebit": 40984000, "ebitda": 77069000, "pretax_income": 14371000, "tax_provision": 4320000, "net_income": 13606000, "net_income_to_common": 13606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67354000, "total_current_assets": 1247173000, "total_assets": 3795693000, "short_term_debt": 10000000, "long_term_debt": 1757673000, "total_debt": 1767673000, "total_liabilities": 2378088000, "total_equity": 1176790000, "shares_outstanding": 71932000, "goodwill_and_intangibles": 2169211000 }, "cash_flow": { "operating_cash_flow": 6149000, "capital_expenditure": 15460000, "free_cash_flow": 21609000, "dividends_paid": 24033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241250, "ticker_id": 791, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:51.413543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40984000", "ebitda": "77069000", "netIncome": "13606000", "grossProfit": "216641000", "depreciation": "None", "totalRevenue": "486889000", "costOfRevenue": "270248000", "interestIncome": "None", "incomeBeforeTax": "14371000", "interestExpense": "27646000", "operatingIncome": "42113000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4320000", "reportedCurrency": "USD", "netInterestIncome": "-27639000", "nonInterestIncome": "None", "operatingExpenses": "174528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1125000", "costofGoodsAndServicesSold": "270248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36085000", "sellingGeneralAndAdministrative": "148218000", "netIncomeFromContinuingOperations": "21779000" }, "balance": { "goodwill": "1072951000", "inventory": "788283000", "commonStock": "1206953000", "currentDebt": "None", "investments": "None", "totalAssets": "3795693000", "longTermDebt": "1757673000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1096260000", "reportedCurrency": "USD", "retainedEarnings": "-328507000", "totalLiabilities": "2378088000", "otherCurrentAssets": "95245000", "totalCurrentAssets": "1247173000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2548520000", "currentAccountsPayable": "90234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "204804000", "shortLongTermDebtTotal": "1767673000", "totalShareholderEquity": "1176790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230640000", "totalCurrentLiabilities": "330874000", "otherNonCurrentLiabilities": "152075000", "totalNonCurrentLiabilities": "2047214000", "cashAndShortTermInvestments": "67354000", "commonStockSharesOutstanding": "71932000", "intangibleAssetsExcludingGoodwill": "1096260000", "cashAndCashEquivalentsAtCarryingValue": "67354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12891000", "profitLoss": "None", "dividendPayout": "24033000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-22477000", "operatingCashflow": "6149000", "capitalExpenditures": "15460000", "changeInReceivables": "29055000", "changeInExchangeRate": "None", "cashflowFromFinancing": "207273000", "cashflowFromInvestment": "-36895000", "stockBasedCompensation": "3666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13626000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486889000, "cost_of_revenue": 270248000, "gross_profit": 216641000, "research_and_development": null, "selling_general_admin": 148218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40984000, "depreciation_amortisation": 36085000, "ebitda": 77069000, "interest_expense": 27646000, "interest_income": null, "other_non_operating": null, "pretax_income": 14371000, "tax_provision": 4320000, "effective_tax_rate": null, "net_income": 13606000, "net_income_continuing_ops": 21779000, "net_income_to_common": 13606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67354000, "short_term_investments": null, "net_receivables": 296291000, "inventory": 788283000, "other_current_assets": null, "total_current_assets": 1247173000, "net_ppe": null, "goodwill": 1072951000, "intangible_assets": 1096260000, "goodwill_and_intangibles": 2169211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2548520000, "total_assets": 3795693000, "short_term_debt": 10000000, "accounts_payable": 90234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330874000, "long_term_debt": 1757673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047214000, "total_liabilities": 2378088000, "total_debt": 1767673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328507000, "total_equity": 1176790000, "shares_outstanding": 71932000, "operating_cash_flow": 6149000, "stock_based_compensation": 3666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36895000, "dividends_paid": 24033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 207273000, "free_cash_flow": 21609000, "net_change_in_cash": 13626000 }, "raw_data": { "income": { "ebit": "40984000", "ebitda": "77069000", "netIncome": "13606000", "grossProfit": "216641000", "depreciation": "None", "totalRevenue": "486889000", "costOfRevenue": "270248000", "interestIncome": "None", "incomeBeforeTax": "14371000", "interestExpense": "27646000", "operatingIncome": "42113000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4320000", "reportedCurrency": "USD", "netInterestIncome": "-27639000", "nonInterestIncome": "None", "operatingExpenses": "174528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1125000", "costofGoodsAndServicesSold": "270248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36085000", "sellingGeneralAndAdministrative": "148218000", "netIncomeFromContinuingOperations": "21779000" }, "balance": { "goodwill": "1072951000", "inventory": "788283000", "commonStock": "1206953000", "currentDebt": "None", "investments": "None", "totalAssets": "3795693000", "longTermDebt": "1757673000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1096260000", "reportedCurrency": "USD", "retainedEarnings": "-328507000", "totalLiabilities": "2378088000", "otherCurrentAssets": "95245000", "totalCurrentAssets": "1247173000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2548520000", "currentAccountsPayable": "90234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "204804000", "shortLongTermDebtTotal": "1767673000", "totalShareholderEquity": "1176790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "230640000", "totalCurrentLiabilities": "330874000", "otherNonCurrentLiabilities": "152075000", "totalNonCurrentLiabilities": "2047214000", "cashAndShortTermInvestments": "67354000", "commonStockSharesOutstanding": "71932000", "intangibleAssetsExcludingGoodwill": "1096260000", "cashAndCashEquivalentsAtCarryingValue": "67354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12891000", "profitLoss": "None", "dividendPayout": "24033000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-22477000", "operatingCashflow": "6149000", "capitalExpenditures": "15460000", "changeInReceivables": "29055000", "changeInExchangeRate": "None", "cashflowFromFinancing": "207273000", "cashflowFromInvestment": "-36895000", "stockBasedCompensation": "3666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13626000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1024000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }