{ "ticker": { "uuid": "5c9a3f43-0355-4fdf-b6c3-c359297f2237", "symbol": "BGS", "name": "B&G Foods Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/5c9a3f43-0355-4fdf-b6c3-c359297f2237/", "api_url": "https://sharemaestro.com/factors/api/tickers/5c9a3f43-0355-4fdf-b6c3-c359297f2237/" }, "ticker_metadata": { "id": 434, "uuid": "5c9a3f43-0355-4fdf-b6c3-c359297f2237", "symbol": "BGS", "name": "B&G Foods Inc", "asset_type": "equity", "market_cap": 331973000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "B&G Foods, Inc. manufactures, sells and distributes a portfolio of frozen and non-perishable food and household products in the United States, Canada and Puerto Rico. The company is headquartered in Parsippany, New Jersey.", "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": "5c9a3f43-0355-4fdf-b6c3-c359297f2237", "symbol": "BGS", "name": "B&G Foods Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/5c9a3f43-0355-4fdf-b6c3-c359297f2237/", "api_url": "https://sharemaestro.com/factors/api/tickers/5c9a3f43-0355-4fdf-b6c3-c359297f2237/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.83, "quality": 0.09, "momentum": 0.69, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 3.9, "market_cap": 312791700, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1145, "shareholder_yield": 0.1942, "roe": -0.19, "piotroski_f_score": 4, "momentum_12_1": 0.4548, "volatility_252d": 0.4853 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "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": "2026-06-07T06:52:06.762112+00:00", "batch_id": "" }, "size": { "price_close": 3.9, "market_cap": 312791700, "market_cap_usd": 312791700, "enterprise_value": 2269180700, "shares_outstanding": 80203000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7754, "ptbv_ratio": null, "ps_ratio": 0.1726, "pcf_ratio": 4.33, "pfcf_ratio": 3.2124, "ev_ebitda": 8.7344, "ev_ebit": 12.2396, "ev_sales": 1.2522, "ev_fcf": 23.305, "earnings_yield": null, "fcf_yield": 0.0429, "price_to_sales": 0.1726, "price_to_book": 0.7754, "price_to_cashflow": 4.33, "ebitda_to_ev": 0.1145, "sales_yield": 0.7986 }, "yield": { "dividend_yield": 0.1942, "buyback_yield": 0, "shareholder_yield": 0.1942, "debt_paydown_yield": null, "total_yield": 0.1942 }, "quality": { "gross_margin": 0.2053, "operating_margin": 0.1023, "net_margin": -0.0423, "ebitda_margin": 0.1434, "fcf_margin": 0.0537, "roe": -0.19, "roa": -0.027, "roic": 0.0589, "roc_greenblatt": null, "asset_turnover": 0.6389, "cash_conversion": -1.2705, "accruals_ratio": -0.0525, "sbc_to_revenue": 0.0004, "piotroski_f_score": 4, "altman_z_score": 1.3136, "earnings_stability_5y": 2.1349, "revenue_stability_5y": 0.0858, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1312, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.031, "net_debt_to_ebitda": 7.5305, "debt_to_assets": 0.7125, "interest_coverage": 1.2495, "current_ratio": 2.9913, "quick_ratio": 1.4171, "net_debt": 1956389000, "local_beta": 0.0045, "volatility_252d": 0.4853, "volatility_60d": 1.1202, "max_drawdown_12m": -0.296, "risk_adjusted_momentum": 0.9371 }, "growth": { "revenue_growth_1y": -0.0374, "revenue_growth_3y_cagr": -0.0544, "revenue_growth_5y_cagr": -0.0146, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4547, "book_value_growth_1y": -0.1445, "revenue_growth": -0.0374, "earnings_growth": null }, "momentum": { "price_return_1m": -0.271, "price_return_3m": -0.2589, "price_return_6m": -0.0634, "price_return_9m": -0.0547, "price_return_12m": 0.0605, "price_return_12m_ex1m": 0.4548, "momentum_6m": -0.0634, "momentum_12m": 0.0605, "momentum_12_1": 0.4548, "distance_from_52w_high": -0.296, "distance_from_52w_low": 0.0847, "relative_strength": -0.0395 }, "raw_ttm": { "revenue_ttm": 1812221000, "gross_profit_ttm": 372083000, "ebit_ttm": 185397000, "ebitda_ttm": 259797000, "net_income_ttm": -76636000, "eps_diluted_ttm": -0.9555, "operating_cash_flow_ttm": 72238001, "capital_expenditure_ttm": 25131000, "fcf_ttm": 97369001, "dividends_paid_ttm": 60756000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148376000, "cash_and_equivalents": 64542000, "total_current_assets": 673613000, "total_current_liabilities": 225191000, "net_ppe": null, "total_assets": 2836349000, "total_debt": 2020931000, "total_equity": 403404000, "net_working_capital": 403997000, "book_value_per_share": 5.0298, "retained_earnings": 389243000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1420324000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 14, "rank_ev_ebitda": 31, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 71, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 84, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 82, "rank_fcf_margin": 79, "rank_piotroski": 74, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 56 }, "composites": { "value_composite": 17, "quality_composite": 91, "momentum_composite": 31, "growth_composite": 81, "yield_composite": 3, "svqf_composite": 26, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 63, "overall_composite": 26, "quality_value_composite": 0.2733, "os_score": 0.74, "value_percentile": 0.83, "quality_percentile": 0.09, "momentum_percentile": 0.69, "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": 6, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 63, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3584, "ticker_id": 434, "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": "2026-06-07T06:52:06.762112+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.9, "market_cap": 312791700, "market_cap_usd": 312791700, "enterprise_value": 2269180700, "shares_outstanding": 80203000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77538076, "ptbv_ratio": null, "ps_ratio": 0.1726013, "pcf_ratio": 4.330016, "pfcf_ratio": 3.21243616, "ev_ebitda": 8.73443766, "ev_ebit": 12.23957615, "ev_sales": 1.25215451, "ev_fcf": 23.30496027, "earnings_yield": null, "fcf_yield": 0.04290932, "dividend_yield": 0.19423789, "buyback_yield": 0, "shareholder_yield": 0.19423789, "debt_paydown_yield": null, "total_yield": 0.19423789, "gross_margin": 0.20531878, "operating_margin": 0.10230375, "net_margin": -0.04228844, "ebitda_margin": 0.14335834, "fcf_margin": 0.0537291, "roe": -0.18997333, "roa": -0.02701924, "roic": 0.05892371, "roc_greenblatt": null, "asset_turnover": 0.63892737, "cash_conversion": -1.27053866, "accruals_ratio": -0.0524879, "sbc_to_revenue": 0.00043648, "debt_to_equity": 6.03103836, "net_debt_to_ebitda": 7.53045262, "debt_to_assets": 0.7125114, "interest_coverage": 1.24950801, "current_ratio": 2.99129628, "quick_ratio": 1.41709926, "net_debt": 1956389000, "revenue_growth_1y": -0.03740081, "revenue_growth_3y_cagr": -0.05442869, "revenue_growth_5y_cagr": -0.01456752, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.45467121, "book_value_growth_1y": -0.14445915, "piotroski_f_score": 4, "altman_z_score": 1.31361511, "earnings_stability_5y": 2.13491, "revenue_stability_5y": 0.085786, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27102804, "price_return_3m": -0.25885103, "price_return_6m": -0.06344556, "price_return_9m": -0.05466004, "price_return_12m": 0.06047422, "price_return_12m_ex1m": 0.4547531, "distance_from_52w_high": -0.29602888, "distance_from_52w_low": 0.08468919, "relative_strength": -0.03948936, "local_beta": 0.0045, "volatility_252d": 0.485258, "volatility_60d": 1.120247, "max_drawdown_12m": -0.29602888, "revenue_ttm": 1812221000, "gross_profit_ttm": 372083000, "ebit_ttm": 185397000, "ebitda_ttm": 259797000, "net_income_ttm": -76636000, "eps_diluted_ttm": -0.95552535, "operating_cash_flow_ttm": 72238001, "capital_expenditure_ttm": 25131000, "fcf_ttm": 97369001, "dividends_paid_ttm": 60756000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148376000, "cash_and_equivalents": 64542000, "total_current_assets": 673613000, "total_current_liabilities": 225191000, "net_ppe": null, "total_assets": 2836349000, "total_debt": 2020931000, "total_equity": 403404000, "net_working_capital": 403997000, "book_value_per_share": 5.02978692, "retained_earnings": 389243000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1420324000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 14, "rank_ev_ebitda": 31, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 71, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 84, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 82, "rank_fcf_margin": 79, "rank_piotroski": 74, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 56, "value_composite": 17, "quality_composite": 91, "momentum_composite": 31, "growth_composite": 81, "yield_composite": 3, "svqf_composite": 26, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 63, "overall_composite": 26, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.9, "os": 0.74, "value": 0.83, "quality": 0.09, "momentum": 0.69, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1942, "roe": -0.19, "momentum_12_1": 0.4548, "complete_fields": { "id": 3584, "ticker_id": 434, "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": "2026-06-07T06:52:06.762112+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.9, "market_cap": 312791700, "market_cap_usd": 312791700, "enterprise_value": 2269180700, "shares_outstanding": 80203000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77538076, "ptbv_ratio": null, "ps_ratio": 0.1726013, "pcf_ratio": 4.330016, "pfcf_ratio": 3.21243616, "ev_ebitda": 8.73443766, "ev_ebit": 12.23957615, "ev_sales": 1.25215451, "ev_fcf": 23.30496027, "earnings_yield": null, "fcf_yield": 0.04290932, "dividend_yield": 0.19423789, "buyback_yield": 0, "shareholder_yield": 0.19423789, "debt_paydown_yield": null, "total_yield": 0.19423789, "gross_margin": 0.20531878, "operating_margin": 0.10230375, "net_margin": -0.04228844, "ebitda_margin": 0.14335834, "fcf_margin": 0.0537291, "roe": -0.18997333, "roa": -0.02701924, "roic": 0.05892371, "roc_greenblatt": null, "asset_turnover": 0.63892737, "cash_conversion": -1.27053866, "accruals_ratio": -0.0524879, "sbc_to_revenue": 0.00043648, "debt_to_equity": 6.03103836, "net_debt_to_ebitda": 7.53045262, "debt_to_assets": 0.7125114, "interest_coverage": 1.24950801, "current_ratio": 2.99129628, "quick_ratio": 1.41709926, "net_debt": 1956389000, "revenue_growth_1y": -0.03740081, "revenue_growth_3y_cagr": -0.05442869, "revenue_growth_5y_cagr": -0.01456752, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.45467121, "book_value_growth_1y": -0.14445915, "piotroski_f_score": 4, "altman_z_score": 1.31361511, "earnings_stability_5y": 2.13491, "revenue_stability_5y": 0.085786, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27102804, "price_return_3m": -0.25885103, "price_return_6m": -0.06344556, "price_return_9m": -0.05466004, "price_return_12m": 0.06047422, "price_return_12m_ex1m": 0.4547531, "distance_from_52w_high": -0.29602888, "distance_from_52w_low": 0.08468919, "relative_strength": -0.03948936, "local_beta": 0.0045, "volatility_252d": 0.485258, "volatility_60d": 1.120247, "max_drawdown_12m": -0.29602888, "revenue_ttm": 1812221000, "gross_profit_ttm": 372083000, "ebit_ttm": 185397000, "ebitda_ttm": 259797000, "net_income_ttm": -76636000, "eps_diluted_ttm": -0.95552535, "operating_cash_flow_ttm": 72238001, "capital_expenditure_ttm": 25131000, "fcf_ttm": 97369001, "dividends_paid_ttm": 60756000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148376000, "cash_and_equivalents": 64542000, "total_current_assets": 673613000, "total_current_liabilities": 225191000, "net_ppe": null, "total_assets": 2836349000, "total_debt": 2020931000, "total_equity": 403404000, "net_working_capital": 403997000, "book_value_per_share": 5.02978692, "retained_earnings": 389243000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1420324000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 14, "rank_ev_ebitda": 31, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 71, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 84, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 82, "rank_fcf_margin": 79, "rank_piotroski": 74, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 56, "value_composite": 17, "quality_composite": 91, "momentum_composite": 31, "growth_composite": 81, "yield_composite": 3, "svqf_composite": 26, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 63, "overall_composite": 26, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 1828687000, "cost_of_revenue": 1446623000, "gross_profit": 382064000, "ebit": 198233000, "ebitda": 284608000, "pretax_income": -47734000, "tax_provision": -4477000, "net_income": -43257000, "net_income_to_common": -43257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56293000, "total_current_assets": 785617000, "total_assets": 2834886000, "short_term_debt": 20875000, "long_term_debt": 1945576000, "total_debt": 1966451000, "total_liabilities": 2381670000, "total_equity": 453216000, "shares_outstanding": 79755000, "goodwill_and_intangibles": 1734786000 }, "cash_flow": { "operating_cash_flow": 101396000, "capital_expenditure": 30647000, "free_cash_flow": 132043000, "dividends_paid": 60598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225951, "ticker_id": 434, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198233000", "ebitda": "284608000", "netIncome": "-43257000", "grossProfit": "382064000", "depreciation": "None", "totalRevenue": "1828687000", "costOfRevenue": "1446623000", "interestIncome": "152531000", "incomeBeforeTax": "-47734000", "interestExpense": "152385000", "operatingIncome": "198233000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4477000", "reportedCurrency": "USD", "netInterestIncome": "-149631000", "nonInterestIncome": "None", "operatingExpenses": "183831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86375000", "sellingGeneralAndAdministrative": "194947000", "netIncomeFromContinuingOperations": "-43257000" }, "balance": { "goodwill": "543812000", "inventory": "420766000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2834886000", "longTermDebt": "1945576000", "shortTermDebt": "20875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1190974000", "reportedCurrency": "USD", "retainedEarnings": "437080000", "totalLiabilities": "2381670000", "otherCurrentAssets": "150522000", "totalCurrentAssets": "785617000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2049178000", "currentAccountsPayable": "107669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304416000", "shortLongTermDebtTotal": "2001087000", "totalShareholderEquity": "453216000", "capitalLeaseObligations": "51333000", "otherCurrentLiabilities": "98774000", "totalCurrentLiabilities": "222841000", "otherNonCurrentLiabilities": "10866000", "totalNonCurrentLiabilities": "2158829000", "cashAndShortTermInvestments": "56293000", "commonStockSharesOutstanding": "79755000", "intangibleAssetsExcludingGoodwill": "1190974000", "cashAndCashEquivalentsAtCarryingValue": "56293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43257000", "profitLoss": "None", "dividendPayout": "60598000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23318000", "operatingCashflow": "101396000", "capitalExpenditures": "30647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135815000", "cashflowFromInvestment": "39316000", "stockBasedCompensation": "-13317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4937000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1828687000, "cost_of_revenue": 1446623000, "gross_profit": 382064000, "research_and_development": null, "selling_general_admin": 194947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198233000, "depreciation_amortisation": 86375000, "ebitda": 284608000, "interest_expense": 152385000, "interest_income": null, "other_non_operating": null, "pretax_income": -47734000, "tax_provision": -4477000, "effective_tax_rate": null, "net_income": -43257000, "net_income_continuing_ops": -43257000, "net_income_to_common": -43257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56293000, "short_term_investments": null, "net_receivables": 158036000, "inventory": 420766000, "other_current_assets": null, "total_current_assets": 785617000, "net_ppe": null, "goodwill": 543812000, "intangible_assets": 1190974000, "goodwill_and_intangibles": 1734786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2049178000, "total_assets": 2834886000, "short_term_debt": 20875000, "accounts_payable": 107669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222841000, "long_term_debt": 1945576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158829000, "total_liabilities": 2381670000, "total_debt": 1966451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437080000, "total_equity": 453216000, "shares_outstanding": 79755000, "operating_cash_flow": 101396000, "stock_based_compensation": -13317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39316000, "dividends_paid": 60598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135815000, "free_cash_flow": 132043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198233000", "ebitda": "284608000", "netIncome": "-43257000", "grossProfit": "382064000", "depreciation": "None", "totalRevenue": "1828687000", "costOfRevenue": "1446623000", "interestIncome": "152531000", "incomeBeforeTax": "-47734000", "interestExpense": "152385000", "operatingIncome": "198233000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4477000", "reportedCurrency": "USD", "netInterestIncome": "-149631000", "nonInterestIncome": "None", "operatingExpenses": "183831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1446623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86375000", "sellingGeneralAndAdministrative": "194947000", "netIncomeFromContinuingOperations": "-43257000" }, "balance": { "goodwill": "543812000", "inventory": "420766000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2834886000", "longTermDebt": "1945576000", "shortTermDebt": "20875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1190974000", "reportedCurrency": "USD", "retainedEarnings": "437080000", "totalLiabilities": "2381670000", "otherCurrentAssets": "150522000", "totalCurrentAssets": "785617000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2049178000", "currentAccountsPayable": "107669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304416000", "shortLongTermDebtTotal": "2001087000", "totalShareholderEquity": "453216000", "capitalLeaseObligations": "51333000", "otherCurrentLiabilities": "98774000", "totalCurrentLiabilities": "222841000", "otherNonCurrentLiabilities": "10866000", "totalNonCurrentLiabilities": "2158829000", "cashAndShortTermInvestments": "56293000", "commonStockSharesOutstanding": "79755000", "intangibleAssetsExcludingGoodwill": "1190974000", "cashAndCashEquivalentsAtCarryingValue": "56293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43257000", "profitLoss": "None", "dividendPayout": "60598000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23318000", "operatingCashflow": "101396000", "capitalExpenditures": "30647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135815000", "cashflowFromInvestment": "39316000", "stockBasedCompensation": "-13317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4937000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 1932454000, "cost_of_revenue": 1510504000, "gross_profit": 421950000, "ebit": -173062000, "ebitda": -85061000, "pretax_income": -330509000, "tax_provision": -79258000, "net_income": -251251000, "net_income_to_common": -251251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50583000, "total_current_assets": 781444000, "total_assets": 2994052000, "short_term_debt": 24314000, "long_term_debt": 2014823000, "total_debt": 2039137000, "total_liabilities": 2469245000, "total_equity": 524807000, "shares_outstanding": 79012000, "goodwill_and_intangibles": 1834177000 }, "cash_flow": { "operating_cash_flow": 130914000, "capital_expenditure": 27263000, "free_cash_flow": 158177000, "dividends_paid": 60041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225956, "ticker_id": 434, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-173062000", "ebitda": "-85061000", "netIncome": "-251251000", "grossProfit": "421950000", "depreciation": "None", "totalRevenue": "1932454000", "costOfRevenue": "1510504000", "interestIncome": "157447000", "incomeBeforeTax": "-330509000", "interestExpense": "157447000", "operatingIncome": "-177277000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79258000", "reportedCurrency": "USD", "netInterestIncome": "-157447000", "nonInterestIncome": "None", "operatingExpenses": "599227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1510504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88001000", "sellingGeneralAndAdministrative": "183609000", "netIncomeFromContinuingOperations": "-251251000" }, "balance": { "goodwill": "548231000", "inventory": "511232000", "commonStock": "791000", "currentDebt": "None", "investments": "None", "totalAssets": "2994052000", "longTermDebt": "2014823000", "shortTermDebt": "24314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1285946000", "reportedCurrency": "USD", "retainedEarnings": "528759000", "totalLiabilities": "2469245000", "otherCurrentAssets": "38301000", "totalCurrentAssets": "781444000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2212608000", "currentAccountsPayable": "113209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334323000", "shortLongTermDebtTotal": "2076834000", "totalShareholderEquity": "524807000", "capitalLeaseObligations": "56386000", "otherCurrentLiabilities": "98998000", "totalCurrentLiabilities": "236865000", "otherNonCurrentLiabilities": "11833000", "totalNonCurrentLiabilities": "2232380000", "cashAndShortTermInvestments": "50583000", "commonStockSharesOutstanding": "79012000", "intangibleAssetsExcludingGoodwill": "1285946000", "cashAndCashEquivalentsAtCarryingValue": "50583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-251251000", "profitLoss": "None", "dividendPayout": "60041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "43247000", "operatingCashflow": "130914000", "capitalExpenditures": "27263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92963000", "cashflowFromInvestment": "-27685000", "stockBasedCompensation": "8664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1932454000, "cost_of_revenue": 1510504000, "gross_profit": 421950000, "research_and_development": null, "selling_general_admin": 183609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173062000, "depreciation_amortisation": 88001000, "ebitda": -85061000, "interest_expense": 157447000, "interest_income": null, "other_non_operating": null, "pretax_income": -330509000, "tax_provision": -79258000, "effective_tax_rate": null, "net_income": -251251000, "net_income_continuing_ops": -251251000, "net_income_to_common": -251251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50583000, "short_term_investments": null, "net_receivables": 181328000, "inventory": 511232000, "other_current_assets": null, "total_current_assets": 781444000, "net_ppe": null, "goodwill": 548231000, "intangible_assets": 1285946000, "goodwill_and_intangibles": 1834177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2212608000, "total_assets": 2994052000, "short_term_debt": 24314000, "accounts_payable": 113209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236865000, "long_term_debt": 2014823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2232380000, "total_liabilities": 2469245000, "total_debt": 2039137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 528759000, "total_equity": 524807000, "shares_outstanding": 79012000, "operating_cash_flow": 130914000, "stock_based_compensation": 8664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27685000, "dividends_paid": 60041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92963000, "free_cash_flow": 158177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-173062000", "ebitda": "-85061000", "netIncome": "-251251000", "grossProfit": "421950000", "depreciation": "None", "totalRevenue": "1932454000", "costOfRevenue": "1510504000", "interestIncome": "157447000", "incomeBeforeTax": "-330509000", "interestExpense": "157447000", "operatingIncome": "-177277000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79258000", "reportedCurrency": "USD", "netInterestIncome": "-157447000", "nonInterestIncome": "None", "operatingExpenses": "599227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1510504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88001000", "sellingGeneralAndAdministrative": "183609000", "netIncomeFromContinuingOperations": "-251251000" }, "balance": { "goodwill": "548231000", "inventory": "511232000", "commonStock": "791000", "currentDebt": "None", "investments": "None", "totalAssets": "2994052000", "longTermDebt": "2014823000", "shortTermDebt": "24314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1285946000", "reportedCurrency": "USD", "retainedEarnings": "528759000", "totalLiabilities": "2469245000", "otherCurrentAssets": "38301000", "totalCurrentAssets": "781444000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2212608000", "currentAccountsPayable": "113209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334323000", "shortLongTermDebtTotal": "2076834000", "totalShareholderEquity": "524807000", "capitalLeaseObligations": "56386000", "otherCurrentLiabilities": "98998000", "totalCurrentLiabilities": "236865000", "otherNonCurrentLiabilities": "11833000", "totalNonCurrentLiabilities": "2232380000", "cashAndShortTermInvestments": "50583000", "commonStockSharesOutstanding": "79012000", "intangibleAssetsExcludingGoodwill": "1285946000", "cashAndCashEquivalentsAtCarryingValue": "50583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-251251000", "profitLoss": "None", "dividendPayout": "60041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "43247000", "operatingCashflow": "130914000", "capitalExpenditures": "27263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92963000", "cashflowFromInvestment": "-27685000", "stockBasedCompensation": "8664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88001000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 2062313000, "cost_of_revenue": 1606792000, "gross_profit": 455521000, "ebit": 84200000, "ebitda": 172581000, "pretax_income": -67133000, "tax_provision": -935000, "net_income": -66198000, "net_income_to_common": -66198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41094000, "total_current_assets": 802824000, "total_assets": 3463290000, "short_term_debt": 40009000, "long_term_debt": 2023088000, "total_debt": 2063097000, "total_liabilities": 2627827000, "total_equity": 835463000, "shares_outstanding": 74267132, "goodwill_and_intangibles": 2247235000 }, "cash_flow": { "operating_cash_flow": 247759000, "capital_expenditure": 25689000, "free_cash_flow": 273448000, "dividends_paid": 56011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225961, "ticker_id": 434, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84200000", "ebitda": "172581000", "netIncome": "-66198000", "grossProfit": "455521000", "depreciation": "None", "totalRevenue": "2062313000", "costOfRevenue": "1606792000", "interestIncome": "151333000", "incomeBeforeTax": "-67133000", "interestExpense": "151333000", "operatingIncome": "80419000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-935000", "reportedCurrency": "USD", "netInterestIncome": "-147406000", "nonInterestIncome": "None", "operatingExpenses": "375102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88381000", "sellingGeneralAndAdministrative": "190388000", "netIncomeFromContinuingOperations": "-44472000" }, "balance": { "goodwill": "619399000", "inventory": "568980000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "3463290000", "longTermDebt": "2023088000", "shortTermDebt": "40009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1627836000", "reportedCurrency": "USD", "retainedEarnings": "785090000", "totalLiabilities": "2627827000", "otherCurrentAssets": "41747000", "totalCurrentAssets": "802824000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2660466000", "currentAccountsPayable": "123778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374166000", "shortLongTermDebtTotal": "2117547000", "totalShareholderEquity": "835463000", "capitalLeaseObligations": "72459000", "otherCurrentLiabilities": "98156000", "totalCurrentLiabilities": "262418000", "otherNonCurrentLiabilities": "20818000", "totalNonCurrentLiabilities": "2365409000", "cashAndShortTermInvestments": "41094000", "commonStockSharesOutstanding": "74267132", "intangibleAssetsExcludingGoodwill": "1627836000", "cashAndCashEquivalentsAtCarryingValue": "41094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66198000", "profitLoss": "None", "dividendPayout": "56011000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "89909000", "operatingCashflow": "247759000", "capitalExpenditures": "25689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333691000", "cashflowFromInvestment": "81593000", "stockBasedCompensation": "7191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2062313000, "cost_of_revenue": 1606792000, "gross_profit": 455521000, "research_and_development": null, "selling_general_admin": 190388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84200000, "depreciation_amortisation": 88381000, "ebitda": 172581000, "interest_expense": 151333000, "interest_income": null, "other_non_operating": null, "pretax_income": -67133000, "tax_provision": -935000, "effective_tax_rate": null, "net_income": -66198000, "net_income_continuing_ops": -44472000, "net_income_to_common": -66198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41094000, "short_term_investments": null, "net_receivables": 151003000, "inventory": 568980000, "other_current_assets": null, "total_current_assets": 802824000, "net_ppe": null, "goodwill": 619399000, "intangible_assets": 1627836000, "goodwill_and_intangibles": 2247235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2660466000, "total_assets": 3463290000, "short_term_debt": 40009000, "accounts_payable": 123778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262418000, "long_term_debt": 2023088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2365409000, "total_liabilities": 2627827000, "total_debt": 2063097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 785090000, "total_equity": 835463000, "shares_outstanding": 74267132, "operating_cash_flow": 247759000, "stock_based_compensation": 7191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81593000, "dividends_paid": 56011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -333691000, "free_cash_flow": 273448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84200000", "ebitda": "172581000", "netIncome": "-66198000", "grossProfit": "455521000", "depreciation": "None", "totalRevenue": "2062313000", "costOfRevenue": "1606792000", "interestIncome": "151333000", "incomeBeforeTax": "-67133000", "interestExpense": "151333000", "operatingIncome": "80419000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-935000", "reportedCurrency": "USD", "netInterestIncome": "-147406000", "nonInterestIncome": "None", "operatingExpenses": "375102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88381000", "sellingGeneralAndAdministrative": "190388000", "netIncomeFromContinuingOperations": "-44472000" }, "balance": { "goodwill": "619399000", "inventory": "568980000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "3463290000", "longTermDebt": "2023088000", "shortTermDebt": "40009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1627836000", "reportedCurrency": "USD", "retainedEarnings": "785090000", "totalLiabilities": "2627827000", "otherCurrentAssets": "41747000", "totalCurrentAssets": "802824000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2660466000", "currentAccountsPayable": "123778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374166000", "shortLongTermDebtTotal": "2117547000", "totalShareholderEquity": "835463000", "capitalLeaseObligations": "72459000", "otherCurrentLiabilities": "98156000", "totalCurrentLiabilities": "262418000", "otherNonCurrentLiabilities": "20818000", "totalNonCurrentLiabilities": "2365409000", "cashAndShortTermInvestments": "41094000", "commonStockSharesOutstanding": "74267132", "intangibleAssetsExcludingGoodwill": "1627836000", "cashAndCashEquivalentsAtCarryingValue": "41094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66198000", "profitLoss": "None", "dividendPayout": "56011000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "89909000", "operatingCashflow": "247759000", "capitalExpenditures": "25689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333691000", "cashflowFromInvestment": "81593000", "stockBasedCompensation": "7191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88381000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 2163000000, "cost_of_revenue": 1753376000, "gross_profit": 409624000, "ebit": 106008000, "ebitda": 203444000, "pretax_income": -18907000, "tax_provision": -7537000, "net_income": -11370000, "net_income_to_common": -11370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45442000, "total_current_assets": 1018817000, "total_assets": 3841609000, "short_term_debt": 65662000, "long_term_debt": 2339049000, "total_debt": 2404711000, "total_liabilities": 2973443000, "total_equity": 868166000, "shares_outstanding": 70468061, "goodwill_and_intangibles": 2407398000 }, "cash_flow": { "operating_cash_flow": 5963000, "capital_expenditure": 22286000, "free_cash_flow": 28249000, "dividends_paid": 133355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225966, "ticker_id": 434, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106008000", "ebitda": "203444000", "netIncome": "-11370000", "grossProfit": "409624000", "depreciation": "None", "totalRevenue": "2163000000", "costOfRevenue": "1753376000", "interestIncome": "124915000", "incomeBeforeTax": "-18907000", "interestExpense": "124915000", "operatingIncome": "98628000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7537000", "reportedCurrency": "USD", "netInterestIncome": "-124915000", "nonInterestIncome": "None", "operatingExpenses": "310996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1753376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97436000", "sellingGeneralAndAdministrative": "185211000", "netIncomeFromContinuingOperations": "-11370000" }, "balance": { "goodwill": "619241000", "inventory": "726468000", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "3841609000", "longTermDebt": "2339049000", "shortTermDebt": "65662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1788157000", "reportedCurrency": "USD", "retainedEarnings": "876798000", "totalLiabilities": "2973443000", "otherCurrentAssets": "88864000", "totalCurrentAssets": "1018817000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2822792000", "currentAccountsPayable": "127809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "386287000", "shortLongTermDebtTotal": "2458233000", "totalShareholderEquity": "868166000", "capitalLeaseObligations": "69184000", "otherCurrentLiabilities": "77754000", "totalCurrentLiabilities": "271534000", "otherNonCurrentLiabilities": "20626000", "totalNonCurrentLiabilities": "2701909000", "cashAndShortTermInvestments": "45442000", "commonStockSharesOutstanding": "70468061", "intangibleAssetsExcludingGoodwill": "1788157000", "cashAndCashEquivalentsAtCarryingValue": "45442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11370000", "profitLoss": "None", "dividendPayout": "133355000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-124969000", "operatingCashflow": "5963000", "capitalExpenditures": "22286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45342000", "cashflowFromInvestment": "-39146000", "stockBasedCompensation": "3917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2163000000, "cost_of_revenue": 1753376000, "gross_profit": 409624000, "research_and_development": null, "selling_general_admin": 185211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106008000, "depreciation_amortisation": 97436000, "ebitda": 203444000, "interest_expense": 124915000, "interest_income": null, "other_non_operating": null, "pretax_income": -18907000, "tax_provision": -7537000, "effective_tax_rate": null, "net_income": -11370000, "net_income_continuing_ops": -11370000, "net_income_to_common": -11370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45442000, "short_term_investments": null, "net_receivables": 158043000, "inventory": 726468000, "other_current_assets": null, "total_current_assets": 1018817000, "net_ppe": null, "goodwill": 619241000, "intangible_assets": 1788157000, "goodwill_and_intangibles": 2407398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2822792000, "total_assets": 3841609000, "short_term_debt": 65662000, "accounts_payable": 127809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271534000, "long_term_debt": 2339049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2701909000, "total_liabilities": 2973443000, "total_debt": 2404711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 876798000, "total_equity": 868166000, "shares_outstanding": 70468061, "operating_cash_flow": 5963000, "stock_based_compensation": 3917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39146000, "dividends_paid": 133355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45342000, "free_cash_flow": 28249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106008000", "ebitda": "203444000", "netIncome": "-11370000", "grossProfit": "409624000", "depreciation": "None", "totalRevenue": "2163000000", "costOfRevenue": "1753376000", "interestIncome": "124915000", "incomeBeforeTax": "-18907000", "interestExpense": "124915000", "operatingIncome": "98628000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7537000", "reportedCurrency": "USD", "netInterestIncome": "-124915000", "nonInterestIncome": "None", "operatingExpenses": "310996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1753376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97436000", "sellingGeneralAndAdministrative": "185211000", "netIncomeFromContinuingOperations": "-11370000" }, "balance": { "goodwill": "619241000", "inventory": "726468000", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "3841609000", "longTermDebt": "2339049000", "shortTermDebt": "65662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1788157000", "reportedCurrency": "USD", "retainedEarnings": "876798000", "totalLiabilities": "2973443000", "otherCurrentAssets": "88864000", "totalCurrentAssets": "1018817000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2822792000", "currentAccountsPayable": "127809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "386287000", "shortLongTermDebtTotal": "2458233000", "totalShareholderEquity": "868166000", "capitalLeaseObligations": "69184000", "otherCurrentLiabilities": "77754000", "totalCurrentLiabilities": "271534000", "otherNonCurrentLiabilities": "20626000", "totalNonCurrentLiabilities": "2701909000", "cashAndShortTermInvestments": "45442000", "commonStockSharesOutstanding": "70468061", "intangibleAssetsExcludingGoodwill": "1788157000", "cashAndCashEquivalentsAtCarryingValue": "45442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11370000", "profitLoss": "None", "dividendPayout": "133355000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-124969000", "operatingCashflow": "5963000", "capitalExpenditures": "22286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45342000", "cashflowFromInvestment": "-39146000", "stockBasedCompensation": "3917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97436000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 2056264000, "cost_of_revenue": 1619298000, "gross_profit": 436966000, "ebit": 200543000, "ebitda": 297403000, "pretax_income": 93654000, "tax_provision": 26291000, "net_income": 67363000, "net_income_to_common": 67363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33690000, "total_current_assets": 834456000, "total_assets": 3828545000, "short_term_debt": 12420000, "long_term_debt": 2267759000, "total_debt": 2280179000, "total_liabilities": 2908291000, "total_equity": 920254000, "shares_outstanding": 65747000, "goodwill_and_intangibles": 2571990000 }, "cash_flow": { "operating_cash_flow": 93878000, "capital_expenditure": 43581000, "free_cash_flow": 137459000, "dividends_paid": 122896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225971, "ticker_id": 434, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200543000", "ebitda": "297403000", "netIncome": "67363000", "grossProfit": "436966000", "depreciation": "None", "totalRevenue": "2056264000", "costOfRevenue": "1619298000", "interestIncome": "106889000", "incomeBeforeTax": "93654000", "interestExpense": "106889000", "operatingIncome": "196079000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26291000", "reportedCurrency": "USD", "netInterestIncome": "-106889000", "nonInterestIncome": "None", "operatingExpenses": "240887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4464000", "costofGoodsAndServicesSold": "1619298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96860000", "sellingGeneralAndAdministrative": "188972000", "netIncomeFromContinuingOperations": "119945000" }, "balance": { "goodwill": "644871000", "inventory": "609794000", "commonStock": "685000", "currentDebt": "None", "investments": "None", "totalAssets": "3828545000", "longTermDebt": "2267759000", "shortTermDebt": "12420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1927119000", "reportedCurrency": "USD", "retainedEarnings": "934191000", "totalLiabilities": "2908291000", "otherCurrentAssets": "41407000", "totalCurrentAssets": "834456000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2994089000", "currentAccountsPayable": "129861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406637000", "shortLongTermDebtTotal": "2335786000", "totalShareholderEquity": "920254000", "capitalLeaseObligations": "68027000", "otherCurrentLiabilities": "99449000", "totalCurrentLiabilities": "244287000", "otherNonCurrentLiabilities": "85604000", "totalNonCurrentLiabilities": "2664004000", "cashAndShortTermInvestments": "33690000", "commonStockSharesOutstanding": "65747000", "intangibleAssetsExcludingGoodwill": "1927119000", "cashAndCashEquivalentsAtCarryingValue": "33690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67363000", "profitLoss": "None", "dividendPayout": "122896000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-117257000", "operatingCashflow": "93878000", "capitalExpenditures": "43581000", "changeInReceivables": "-12481000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69841000", "cashflowFromInvestment": "-42844000", "stockBasedCompensation": "5383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18807000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "239810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2056264000, "cost_of_revenue": 1619298000, "gross_profit": 436966000, "research_and_development": null, "selling_general_admin": 188972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200543000, "depreciation_amortisation": 96860000, "ebitda": 297403000, "interest_expense": 106889000, "interest_income": null, "other_non_operating": null, "pretax_income": 93654000, "tax_provision": 26291000, "effective_tax_rate": null, "net_income": 67363000, "net_income_continuing_ops": 119945000, "net_income_to_common": 67363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33690000, "short_term_investments": null, "net_receivables": 149565000, "inventory": 609794000, "other_current_assets": null, "total_current_assets": 834456000, "net_ppe": null, "goodwill": 644871000, "intangible_assets": 1927119000, "goodwill_and_intangibles": 2571990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2994089000, "total_assets": 3828545000, "short_term_debt": 12420000, "accounts_payable": 129861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244287000, "long_term_debt": 2267759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2664004000, "total_liabilities": 2908291000, "total_debt": 2280179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 934191000, "total_equity": 920254000, "shares_outstanding": 65747000, "operating_cash_flow": 93878000, "stock_based_compensation": 5383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42844000, "dividends_paid": 122896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69841000, "free_cash_flow": 137459000, "net_change_in_cash": -18807000 }, "raw_data": { "income": { "ebit": "200543000", "ebitda": "297403000", "netIncome": "67363000", "grossProfit": "436966000", "depreciation": "None", "totalRevenue": "2056264000", "costOfRevenue": "1619298000", "interestIncome": "106889000", "incomeBeforeTax": "93654000", "interestExpense": "106889000", "operatingIncome": "196079000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26291000", "reportedCurrency": "USD", "netInterestIncome": "-106889000", "nonInterestIncome": "None", "operatingExpenses": "240887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4464000", "costofGoodsAndServicesSold": "1619298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96860000", "sellingGeneralAndAdministrative": "188972000", "netIncomeFromContinuingOperations": "119945000" }, "balance": { "goodwill": "644871000", "inventory": "609794000", "commonStock": "685000", "currentDebt": "None", "investments": "None", "totalAssets": "3828545000", "longTermDebt": "2267759000", "shortTermDebt": "12420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1927119000", "reportedCurrency": "USD", "retainedEarnings": "934191000", "totalLiabilities": "2908291000", "otherCurrentAssets": "41407000", "totalCurrentAssets": "834456000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2994089000", "currentAccountsPayable": "129861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406637000", "shortLongTermDebtTotal": "2335786000", "totalShareholderEquity": "920254000", "capitalLeaseObligations": "68027000", "otherCurrentLiabilities": "99449000", "totalCurrentLiabilities": "244287000", "otherNonCurrentLiabilities": "85604000", "totalNonCurrentLiabilities": "2664004000", "cashAndShortTermInvestments": "33690000", "commonStockSharesOutstanding": "65747000", "intangibleAssetsExcludingGoodwill": "1927119000", "cashAndCashEquivalentsAtCarryingValue": "33690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67363000", "profitLoss": "None", "dividendPayout": "122896000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-117257000", "operatingCashflow": "93878000", "capitalExpenditures": "43581000", "changeInReceivables": "-12481000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69841000", "cashflowFromInvestment": "-42844000", "stockBasedCompensation": "5383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18807000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "239810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96860000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 1967909000, "cost_of_revenue": 1486169000, "gross_profit": 481740000, "ebit": 278996000, "ebitda": 354656000, "pretax_income": 177362000, "tax_provision": 45374000, "net_income": 131988000, "net_income_to_common": 131988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52182000, "total_current_assets": 737301000, "total_assets": 3767570000, "short_term_debt": 11034000, "long_term_debt": 2334086000, "total_debt": 2345120000, "total_liabilities": 2935693000, "total_equity": 831877000, "shares_outstanding": 64557000, "goodwill_and_intangibles": 2616073000 }, "cash_flow": { "operating_cash_flow": 281477000, "capital_expenditure": 26748000, "free_cash_flow": 308225000, "dividends_paid": 121874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225976, "ticker_id": 434, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278996000", "ebitda": "354656000", "netIncome": "131988000", "grossProfit": "481740000", "depreciation": "None", "totalRevenue": "1967909000", "costOfRevenue": "1486169000", "interestIncome": "101634000", "incomeBeforeTax": "177362000", "interestExpense": "101634000", "operatingIncome": "276438000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "45374000", "reportedCurrency": "USD", "netInterestIncome": "-101634000", "nonInterestIncome": "None", "operatingExpenses": "205302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2558000", "costofGoodsAndServicesSold": "1486169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75660000", "sellingGeneralAndAdministrative": "175591000", "netIncomeFromContinuingOperations": "222736000" }, "balance": { "goodwill": "644747000", "inventory": "492804000", "commonStock": "643000", "currentDebt": "None", "investments": "None", "totalAssets": "3767570000", "longTermDebt": "2334086000", "shortTermDebt": "11034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1971326000", "reportedCurrency": "USD", "retainedEarnings": "866828000", "totalLiabilities": "2935693000", "otherCurrentAssets": "43619000", "totalCurrentAssets": "737301000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3030269000", "currentAccountsPayable": "126537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "371854000", "shortLongTermDebtTotal": "2369079000", "totalShareholderEquity": "831877000", "capitalLeaseObligations": "34993000", "otherCurrentLiabilities": "107980000", "totalCurrentLiabilities": "245652000", "otherNonCurrentLiabilities": "62834000", "totalNonCurrentLiabilities": "2690041000", "cashAndShortTermInvestments": "52182000", "commonStockSharesOutstanding": "64557000", "intangibleAssetsExcludingGoodwill": "1971326000", "cashAndCashEquivalentsAtCarryingValue": "52182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131988000", "profitLoss": "None", "dividendPayout": "121874000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17271000", "operatingCashflow": "281477000", "capitalExpenditures": "26748000", "changeInReceivables": "10806000", "changeInExchangeRate": "None", "cashflowFromFinancing": "327952000", "cashflowFromInvestment": "-568893000", "stockBasedCompensation": "10618000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1967909000, "cost_of_revenue": 1486169000, "gross_profit": 481740000, "research_and_development": null, "selling_general_admin": 175591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278996000, "depreciation_amortisation": 75660000, "ebitda": 354656000, "interest_expense": 101634000, "interest_income": null, "other_non_operating": null, "pretax_income": 177362000, "tax_provision": 45374000, "effective_tax_rate": null, "net_income": 131988000, "net_income_continuing_ops": 222736000, "net_income_to_common": 131988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52182000, "short_term_investments": null, "net_receivables": 148696000, "inventory": 492804000, "other_current_assets": null, "total_current_assets": 737301000, "net_ppe": null, "goodwill": 644747000, "intangible_assets": 1971326000, "goodwill_and_intangibles": 2616073000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3030269000, "total_assets": 3767570000, "short_term_debt": 11034000, "accounts_payable": 126537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245652000, "long_term_debt": 2334086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2690041000, "total_liabilities": 2935693000, "total_debt": 2345120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 866828000, "total_equity": 831877000, "shares_outstanding": 64557000, "operating_cash_flow": 281477000, "stock_based_compensation": 10618000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568893000, "dividends_paid": 121874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 327952000, "free_cash_flow": 308225000, "net_change_in_cash": 40536000 }, "raw_data": { "income": { "ebit": "278996000", "ebitda": "354656000", "netIncome": "131988000", "grossProfit": "481740000", "depreciation": "None", "totalRevenue": "1967909000", "costOfRevenue": "1486169000", "interestIncome": "101634000", "incomeBeforeTax": "177362000", "interestExpense": "101634000", "operatingIncome": "276438000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "45374000", "reportedCurrency": "USD", "netInterestIncome": "-101634000", "nonInterestIncome": "None", "operatingExpenses": "205302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2558000", "costofGoodsAndServicesSold": "1486169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75660000", "sellingGeneralAndAdministrative": "175591000", "netIncomeFromContinuingOperations": "222736000" }, "balance": { "goodwill": "644747000", "inventory": "492804000", "commonStock": "643000", "currentDebt": "None", "investments": "None", "totalAssets": "3767570000", "longTermDebt": "2334086000", "shortTermDebt": "11034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1971326000", "reportedCurrency": "USD", "retainedEarnings": "866828000", "totalLiabilities": "2935693000", "otherCurrentAssets": "43619000", "totalCurrentAssets": "737301000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3030269000", "currentAccountsPayable": "126537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "371854000", "shortLongTermDebtTotal": "2369079000", "totalShareholderEquity": "831877000", "capitalLeaseObligations": "34993000", "otherCurrentLiabilities": "107980000", "totalCurrentLiabilities": "245652000", "otherNonCurrentLiabilities": "62834000", "totalNonCurrentLiabilities": "2690041000", "cashAndShortTermInvestments": "52182000", "commonStockSharesOutstanding": "64557000", "intangibleAssetsExcludingGoodwill": "1971326000", "cashAndCashEquivalentsAtCarryingValue": "52182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131988000", "profitLoss": "None", "dividendPayout": "121874000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17271000", "operatingCashflow": "281477000", "capitalExpenditures": "26748000", "changeInReceivables": "10806000", "changeInExchangeRate": "None", "cashflowFromFinancing": "327952000", "cashflowFromInvestment": "-568893000", "stockBasedCompensation": "10618000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75660000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 1660414000, "cost_of_revenue": 1277290000, "gross_profit": 383124000, "ebit": 203818000, "ebitda": 273948000, "pretax_income": 105692000, "tax_provision": 29303000, "net_income": 76389000, "net_income_to_common": 76389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11315000, "total_current_assets": 661793000, "total_assets": 3227590000, "short_term_debt": 15438000, "long_term_debt": 1874158000, "total_debt": 1889596000, "total_liabilities": 2415048000, "total_equity": 812542000, "shares_outstanding": 65039000, "goodwill_and_intangibles": 2211517000 }, "cash_flow": { "operating_cash_flow": 46504000, "capital_expenditure": 42355000, "free_cash_flow": 88859000, "dividends_paid": 123669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225981, "ticker_id": 434, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203818000", "ebitda": "273948000", "netIncome": "76389000", "grossProfit": "383124000", "depreciation": "None", "totalRevenue": "1660414000", "costOfRevenue": "1277290000", "interestIncome": "98126000", "incomeBeforeTax": "105692000", "interestExpense": "98126000", "operatingIncome": "203836000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29303000", "reportedCurrency": "USD", "netInterestIncome": "-98126000", "nonInterestIncome": "None", "operatingExpenses": "179288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-18000", "costofGoodsAndServicesSold": "1277290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70130000", "sellingGeneralAndAdministrative": "152945000", "netIncomeFromContinuingOperations": "134995000" }, "balance": { "goodwill": "596391000", "inventory": "472187000", "commonStock": "640000", "currentDebt": "None", "investments": "None", "totalAssets": "3227590000", "longTermDebt": "1874158000", "shortTermDebt": "15438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1615126000", "reportedCurrency": "USD", "retainedEarnings": "843796000", "totalLiabilities": "2415048000", "otherCurrentAssets": "25449000", "totalCurrentAssets": "661793000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2565797000", "currentAccountsPayable": "114936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304934000", "shortLongTermDebtTotal": "1921593000", "totalShareholderEquity": "812542000", "capitalLeaseObligations": "41810000", "otherCurrentLiabilities": "86080000", "totalCurrentLiabilities": "216908000", "otherNonCurrentLiabilities": "37646000", "totalNonCurrentLiabilities": "2198140000", "cashAndShortTermInvestments": "11315000", "commonStockSharesOutstanding": "65039000", "intangibleAssetsExcludingGoodwill": "1615126000", "cashAndCashEquivalentsAtCarryingValue": "11315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76389000", "profitLoss": "None", "dividendPayout": "123669000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-57436000", "operatingCashflow": "46504000", "capitalExpenditures": "42355000", "changeInReceivables": "13918000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77713000", "cashflowFromInvestment": "-124739000", "stockBasedCompensation": "2594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1660414000, "cost_of_revenue": 1277290000, "gross_profit": 383124000, "research_and_development": null, "selling_general_admin": 152945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203818000, "depreciation_amortisation": 70130000, "ebitda": 273948000, "interest_expense": 98126000, "interest_income": null, "other_non_operating": null, "pretax_income": 105692000, "tax_provision": 29303000, "effective_tax_rate": null, "net_income": 76389000, "net_income_continuing_ops": 134995000, "net_income_to_common": 76389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11315000, "short_term_investments": null, "net_receivables": 152842000, "inventory": 472187000, "other_current_assets": null, "total_current_assets": 661793000, "net_ppe": null, "goodwill": 596391000, "intangible_assets": 1615126000, "goodwill_and_intangibles": 2211517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2565797000, "total_assets": 3227590000, "short_term_debt": 15438000, "accounts_payable": 114936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216908000, "long_term_debt": 1874158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2198140000, "total_liabilities": 2415048000, "total_debt": 1889596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843796000, "total_equity": 812542000, "shares_outstanding": 65039000, "operating_cash_flow": 46504000, "stock_based_compensation": 2594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124739000, "dividends_paid": 123669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77713000, "free_cash_flow": 88859000, "net_change_in_cash": -522000 }, "raw_data": { "income": { "ebit": "203818000", "ebitda": "273948000", "netIncome": "76389000", "grossProfit": "383124000", "depreciation": "None", "totalRevenue": "1660414000", "costOfRevenue": "1277290000", "interestIncome": "98126000", "incomeBeforeTax": "105692000", "interestExpense": "98126000", "operatingIncome": "203836000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29303000", "reportedCurrency": "USD", "netInterestIncome": "-98126000", "nonInterestIncome": "None", "operatingExpenses": "179288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-18000", "costofGoodsAndServicesSold": "1277290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70130000", "sellingGeneralAndAdministrative": "152945000", "netIncomeFromContinuingOperations": "134995000" }, "balance": { "goodwill": "596391000", "inventory": "472187000", "commonStock": "640000", "currentDebt": "None", "investments": "None", "totalAssets": "3227590000", "longTermDebt": "1874158000", "shortTermDebt": "15438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1615126000", "reportedCurrency": "USD", "retainedEarnings": "843796000", "totalLiabilities": "2415048000", "otherCurrentAssets": "25449000", "totalCurrentAssets": "661793000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2565797000", "currentAccountsPayable": "114936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304934000", "shortLongTermDebtTotal": "1921593000", "totalShareholderEquity": "812542000", "capitalLeaseObligations": "41810000", "otherCurrentLiabilities": "86080000", "totalCurrentLiabilities": "216908000", "otherNonCurrentLiabilities": "37646000", "totalNonCurrentLiabilities": "2198140000", "cashAndShortTermInvestments": "11315000", "commonStockSharesOutstanding": "65039000", "intangibleAssetsExcludingGoodwill": "1615126000", "cashAndCashEquivalentsAtCarryingValue": "11315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76389000", "profitLoss": "None", "dividendPayout": "123669000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-57436000", "operatingCashflow": "46504000", "capitalExpenditures": "42355000", "changeInReceivables": "13918000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77713000", "cashflowFromInvestment": "-124739000", "stockBasedCompensation": "2594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70130000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 1700764000, "cost_of_revenue": 1351264000, "gross_profit": 349500000, "ebit": 330611000, "ebitda": 384250000, "pretax_income": 222277000, "tax_provision": 49842000, "net_income": 172435000, "net_income_to_common": 172435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11648000, "total_current_assets": 586096000, "total_assets": 3057795000, "short_term_debt": 0, "long_term_debt": 1635881000, "total_debt": 1635881000, "total_liabilities": 2157746000, "total_equity": 900049000, "shares_outstanding": 66255000, "goodwill_and_intangibles": 2180004000 }, "cash_flow": { "operating_cash_flow": 209456000, "capital_expenditure": 41627000, "free_cash_flow": 251083000, "dividends_paid": 124524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225986, "ticker_id": 434, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "330611000", "ebitda": "384250000", "netIncome": "172435000", "grossProfit": "349500000", "depreciation": "None", "totalRevenue": "1700764000", "costOfRevenue": "1351264000", "interestIncome": "108334000", "incomeBeforeTax": "222277000", "interestExpense": "108334000", "operatingIncome": "340154000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "49842000", "reportedCurrency": "USD", "netInterestIncome": "-108334000", "nonInterestIncome": "None", "operatingExpenses": "9346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-9543000", "costofGoodsAndServicesSold": "1351264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53639000", "sellingGeneralAndAdministrative": "151489000", "netIncomeFromContinuingOperations": "272119000" }, "balance": { "goodwill": "584435000", "inventory": "401355000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "3057795000", "longTermDebt": "1635881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1595569000", "reportedCurrency": "USD", "retainedEarnings": "806556000", "totalLiabilities": "2157746000", "otherCurrentAssets": "19988000", "totalCurrentAssets": "586096000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471699000", "currentAccountsPayable": "140000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282553000", "shortLongTermDebtTotal": "1638877000", "totalShareholderEquity": "900049000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86838000", "totalCurrentLiabilities": "258462000", "otherNonCurrentLiabilities": "24505000", "totalNonCurrentLiabilities": "1899284000", "cashAndShortTermInvestments": "11648000", "commonStockSharesOutstanding": "66255000", "intangibleAssetsExcludingGoodwill": "1595569000", "cashAndCashEquivalentsAtCarryingValue": "11648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172435000", "profitLoss": "None", "dividendPayout": "124524000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "88037000", "operatingCashflow": "209456000", "capitalExpenditures": "41627000", "changeInReceivables": "-12933000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-753327000", "cashflowFromInvestment": "347588000", "stockBasedCompensation": "3025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-196283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1700764000, "cost_of_revenue": 1351264000, "gross_profit": 349500000, "research_and_development": 0, "selling_general_admin": 151489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 330611000, "depreciation_amortisation": 53639000, "ebitda": 384250000, "interest_expense": 108334000, "interest_income": null, "other_non_operating": null, "pretax_income": 222277000, "tax_provision": 49842000, "effective_tax_rate": null, "net_income": 172435000, "net_income_continuing_ops": 272119000, "net_income_to_common": 172435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11648000, "short_term_investments": null, "net_receivables": 153105000, "inventory": 401355000, "other_current_assets": null, "total_current_assets": 586096000, "net_ppe": null, "goodwill": 584435000, "intangible_assets": 1595569000, "goodwill_and_intangibles": 2180004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2471699000, "total_assets": 3057795000, "short_term_debt": 0, "accounts_payable": 140000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258462000, "long_term_debt": 1635881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1899284000, "total_liabilities": 2157746000, "total_debt": 1635881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 806556000, "total_equity": 900049000, "shares_outstanding": 66255000, "operating_cash_flow": 209456000, "stock_based_compensation": 3025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 347588000, "dividends_paid": 124524000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -753327000, "free_cash_flow": 251083000, "net_change_in_cash": -196283000 }, "raw_data": { "income": { "ebit": "330611000", "ebitda": "384250000", "netIncome": "172435000", "grossProfit": "349500000", "depreciation": "None", "totalRevenue": "1700764000", "costOfRevenue": "1351264000", "interestIncome": "108334000", "incomeBeforeTax": "222277000", "interestExpense": "108334000", "operatingIncome": "340154000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "49842000", "reportedCurrency": "USD", "netInterestIncome": "-108334000", "nonInterestIncome": "None", "operatingExpenses": "9346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-9543000", "costofGoodsAndServicesSold": "1351264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53639000", "sellingGeneralAndAdministrative": "151489000", "netIncomeFromContinuingOperations": "272119000" }, "balance": { "goodwill": "584435000", "inventory": "401355000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "3057795000", "longTermDebt": "1635881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1595569000", "reportedCurrency": "USD", "retainedEarnings": "806556000", "totalLiabilities": "2157746000", "otherCurrentAssets": "19988000", "totalCurrentAssets": "586096000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471699000", "currentAccountsPayable": "140000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282553000", "shortLongTermDebtTotal": "1638877000", "totalShareholderEquity": "900049000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86838000", "totalCurrentLiabilities": "258462000", "otherNonCurrentLiabilities": "24505000", "totalNonCurrentLiabilities": "1899284000", "cashAndShortTermInvestments": "11648000", "commonStockSharesOutstanding": "66255000", "intangibleAssetsExcludingGoodwill": "1595569000", "cashAndCashEquivalentsAtCarryingValue": "11648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172435000", "profitLoss": "None", "dividendPayout": "124524000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "88037000", "operatingCashflow": "209456000", "capitalExpenditures": "41627000", "changeInReceivables": "-12933000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-753327000", "cashflowFromInvestment": "347588000", "stockBasedCompensation": "3025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124524000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-196283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53639000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 408936000, "cost_of_revenue": 333423000, "gross_profit": 75513000, "ebit": 25323000, "ebitda": 40283000, "pretax_income": -45275000, "tax_provision": -12731000, "net_income": -32544000, "net_income_to_common": -32544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64542000, "total_current_assets": 673613000, "total_assets": 2836349000, "short_term_debt": 20117000, "long_term_debt": 2000814000, "total_debt": 2020931000, "total_liabilities": 2432945000, "total_equity": 403404000, "shares_outstanding": 80203000, "goodwill_and_intangibles": 1823728000 }, "cash_flow": { "operating_cash_flow": 23587000, "capital_expenditure": 4871000, "free_cash_flow": 28458000, "dividends_paid": 15196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225949, "ticker_id": 434, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25323000", "ebitda": "40283000", "netIncome": "-32544000", "grossProfit": "75513000", "depreciation": "None", "totalRevenue": "408936000", "costOfRevenue": "333423000", "interestIncome": "None", "incomeBeforeTax": "-45275000", "interestExpense": "35822000", "operatingIncome": "25323000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-12731000", "reportedCurrency": "USD", "netInterestIncome": "-35822000", "nonInterestIncome": "None", "operatingExpenses": "50190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14960000", "sellingGeneralAndAdministrative": "50190000", "netIncomeFromContinuingOperations": "-32544000" }, "balance": { "goodwill": "549488000", "inventory": "354495000", "commonStock": "812000", "currentDebt": "None", "investments": "None", "totalAssets": "2836349000", "longTermDebt": "2000814000", "shortTermDebt": "20117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1274240000", "reportedCurrency": "USD", "retainedEarnings": "389243000", "totalLiabilities": "2432945000", "otherCurrentAssets": "101639000", "totalCurrentAssets": "673613000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2162736000", "currentAccountsPayable": "123013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57513000", "totalShareholderEquity": "403404000", "capitalLeaseObligations": "53013000", "otherCurrentLiabilities": "81346000", "totalCurrentLiabilities": "225191000", "otherNonCurrentLiabilities": "10643000", "totalNonCurrentLiabilities": "2207754000", "cashAndShortTermInvestments": "64542000", "commonStockSharesOutstanding": "80203000", "intangibleAssetsExcludingGoodwill": "1274240000", "cashAndCashEquivalentsAtCarryingValue": "64542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32543999", "profitLoss": "None", "dividendPayout": "15196000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "10049000", "operatingCashflow": "23587000", "capitalExpenditures": "4871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36215000", "cashflowFromInvestment": "-51386000", "stockBasedCompensation": "2837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408936000, "cost_of_revenue": 333423000, "gross_profit": 75513000, "research_and_development": null, "selling_general_admin": 50190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25323000, "depreciation_amortisation": 14960000, "ebitda": 40283000, "interest_expense": 35822000, "interest_income": null, "other_non_operating": null, "pretax_income": -45275000, "tax_provision": -12731000, "effective_tax_rate": null, "net_income": -32544000, "net_income_continuing_ops": -32544000, "net_income_to_common": -32544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64542000, "short_term_investments": null, "net_receivables": 152937000, "inventory": 354495000, "other_current_assets": null, "total_current_assets": 673613000, "net_ppe": null, "goodwill": 549488000, "intangible_assets": 1274240000, "goodwill_and_intangibles": 1823728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2162736000, "total_assets": 2836349000, "short_term_debt": 20117000, "accounts_payable": 123013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225191000, "long_term_debt": 2000814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2207754000, "total_liabilities": 2432945000, "total_debt": 2020931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 389243000, "total_equity": 403404000, "shares_outstanding": 80203000, "operating_cash_flow": 23587000, "stock_based_compensation": 2837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51386000, "dividends_paid": 15196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36215000, "free_cash_flow": 28458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25323000", "ebitda": "40283000", "netIncome": "-32544000", "grossProfit": "75513000", "depreciation": "None", "totalRevenue": "408936000", "costOfRevenue": "333423000", "interestIncome": "None", "incomeBeforeTax": "-45275000", "interestExpense": "35822000", "operatingIncome": "25323000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-12731000", "reportedCurrency": "USD", "netInterestIncome": "-35822000", "nonInterestIncome": "None", "operatingExpenses": "50190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14960000", "sellingGeneralAndAdministrative": "50190000", "netIncomeFromContinuingOperations": "-32544000" }, "balance": { "goodwill": "549488000", "inventory": "354495000", "commonStock": "812000", "currentDebt": "None", "investments": "None", "totalAssets": "2836349000", "longTermDebt": "2000814000", "shortTermDebt": "20117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1274240000", "reportedCurrency": "USD", "retainedEarnings": "389243000", "totalLiabilities": "2432945000", "otherCurrentAssets": "101639000", "totalCurrentAssets": "673613000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2162736000", "currentAccountsPayable": "123013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57513000", "totalShareholderEquity": "403404000", "capitalLeaseObligations": "53013000", "otherCurrentLiabilities": "81346000", "totalCurrentLiabilities": "225191000", "otherNonCurrentLiabilities": "10643000", "totalNonCurrentLiabilities": "2207754000", "cashAndShortTermInvestments": "64542000", "commonStockSharesOutstanding": "80203000", "intangibleAssetsExcludingGoodwill": "1274240000", "cashAndCashEquivalentsAtCarryingValue": "64542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32543999", "profitLoss": "None", "dividendPayout": "15196000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "10049000", "operatingCashflow": "23587000", "capitalExpenditures": "4871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36215000", "cashflowFromInvestment": "-51386000", "stockBasedCompensation": "2837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14960000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 539556000, "cost_of_revenue": 420695000, "gross_profit": 118861000, "ebit": 67375000, "ebitda": 83474000, "pretax_income": -9351000, "tax_provision": 5827000, "net_income": -15178000, "net_income_to_common": -15178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56293000, "total_current_assets": 785617000, "total_assets": 2834886000, "short_term_debt": 20875000, "long_term_debt": 1945576000, "total_debt": 1966451000, "total_liabilities": 2381670000, "total_equity": 453216000, "shares_outstanding": 79755000, "goodwill_and_intangibles": 1734786000 }, "cash_flow": { "operating_cash_flow": 95446000, "capital_expenditure": 7787000, "free_cash_flow": 103233000, "dividends_paid": 15196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225950, "ticker_id": 434, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67375000", "ebitda": "83474000", "netIncome": "-15178000", "grossProfit": "118861000", "depreciation": "None", "totalRevenue": "539556000", "costOfRevenue": "420695000", "interestIncome": "38796000", "incomeBeforeTax": "-9351000", "interestExpense": "38796000", "operatingIncome": "67375000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5827000", "reportedCurrency": "USD", "netInterestIncome": "-38796000", "nonInterestIncome": "None", "operatingExpenses": "51486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16099000", "sellingGeneralAndAdministrative": "54002000", "netIncomeFromContinuingOperations": "-15178000" }, "balance": { "goodwill": "543812000", "inventory": "420766000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2834886000", "longTermDebt": "1945576000", "shortTermDebt": "20875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1190974000", "reportedCurrency": "USD", "retainedEarnings": "437080000", "totalLiabilities": "2381670000", "otherCurrentAssets": "150522000", "totalCurrentAssets": "785617000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2049178000", "currentAccountsPayable": "107669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304416000", "shortLongTermDebtTotal": "2001087000", "totalShareholderEquity": "453216000", "capitalLeaseObligations": "51333000", "otherCurrentLiabilities": "98774000", "totalCurrentLiabilities": "222841000", "otherNonCurrentLiabilities": "10866000", "totalNonCurrentLiabilities": "2158829000", "cashAndShortTermInvestments": "56293000", "commonStockSharesOutstanding": "79755000", "intangibleAssetsExcludingGoodwill": "1190974000", "cashAndCashEquivalentsAtCarryingValue": "56293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15178000", "profitLoss": "None", "dividendPayout": "15196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "72213000", "operatingCashflow": "95446000", "capitalExpenditures": "7787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92446000", "cashflowFromInvestment": "-7763000", "stockBasedCompensation": "-2713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539556000, "cost_of_revenue": 420695000, "gross_profit": 118861000, "research_and_development": null, "selling_general_admin": 54002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67375000, "depreciation_amortisation": 16099000, "ebitda": 83474000, "interest_expense": 38796000, "interest_income": null, "other_non_operating": null, "pretax_income": -9351000, "tax_provision": 5827000, "effective_tax_rate": null, "net_income": -15178000, "net_income_continuing_ops": -15178000, "net_income_to_common": -15178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56293000, "short_term_investments": null, "net_receivables": 158036000, "inventory": 420766000, "other_current_assets": null, "total_current_assets": 785617000, "net_ppe": null, "goodwill": 543812000, "intangible_assets": 1190974000, "goodwill_and_intangibles": 1734786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2049178000, "total_assets": 2834886000, "short_term_debt": 20875000, "accounts_payable": 107669000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222841000, "long_term_debt": 1945576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158829000, "total_liabilities": 2381670000, "total_debt": 1966451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437080000, "total_equity": 453216000, "shares_outstanding": 79755000, "operating_cash_flow": 95446000, "stock_based_compensation": -2713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7763000, "dividends_paid": 15196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92446000, "free_cash_flow": 103233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67375000", "ebitda": "83474000", "netIncome": "-15178000", "grossProfit": "118861000", "depreciation": "None", "totalRevenue": "539556000", "costOfRevenue": "420695000", "interestIncome": "38796000", "incomeBeforeTax": "-9351000", "interestExpense": "38796000", "operatingIncome": "67375000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5827000", "reportedCurrency": "USD", "netInterestIncome": "-38796000", "nonInterestIncome": "None", "operatingExpenses": "51486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16099000", "sellingGeneralAndAdministrative": "54002000", "netIncomeFromContinuingOperations": "-15178000" }, "balance": { "goodwill": "543812000", "inventory": "420766000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2834886000", "longTermDebt": "1945576000", "shortTermDebt": "20875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1190974000", "reportedCurrency": "USD", "retainedEarnings": "437080000", "totalLiabilities": "2381670000", "otherCurrentAssets": "150522000", "totalCurrentAssets": "785617000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2049178000", "currentAccountsPayable": "107669000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304416000", "shortLongTermDebtTotal": "2001087000", "totalShareholderEquity": "453216000", "capitalLeaseObligations": "51333000", "otherCurrentLiabilities": "98774000", "totalCurrentLiabilities": "222841000", "otherNonCurrentLiabilities": "10866000", "totalNonCurrentLiabilities": "2158829000", "cashAndShortTermInvestments": "56293000", "commonStockSharesOutstanding": "79755000", "intangibleAssetsExcludingGoodwill": "1190974000", "cashAndCashEquivalentsAtCarryingValue": "56293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15178000", "profitLoss": "None", "dividendPayout": "15196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "72213000", "operatingCashflow": "95446000", "capitalExpenditures": "7787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92446000", "cashflowFromInvestment": "-7763000", "stockBasedCompensation": "-2713000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21247000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 439304000, "cost_of_revenue": 345558000, "gross_profit": 93746000, "ebit": 52636000, "ebitda": 74273000, "pretax_income": -25068000, "tax_provision": -5926000, "net_income": -19142000, "net_income_to_common": -19142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60905000, "total_current_assets": 816861000, "total_assets": 2942556000, "short_term_debt": 19579000, "long_term_debt": 2020364000, "total_debt": 2039943000, "total_liabilities": 2471815000, "total_equity": 470741000, "shares_outstanding": 79993674, "goodwill_and_intangibles": 1774211000 }, "cash_flow": { "operating_cash_flow": -64617999, "capital_expenditure": 6104000, "free_cash_flow": -58513999, "dividends_paid": 15203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225952, "ticker_id": 434, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52636000", "ebitda": "74273000", "netIncome": "-19142000", "grossProfit": "93746000", "depreciation": "None", "totalRevenue": "439304000", "costOfRevenue": "345558000", "interestIncome": "37297000", "incomeBeforeTax": "-25068000", "interestExpense": "37978000", "operatingIncome": "52636000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5926000", "reportedCurrency": "USD", "netInterestIncome": "-37297000", "nonInterestIncome": "None", "operatingExpenses": "41110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21637000", "sellingGeneralAndAdministrative": "44615000", "netIncomeFromContinuingOperations": "-19142000" }, "balance": { "goodwill": "543706000", "inventory": "485982000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2942556000", "longTermDebt": "2020364000", "shortTermDebt": "19579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1230505000", "reportedCurrency": "USD", "retainedEarnings": "464971000", "totalLiabilities": "2471815000", "otherCurrentAssets": "100884000", "totalCurrentAssets": "816861000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125695000", "currentAccountsPayable": "165015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304109000", "shortLongTermDebtTotal": "2072401000", "totalShareholderEquity": "470741000", "capitalLeaseObligations": "46412000", "otherCurrentLiabilities": "70286000", "totalCurrentLiabilities": "254880000", "otherNonCurrentLiabilities": "11013000", "totalNonCurrentLiabilities": "2216935000", "cashAndShortTermInvestments": "60905000", "commonStockSharesOutstanding": "79993674", "intangibleAssetsExcludingGoodwill": "1230505000", "cashAndCashEquivalentsAtCarryingValue": "60905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19142000", "profitLoss": "None", "dividendPayout": "15203000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-69540000", "operatingCashflow": "-64617999", "capitalExpenditures": "6104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18434000", "cashflowFromInvestment": "53024000", "stockBasedCompensation": "4050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439304000, "cost_of_revenue": 345558000, "gross_profit": 93746000, "research_and_development": null, "selling_general_admin": 44615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52636000, "depreciation_amortisation": 21637000, "ebitda": 74273000, "interest_expense": 37978000, "interest_income": null, "other_non_operating": null, "pretax_income": -25068000, "tax_provision": -5926000, "effective_tax_rate": null, "net_income": -19142000, "net_income_continuing_ops": -19142000, "net_income_to_common": -19142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60905000, "short_term_investments": null, "net_receivables": 169090000, "inventory": 485982000, "other_current_assets": null, "total_current_assets": 816861000, "net_ppe": null, "goodwill": 543706000, "intangible_assets": 1230505000, "goodwill_and_intangibles": 1774211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2125695000, "total_assets": 2942556000, "short_term_debt": 19579000, "accounts_payable": 165015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254880000, "long_term_debt": 2020364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216935000, "total_liabilities": 2471815000, "total_debt": 2039943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464971000, "total_equity": 470741000, "shares_outstanding": 79993674, "operating_cash_flow": -64617999, "stock_based_compensation": 4050000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 53024000, "dividends_paid": 15203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18434000, "free_cash_flow": -58513999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52636000", "ebitda": "74273000", "netIncome": "-19142000", "grossProfit": "93746000", "depreciation": "None", "totalRevenue": "439304000", "costOfRevenue": "345558000", "interestIncome": "37297000", "incomeBeforeTax": "-25068000", "interestExpense": "37978000", "operatingIncome": "52636000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5926000", "reportedCurrency": "USD", "netInterestIncome": "-37297000", "nonInterestIncome": "None", "operatingExpenses": "41110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21637000", "sellingGeneralAndAdministrative": "44615000", "netIncomeFromContinuingOperations": "-19142000" }, "balance": { "goodwill": "543706000", "inventory": "485982000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2942556000", "longTermDebt": "2020364000", "shortTermDebt": "19579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1230505000", "reportedCurrency": "USD", "retainedEarnings": "464971000", "totalLiabilities": "2471815000", "otherCurrentAssets": "100884000", "totalCurrentAssets": "816861000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125695000", "currentAccountsPayable": "165015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304109000", "shortLongTermDebtTotal": "2072401000", "totalShareholderEquity": "470741000", "capitalLeaseObligations": "46412000", "otherCurrentLiabilities": "70286000", "totalCurrentLiabilities": "254880000", "otherNonCurrentLiabilities": "11013000", "totalNonCurrentLiabilities": "2216935000", "cashAndShortTermInvestments": "60905000", "commonStockSharesOutstanding": "79993674", "intangibleAssetsExcludingGoodwill": "1230505000", "cashAndCashEquivalentsAtCarryingValue": "60905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19142000", "profitLoss": "None", "dividendPayout": "15203000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-69540000", "operatingCashflow": "-64617999", "capitalExpenditures": "6104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18434000", "cashflowFromInvestment": "53024000", "stockBasedCompensation": "4050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23419000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 424425000, "cost_of_revenue": 340462000, "gross_profit": 83963000, "ebit": 40063000, "ebitda": 61767000, "pretax_income": -12550000, "tax_provision": -2778000, "net_income": -9772000, "net_income_to_common": -9772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54084000, "total_current_assets": 762589000, "total_assets": 2936940000, "short_term_debt": 21706000, "long_term_debt": 1984856000, "total_debt": 2006562000, "total_liabilities": 2435510000, "total_equity": 501430000, "shares_outstanding": 79858000, "goodwill_and_intangibles": 1819577000 }, "cash_flow": { "operating_cash_flow": 17823000, "capital_expenditure": 6369000, "free_cash_flow": 24192000, "dividends_paid": 15161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225953, "ticker_id": 434, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40063000", "ebitda": "61767000", "netIncome": "-9772000", "grossProfit": "83963000", "depreciation": "None", "totalRevenue": "424425000", "costOfRevenue": "340462000", "interestIncome": "35780000", "incomeBeforeTax": "-12550000", "interestExpense": "35780000", "operatingIncome": "40063000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2778000", "reportedCurrency": "USD", "netInterestIncome": "-35780000", "nonInterestIncome": "None", "operatingExpenses": "43900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21704000", "sellingGeneralAndAdministrative": "47198000", "netIncomeFromContinuingOperations": "-9772000" }, "balance": { "goodwill": "543838000", "inventory": "531637000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2936940000", "longTermDebt": "1984856000", "shortTermDebt": "21706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1275739000", "reportedCurrency": "USD", "retainedEarnings": "495645000", "totalLiabilities": "2435510000", "otherCurrentAssets": "35334000", "totalCurrentAssets": "762589000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2174351000", "currentAccountsPayable": "148686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "308703000", "shortLongTermDebtTotal": "2037775000", "totalShareholderEquity": "501430000", "capitalLeaseObligations": "47294000", "otherCurrentLiabilities": "87619000", "totalCurrentLiabilities": "259831000", "otherNonCurrentLiabilities": "11159000", "totalNonCurrentLiabilities": "2175679000", "cashAndShortTermInvestments": "54084000", "commonStockSharesOutstanding": "79858000", "intangibleAssetsExcludingGoodwill": "1275739000", "cashAndCashEquivalentsAtCarryingValue": "54084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9772000", "profitLoss": "None", "dividendPayout": "15161000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-23450000", "operatingCashflow": "17823000", "capitalExpenditures": "6369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29903000", "cashflowFromInvestment": "4392000", "stockBasedCompensation": "-3383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424425000, "cost_of_revenue": 340462000, "gross_profit": 83963000, "research_and_development": null, "selling_general_admin": 47198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40063000, "depreciation_amortisation": 21704000, "ebitda": 61767000, "interest_expense": 35780000, "interest_income": null, "other_non_operating": null, "pretax_income": -12550000, "tax_provision": -2778000, "effective_tax_rate": null, "net_income": -9772000, "net_income_continuing_ops": -9772000, "net_income_to_common": -9772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54084000, "short_term_investments": null, "net_receivables": 141534000, "inventory": 531637000, "other_current_assets": null, "total_current_assets": 762589000, "net_ppe": null, "goodwill": 543838000, "intangible_assets": 1275739000, "goodwill_and_intangibles": 1819577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2174351000, "total_assets": 2936940000, "short_term_debt": 21706000, "accounts_payable": 148686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259831000, "long_term_debt": 1984856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2175679000, "total_liabilities": 2435510000, "total_debt": 2006562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 495645000, "total_equity": 501430000, "shares_outstanding": 79858000, "operating_cash_flow": 17823000, "stock_based_compensation": -3383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4392000, "dividends_paid": 15161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29903000, "free_cash_flow": 24192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40063000", "ebitda": "61767000", "netIncome": "-9772000", "grossProfit": "83963000", "depreciation": "None", "totalRevenue": "424425000", "costOfRevenue": "340462000", "interestIncome": "35780000", "incomeBeforeTax": "-12550000", "interestExpense": "35780000", "operatingIncome": "40063000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2778000", "reportedCurrency": "USD", "netInterestIncome": "-35780000", "nonInterestIncome": "None", "operatingExpenses": "43900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21704000", "sellingGeneralAndAdministrative": "47198000", "netIncomeFromContinuingOperations": "-9772000" }, "balance": { "goodwill": "543838000", "inventory": "531637000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2936940000", "longTermDebt": "1984856000", "shortTermDebt": "21706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1275739000", "reportedCurrency": "USD", "retainedEarnings": "495645000", "totalLiabilities": "2435510000", "otherCurrentAssets": "35334000", "totalCurrentAssets": "762589000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2174351000", "currentAccountsPayable": "148686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "308703000", "shortLongTermDebtTotal": "2037775000", "totalShareholderEquity": "501430000", "capitalLeaseObligations": "47294000", "otherCurrentLiabilities": "87619000", "totalCurrentLiabilities": "259831000", "otherNonCurrentLiabilities": "11159000", "totalNonCurrentLiabilities": "2175679000", "cashAndShortTermInvestments": "54084000", "commonStockSharesOutstanding": "79858000", "intangibleAssetsExcludingGoodwill": "1275739000", "cashAndCashEquivalentsAtCarryingValue": "54084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9772000", "profitLoss": "None", "dividendPayout": "15161000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-23450000", "operatingCashflow": "17823000", "capitalExpenditures": "6369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29903000", "cashflowFromInvestment": "4392000", "stockBasedCompensation": "-3383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21704000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 425402000, "cost_of_revenue": 338627000, "gross_profit": 86775000, "ebit": 38159000, "ebitda": 59946000, "pretax_income": -765000, "tax_provision": -1600000, "net_income": 835000, "net_income_to_common": 835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61235000, "total_current_assets": 758259000, "total_assets": 2953810000, "short_term_debt": 23384000, "long_term_debt": 2000022000, "total_debt": 2023406000, "total_liabilities": 2440716000, "total_equity": 513094000, "shares_outstanding": 79670000, "goodwill_and_intangibles": 1829228000 }, "cash_flow": { "operating_cash_flow": 52745000, "capital_expenditure": 10387000, "free_cash_flow": 63132000, "dividends_paid": 15038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225954, "ticker_id": 434, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38159000", "ebitda": "59946000", "netIncome": "835000", "grossProfit": "86775000", "depreciation": "None", "totalRevenue": "425402000", "costOfRevenue": "338627000", "interestIncome": "37758000", "incomeBeforeTax": "-765000", "interestExpense": "37758000", "operatingIncome": "38159000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-37758000", "nonInterestIncome": "None", "operatingExpenses": "48616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21787000", "sellingGeneralAndAdministrative": "49132000", "netIncomeFromContinuingOperations": "835000" }, "balance": { "goodwill": "548277000", "inventory": "514235000", "commonStock": "798000", "currentDebt": "None", "investments": "None", "totalAssets": "2953810000", "longTermDebt": "2000022000", "shortTermDebt": "23384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1280951000", "reportedCurrency": "USD", "retainedEarnings": "516581000", "totalLiabilities": "2440716000", "otherCurrentAssets": "34830000", "totalCurrentAssets": "758259000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195551000", "currentAccountsPayable": "141277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321468000", "shortLongTermDebtTotal": "2057576000", "totalShareholderEquity": "513094000", "capitalLeaseObligations": "51929000", "otherCurrentLiabilities": "63661000", "totalCurrentLiabilities": "228649000", "otherNonCurrentLiabilities": "11696000", "totalNonCurrentLiabilities": "2212067000", "cashAndShortTermInvestments": "61235000", "commonStockSharesOutstanding": "79670000", "intangibleAssetsExcludingGoodwill": "1280951000", "cashAndCashEquivalentsAtCarryingValue": "61235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "835000", "profitLoss": "None", "dividendPayout": "15038000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2541000", "operatingCashflow": "52745000", "capitalExpenditures": "10387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31900000", "cashflowFromInvestment": "-10337000", "stockBasedCompensation": "3171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425402000, "cost_of_revenue": 338627000, "gross_profit": 86775000, "research_and_development": null, "selling_general_admin": 49132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38159000, "depreciation_amortisation": 21787000, "ebitda": 59946000, "interest_expense": 37758000, "interest_income": null, "other_non_operating": null, "pretax_income": -765000, "tax_provision": -1600000, "effective_tax_rate": null, "net_income": 835000, "net_income_continuing_ops": 835000, "net_income_to_common": 835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61235000, "short_term_investments": null, "net_receivables": 147959000, "inventory": 514235000, "other_current_assets": null, "total_current_assets": 758259000, "net_ppe": null, "goodwill": 548277000, "intangible_assets": 1280951000, "goodwill_and_intangibles": 1829228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2195551000, "total_assets": 2953810000, "short_term_debt": 23384000, "accounts_payable": 141277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228649000, "long_term_debt": 2000022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2212067000, "total_liabilities": 2440716000, "total_debt": 2023406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 516581000, "total_equity": 513094000, "shares_outstanding": 79670000, "operating_cash_flow": 52745000, "stock_based_compensation": 3171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10337000, "dividends_paid": 15038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31900000, "free_cash_flow": 63132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38159000", "ebitda": "59946000", "netIncome": "835000", "grossProfit": "86775000", "depreciation": "None", "totalRevenue": "425402000", "costOfRevenue": "338627000", "interestIncome": "37758000", "incomeBeforeTax": "-765000", "interestExpense": "37758000", "operatingIncome": "38159000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-37758000", "nonInterestIncome": "None", "operatingExpenses": "48616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21787000", "sellingGeneralAndAdministrative": "49132000", "netIncomeFromContinuingOperations": "835000" }, "balance": { "goodwill": "548277000", "inventory": "514235000", "commonStock": "798000", "currentDebt": "None", "investments": "None", "totalAssets": "2953810000", "longTermDebt": "2000022000", "shortTermDebt": "23384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1280951000", "reportedCurrency": "USD", "retainedEarnings": "516581000", "totalLiabilities": "2440716000", "otherCurrentAssets": "34830000", "totalCurrentAssets": "758259000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195551000", "currentAccountsPayable": "141277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321468000", "shortLongTermDebtTotal": "2057576000", "totalShareholderEquity": "513094000", "capitalLeaseObligations": "51929000", "otherCurrentLiabilities": "63661000", "totalCurrentLiabilities": "228649000", "otherNonCurrentLiabilities": "11696000", "totalNonCurrentLiabilities": "2212067000", "cashAndShortTermInvestments": "61235000", "commonStockSharesOutstanding": "79670000", "intangibleAssetsExcludingGoodwill": "1280951000", "cashAndCashEquivalentsAtCarryingValue": "61235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "835000", "profitLoss": "None", "dividendPayout": "15038000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2541000", "operatingCashflow": "52745000", "capitalExpenditures": "10387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31900000", "cashflowFromInvestment": "-10337000", "stockBasedCompensation": "3171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21787000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 551568000, "cost_of_revenue": 432881000, "gross_profit": 118687000, "ebit": -255683000, "ebitda": -233828000, "pretax_income": -295331000, "tax_provision": -72917000, "net_income": -222414000, "net_income_to_common": -222414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50583000, "total_current_assets": 781444000, "total_assets": 2994052000, "short_term_debt": 24314000, "long_term_debt": 2014823000, "total_debt": 2039137000, "total_liabilities": 2469245000, "total_equity": 524807000, "shares_outstanding": 79152000, "goodwill_and_intangibles": 1834177000 }, "cash_flow": { "operating_cash_flow": 80348000, "capital_expenditure": 8681000, "free_cash_flow": 89029000, "dividends_paid": 15041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225955, "ticker_id": 434, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-255683000", "ebitda": "-233828000", "netIncome": "-222414000", "grossProfit": "118687000", "depreciation": "None", "totalRevenue": "551568000", "costOfRevenue": "432881000", "interestIncome": "39648000", "incomeBeforeTax": "-295331000", "interestExpense": "39648000", "operatingIncome": "-256764000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-72917000", "reportedCurrency": "USD", "netInterestIncome": "-39648000", "nonInterestIncome": "None", "operatingExpenses": "375451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21855000", "sellingGeneralAndAdministrative": "50340000", "netIncomeFromContinuingOperations": "-222414000" }, "balance": { "goodwill": "548231000", "inventory": "511232000", "commonStock": "791000", "currentDebt": "None", "investments": "None", "totalAssets": "2994052000", "longTermDebt": "2014823000", "shortTermDebt": "24314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1285946000", "reportedCurrency": "USD", "retainedEarnings": "528759000", "totalLiabilities": "2469245000", "otherCurrentAssets": "38301000", "totalCurrentAssets": "781444000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "80331000", "currentNetReceivables": "181328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2212608000", "currentAccountsPayable": "113209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334323000", "shortLongTermDebtTotal": "2076834000", "totalShareholderEquity": "524807000", "capitalLeaseObligations": "56386000", "otherCurrentLiabilities": "98998000", "totalCurrentLiabilities": "236865000", "otherNonCurrentLiabilities": "11833000", "totalNonCurrentLiabilities": "2232380000", "cashAndShortTermInvestments": "50583000", "commonStockSharesOutstanding": "79152000", "intangibleAssetsExcludingGoodwill": "1285946000", "cashAndCashEquivalentsAtCarryingValue": "50583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222414000", "profitLoss": "None", "dividendPayout": "15041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "100666000", "operatingCashflow": "80348000", "capitalExpenditures": "8681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75470000", "cashflowFromInvestment": "-8681000", "stockBasedCompensation": "1869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 551568000, "cost_of_revenue": 432881000, "gross_profit": 118687000, "research_and_development": null, "selling_general_admin": 50340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -255683000, "depreciation_amortisation": 21855000, "ebitda": -233828000, "interest_expense": 39648000, "interest_income": null, "other_non_operating": null, "pretax_income": -295331000, "tax_provision": -72917000, "effective_tax_rate": null, "net_income": -222414000, "net_income_continuing_ops": -222414000, "net_income_to_common": -222414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50583000, "short_term_investments": 80331000, "net_receivables": 181328000, "inventory": 511232000, "other_current_assets": null, "total_current_assets": 781444000, "net_ppe": null, "goodwill": 548231000, "intangible_assets": 1285946000, "goodwill_and_intangibles": 1834177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2212608000, "total_assets": 2994052000, "short_term_debt": 24314000, "accounts_payable": 113209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236865000, "long_term_debt": 2014823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2232380000, "total_liabilities": 2469245000, "total_debt": 2039137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 528759000, "total_equity": 524807000, "shares_outstanding": 79152000, "operating_cash_flow": 80348000, "stock_based_compensation": 1869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8681000, "dividends_paid": 15041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75470000, "free_cash_flow": 89029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-255683000", "ebitda": "-233828000", "netIncome": "-222414000", "grossProfit": "118687000", "depreciation": "None", "totalRevenue": "551568000", "costOfRevenue": "432881000", "interestIncome": "39648000", "incomeBeforeTax": "-295331000", "interestExpense": "39648000", "operatingIncome": "-256764000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-72917000", "reportedCurrency": "USD", "netInterestIncome": "-39648000", "nonInterestIncome": "None", "operatingExpenses": "375451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21855000", "sellingGeneralAndAdministrative": "50340000", "netIncomeFromContinuingOperations": "-222414000" }, "balance": { "goodwill": "548231000", "inventory": "511232000", "commonStock": "791000", "currentDebt": "None", "investments": "None", "totalAssets": "2994052000", "longTermDebt": "2014823000", "shortTermDebt": "24314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1285946000", "reportedCurrency": "USD", "retainedEarnings": "528759000", "totalLiabilities": "2469245000", "otherCurrentAssets": "38301000", "totalCurrentAssets": "781444000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "80331000", "currentNetReceivables": "181328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2212608000", "currentAccountsPayable": "113209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "334323000", "shortLongTermDebtTotal": "2076834000", "totalShareholderEquity": "524807000", "capitalLeaseObligations": "56386000", "otherCurrentLiabilities": "98998000", "totalCurrentLiabilities": "236865000", "otherNonCurrentLiabilities": "11833000", "totalNonCurrentLiabilities": "2232380000", "cashAndShortTermInvestments": "50583000", "commonStockSharesOutstanding": "79152000", "intangibleAssetsExcludingGoodwill": "1285946000", "cashAndCashEquivalentsAtCarryingValue": "50583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222414000", "profitLoss": "None", "dividendPayout": "15041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "100666000", "operatingCashflow": "80348000", "capitalExpenditures": "8681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75470000", "cashflowFromInvestment": "-8681000", "stockBasedCompensation": "1869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21855000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 461073000, "cost_of_revenue": 358728000, "gross_profit": 102345000, "ebit": 52293000, "ebitda": 74407000, "pretax_income": 10127000, "tax_provision": 2663000, "net_income": 7464000, "net_income_to_common": 7464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54694000, "total_current_assets": 882507000, "total_assets": 3418415000, "short_term_debt": 284473000, "long_term_debt": 1813961000, "total_debt": 2098434000, "total_liabilities": 2663108000, "total_equity": 755307000, "shares_outstanding": 79404000, "goodwill_and_intangibles": 2160821000 }, "cash_flow": { "operating_cash_flow": 4156000, "capital_expenditure": 4835000, "free_cash_flow": 8991000, "dividends_paid": 15042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225957, "ticker_id": 434, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52293000", "ebitda": "74407000", "netIncome": "7464000", "grossProfit": "102345000", "depreciation": "None", "totalRevenue": "461073000", "costOfRevenue": "358728000", "interestIncome": "42166000", "incomeBeforeTax": "10127000", "interestExpense": "42166000", "operatingIncome": "51247000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2663000", "reportedCurrency": "USD", "netInterestIncome": "-42166000", "nonInterestIncome": "None", "operatingExpenses": "51098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22114000", "sellingGeneralAndAdministrative": "45988000", "netIncomeFromContinuingOperations": "7464000" }, "balance": { "goodwill": "548675000", "inventory": "618093000", "commonStock": "792000", "currentDebt": "None", "investments": "None", "totalAssets": "3418415000", "longTermDebt": "1813961000", "shortTermDebt": "284473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1612146000", "reportedCurrency": "USD", "retainedEarnings": "756253000", "totalLiabilities": "2663108000", "otherCurrentAssets": "41916000", "totalCurrentAssets": "882507000", "currentLongTermDebt": "265392000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2535908000", "currentAccountsPayable": "175739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "339101000", "shortLongTermDebtTotal": "2140344000", "totalShareholderEquity": "755307000", "capitalLeaseObligations": "60991000", "otherCurrentLiabilities": "75586000", "totalCurrentLiabilities": "537632000", "otherNonCurrentLiabilities": "22430000", "totalNonCurrentLiabilities": "2125476000", "cashAndShortTermInvestments": "54694000", "commonStockSharesOutstanding": "79404000", "intangibleAssetsExcludingGoodwill": "1612146000", "cashAndCashEquivalentsAtCarryingValue": "54694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7464000", "profitLoss": "None", "dividendPayout": "15042000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-60555000", "operatingCashflow": "4156000", "capitalExpenditures": "4835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15080000", "cashflowFromInvestment": "-4835000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461073000, "cost_of_revenue": 358728000, "gross_profit": 102345000, "research_and_development": null, "selling_general_admin": 45988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52293000, "depreciation_amortisation": 22114000, "ebitda": 74407000, "interest_expense": 42166000, "interest_income": null, "other_non_operating": null, "pretax_income": 10127000, "tax_provision": 2663000, "effective_tax_rate": null, "net_income": 7464000, "net_income_continuing_ops": 7464000, "net_income_to_common": 7464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54694000, "short_term_investments": null, "net_receivables": 167804000, "inventory": 618093000, "other_current_assets": null, "total_current_assets": 882507000, "net_ppe": null, "goodwill": 548675000, "intangible_assets": 1612146000, "goodwill_and_intangibles": 2160821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2535908000, "total_assets": 3418415000, "short_term_debt": 284473000, "accounts_payable": 175739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537632000, "long_term_debt": 1813961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2125476000, "total_liabilities": 2663108000, "total_debt": 2098434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 756253000, "total_equity": 755307000, "shares_outstanding": 79404000, "operating_cash_flow": 4156000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4835000, "dividends_paid": 15042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15080000, "free_cash_flow": 8991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52293000", "ebitda": "74407000", "netIncome": "7464000", "grossProfit": "102345000", "depreciation": "None", "totalRevenue": "461073000", "costOfRevenue": "358728000", "interestIncome": "42166000", "incomeBeforeTax": "10127000", "interestExpense": "42166000", "operatingIncome": "51247000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2663000", "reportedCurrency": "USD", "netInterestIncome": "-42166000", "nonInterestIncome": "None", "operatingExpenses": "51098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22114000", "sellingGeneralAndAdministrative": "45988000", "netIncomeFromContinuingOperations": "7464000" }, "balance": { "goodwill": "548675000", "inventory": "618093000", "commonStock": "792000", "currentDebt": "None", "investments": "None", "totalAssets": "3418415000", "longTermDebt": "1813961000", "shortTermDebt": "284473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1612146000", "reportedCurrency": "USD", "retainedEarnings": "756253000", "totalLiabilities": "2663108000", "otherCurrentAssets": "41916000", "totalCurrentAssets": "882507000", "currentLongTermDebt": "265392000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2535908000", "currentAccountsPayable": "175739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "339101000", "shortLongTermDebtTotal": "2140344000", "totalShareholderEquity": "755307000", "capitalLeaseObligations": "60991000", "otherCurrentLiabilities": "75586000", "totalCurrentLiabilities": "537632000", "otherNonCurrentLiabilities": "22430000", "totalNonCurrentLiabilities": "2125476000", "cashAndShortTermInvestments": "54694000", "commonStockSharesOutstanding": "79404000", "intangibleAssetsExcludingGoodwill": "1612146000", "cashAndCashEquivalentsAtCarryingValue": "54694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7464000", "profitLoss": "None", "dividendPayout": "15042000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-60555000", "operatingCashflow": "4156000", "capitalExpenditures": "4835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15080000", "cashflowFromInvestment": "-4835000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22114000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 444590000, "cost_of_revenue": 352553000, "gross_profit": 92037000, "ebit": 44844000, "ebitda": 66695000, "pretax_income": 7036000, "tax_provision": 3098000, "net_income": 3938000, "net_income_to_common": 3938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40323000, "total_current_assets": 796576000, "total_assets": 3351549000, "short_term_debt": 284315000, "long_term_debt": 1779034000, "total_debt": 2063349000, "total_liabilities": 2586538000, "total_equity": 765011000, "shares_outstanding": 79389000, "goodwill_and_intangibles": 2165636000 }, "cash_flow": { "operating_cash_flow": 11288000, "capital_expenditure": 6111000, "free_cash_flow": 17399000, "dividends_paid": 15019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225958, "ticker_id": 434, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44844000", "ebitda": "66695000", "netIncome": "3938000", "grossProfit": "92037000", "depreciation": "None", "totalRevenue": "444590000", "costOfRevenue": "352553000", "interestIncome": "None", "incomeBeforeTax": "7036000", "interestExpense": "37808000", "operatingIncome": "43798000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3098000", "reportedCurrency": "USD", "netInterestIncome": "-37808000", "nonInterestIncome": "None", "operatingExpenses": "48239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21851000", "sellingGeneralAndAdministrative": "43128000", "netIncomeFromContinuingOperations": "3938000" }, "balance": { "goodwill": "548589000", "inventory": "559594000", "commonStock": "792000", "currentDebt": "None", "investments": "None", "totalAssets": "3351549000", "longTermDebt": "1779034000", "shortTermDebt": "284315000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1617047000", "reportedCurrency": "USD", "retainedEarnings": "748789000", "totalLiabilities": "2586538000", "otherCurrentAssets": "42803000", "totalCurrentAssets": "796576000", "currentLongTermDebt": "265392000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554973000", "currentAccountsPayable": "126210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2110049000", "totalShareholderEquity": "765011000", "capitalLeaseObligations": "65623000", "otherCurrentLiabilities": "79207000", "totalCurrentLiabilities": "489972000", "otherNonCurrentLiabilities": "21923000", "totalNonCurrentLiabilities": "2096566000", "cashAndShortTermInvestments": "40323000", "commonStockSharesOutstanding": "79389000", "intangibleAssetsExcludingGoodwill": "1617047000", "cashAndCashEquivalentsAtCarryingValue": "40323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3938000", "profitLoss": "None", "dividendPayout": "15019000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5056000", "operatingCashflow": "11288000", "capitalExpenditures": "6111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7044000", "cashflowFromInvestment": "-6111000", "stockBasedCompensation": "2612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444590000, "cost_of_revenue": 352553000, "gross_profit": 92037000, "research_and_development": null, "selling_general_admin": 43128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44844000, "depreciation_amortisation": 21851000, "ebitda": 66695000, "interest_expense": 37808000, "interest_income": null, "other_non_operating": null, "pretax_income": 7036000, "tax_provision": 3098000, "effective_tax_rate": null, "net_income": 3938000, "net_income_continuing_ops": 3938000, "net_income_to_common": 3938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40323000, "short_term_investments": null, "net_receivables": 153856000, "inventory": 559594000, "other_current_assets": null, "total_current_assets": 796576000, "net_ppe": null, "goodwill": 548589000, "intangible_assets": 1617047000, "goodwill_and_intangibles": 2165636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2554973000, "total_assets": 3351549000, "short_term_debt": 284315000, "accounts_payable": 126210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489972000, "long_term_debt": 1779034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2096566000, "total_liabilities": 2586538000, "total_debt": 2063349000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 748789000, "total_equity": 765011000, "shares_outstanding": 79389000, "operating_cash_flow": 11288000, "stock_based_compensation": 2612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6111000, "dividends_paid": 15019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7044000, "free_cash_flow": 17399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44844000", "ebitda": "66695000", "netIncome": "3938000", "grossProfit": "92037000", "depreciation": "None", "totalRevenue": "444590000", "costOfRevenue": "352553000", "interestIncome": "None", "incomeBeforeTax": "7036000", "interestExpense": "37808000", "operatingIncome": "43798000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3098000", "reportedCurrency": "USD", "netInterestIncome": "-37808000", "nonInterestIncome": "None", "operatingExpenses": "48239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21851000", "sellingGeneralAndAdministrative": "43128000", "netIncomeFromContinuingOperations": "3938000" }, "balance": { "goodwill": "548589000", "inventory": "559594000", "commonStock": "792000", "currentDebt": "None", "investments": "None", "totalAssets": "3351549000", "longTermDebt": "1779034000", "shortTermDebt": "284315000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1617047000", "reportedCurrency": "USD", "retainedEarnings": "748789000", "totalLiabilities": "2586538000", "otherCurrentAssets": "42803000", "totalCurrentAssets": "796576000", "currentLongTermDebt": "265392000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2554973000", "currentAccountsPayable": "126210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2110049000", "totalShareholderEquity": "765011000", "capitalLeaseObligations": "65623000", "otherCurrentLiabilities": "79207000", "totalCurrentLiabilities": "489972000", "otherNonCurrentLiabilities": "21923000", "totalNonCurrentLiabilities": "2096566000", "cashAndShortTermInvestments": "40323000", "commonStockSharesOutstanding": "79389000", "intangibleAssetsExcludingGoodwill": "1617047000", "cashAndCashEquivalentsAtCarryingValue": "40323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3938000", "profitLoss": "None", "dividendPayout": "15019000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5056000", "operatingCashflow": "11288000", "capitalExpenditures": "6111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7044000", "cashflowFromInvestment": "-6111000", "stockBasedCompensation": "2612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21851000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 475223000, "cost_of_revenue": 366342000, "gross_profit": 108881000, "ebit": -14516000, "ebitda": 7665000, "pretax_income": -52341000, "tax_provision": -12102000, "net_income": -40239000, "net_income_to_common": -40239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42460000, "total_current_assets": 785321000, "total_assets": 3360524000, "short_term_debt": 40299000, "long_term_debt": 2014153000, "total_debt": 2054452000, "total_liabilities": 2579304000, "total_equity": 781220000, "shares_outstanding": 78648000, "goodwill_and_intangibles": 2170996000 }, "cash_flow": { "operating_cash_flow": 35122000, "capital_expenditure": 8058000, "free_cash_flow": 43180000, "dividends_paid": 14939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225959, "ticker_id": 434, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14516000", "ebitda": "7665000", "netIncome": "-40239000", "grossProfit": "108881000", "depreciation": "None", "totalRevenue": "475223000", "costOfRevenue": "366342000", "interestIncome": "None", "incomeBeforeTax": "-52341000", "interestExpense": "37825000", "operatingIncome": "-15558000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12102000", "reportedCurrency": "USD", "netInterestIncome": "-37825000", "nonInterestIncome": "None", "operatingExpenses": "124439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22181000", "sellingGeneralAndAdministrative": "48612000", "netIncomeFromContinuingOperations": "-40239000" }, "balance": { "goodwill": "548661000", "inventory": "560589000", "commonStock": "791000", "currentDebt": "None", "investments": "None", "totalAssets": "3360524000", "longTermDebt": "2014153000", "shortTermDebt": "40299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1622335000", "reportedCurrency": "USD", "retainedEarnings": "744851000", "totalLiabilities": "2579304000", "otherCurrentAssets": "42962000", "totalCurrentAssets": "785321000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2575203000", "currentAccountsPayable": "132907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2104767000", "totalShareholderEquity": "781220000", "capitalLeaseObligations": "68614000", "otherCurrentLiabilities": "70399000", "totalCurrentLiabilities": "244235000", "otherNonCurrentLiabilities": "21425000", "totalNonCurrentLiabilities": "2335069000", "cashAndShortTermInvestments": "42460000", "commonStockSharesOutstanding": "78648000", "intangibleAssetsExcludingGoodwill": "1622335000", "cashAndCashEquivalentsAtCarryingValue": "42460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40239000", "profitLoss": "None", "dividendPayout": "14939000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8192000", "operatingCashflow": "35122000", "capitalExpenditures": "8058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25529000", "cashflowFromInvestment": "-8058000", "stockBasedCompensation": "1783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475223000, "cost_of_revenue": 366342000, "gross_profit": 108881000, "research_and_development": null, "selling_general_admin": 48612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14516000, "depreciation_amortisation": 22181000, "ebitda": 7665000, "interest_expense": 37825000, "interest_income": null, "other_non_operating": null, "pretax_income": -52341000, "tax_provision": -12102000, "effective_tax_rate": null, "net_income": -40239000, "net_income_continuing_ops": -40239000, "net_income_to_common": -40239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42460000, "short_term_investments": null, "net_receivables": 139310000, "inventory": 560589000, "other_current_assets": null, "total_current_assets": 785321000, "net_ppe": null, "goodwill": 548661000, "intangible_assets": 1622335000, "goodwill_and_intangibles": 2170996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2575203000, "total_assets": 3360524000, "short_term_debt": 40299000, "accounts_payable": 132907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244235000, "long_term_debt": 2014153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2335069000, "total_liabilities": 2579304000, "total_debt": 2054452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 744851000, "total_equity": 781220000, "shares_outstanding": 78648000, "operating_cash_flow": 35122000, "stock_based_compensation": 1783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8058000, "dividends_paid": 14939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25529000, "free_cash_flow": 43180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14516000", "ebitda": "7665000", "netIncome": "-40239000", "grossProfit": "108881000", "depreciation": "None", "totalRevenue": "475223000", "costOfRevenue": "366342000", "interestIncome": "None", "incomeBeforeTax": "-52341000", "interestExpense": "37825000", "operatingIncome": "-15558000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12102000", "reportedCurrency": "USD", "netInterestIncome": "-37825000", "nonInterestIncome": "None", "operatingExpenses": "124439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22181000", "sellingGeneralAndAdministrative": "48612000", "netIncomeFromContinuingOperations": "-40239000" }, "balance": { "goodwill": "548661000", "inventory": "560589000", "commonStock": "791000", "currentDebt": "None", "investments": "None", "totalAssets": "3360524000", "longTermDebt": "2014153000", "shortTermDebt": "40299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1622335000", "reportedCurrency": "USD", "retainedEarnings": "744851000", "totalLiabilities": "2579304000", "otherCurrentAssets": "42962000", "totalCurrentAssets": "785321000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2575203000", "currentAccountsPayable": "132907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2104767000", "totalShareholderEquity": "781220000", "capitalLeaseObligations": "68614000", "otherCurrentLiabilities": "70399000", "totalCurrentLiabilities": "244235000", "otherNonCurrentLiabilities": "21425000", "totalNonCurrentLiabilities": "2335069000", "cashAndShortTermInvestments": "42460000", "commonStockSharesOutstanding": "78648000", "intangibleAssetsExcludingGoodwill": "1622335000", "cashAndCashEquivalentsAtCarryingValue": "42460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40239000", "profitLoss": "None", "dividendPayout": "14939000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8192000", "operatingCashflow": "35122000", "capitalExpenditures": "8058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25529000", "cashflowFromInvestment": "-8058000", "stockBasedCompensation": "1783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-590000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22181000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 578128000, "cost_of_revenue": 452957000, "gross_profit": 125171000, "ebit": 42512000, "ebitda": 64982000, "pretax_income": 2287000, "tax_provision": -288000, "net_income": 2575000, "net_income_to_common": 2575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41094000, "total_current_assets": 802824000, "total_assets": 3463290000, "short_term_debt": 40009000, "long_term_debt": 2023088000, "total_debt": 2063097000, "total_liabilities": 2627827000, "total_equity": 835463000, "shares_outstanding": 78624000, "goodwill_and_intangibles": 2247235000 }, "cash_flow": { "operating_cash_flow": 92078000, "capital_expenditure": 8743000, "free_cash_flow": 100821000, "dividends_paid": 14938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225960, "ticker_id": 434, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42512000", "ebitda": "64982000", "netIncome": "2575000", "grossProfit": "125171000", "depreciation": "None", "totalRevenue": "578128000", "costOfRevenue": "452957000", "interestIncome": "None", "incomeBeforeTax": "2287000", "interestExpense": "40225000", "operatingIncome": "41550000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-288000", "reportedCurrency": "USD", "netInterestIncome": "-40225000", "nonInterestIncome": "None", "operatingExpenses": "83621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22470000", "sellingGeneralAndAdministrative": "44619000", "netIncomeFromContinuingOperations": "2575000" }, "balance": { "goodwill": "619399000", "inventory": "568980000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "3463290000", "longTermDebt": "2023088000", "shortTermDebt": "40009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1627836000", "reportedCurrency": "USD", "retainedEarnings": "785090000", "totalLiabilities": "2627827000", "otherCurrentAssets": "41747000", "totalCurrentAssets": "802824000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2660466000", "currentAccountsPayable": "123778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2117547000", "totalShareholderEquity": "835463000", "capitalLeaseObligations": "72459000", "otherCurrentLiabilities": "98156000", "totalCurrentLiabilities": "262418000", "otherNonCurrentLiabilities": "20818000", "totalNonCurrentLiabilities": "2365409000", "cashAndShortTermInvestments": "41094000", "commonStockSharesOutstanding": "78624000", "intangibleAssetsExcludingGoodwill": "1627836000", "cashAndCashEquivalentsAtCarryingValue": "41094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2575000", "profitLoss": "None", "dividendPayout": "14938000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86593000", "operatingCashflow": "92078000", "capitalExpenditures": "8743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457952000", "cashflowFromInvestment": "46887000", "stockBasedCompensation": "1739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578128000, "cost_of_revenue": 452957000, "gross_profit": 125171000, "research_and_development": null, "selling_general_admin": 44619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42512000, "depreciation_amortisation": 22470000, "ebitda": 64982000, "interest_expense": 40225000, "interest_income": null, "other_non_operating": null, "pretax_income": 2287000, "tax_provision": -288000, "effective_tax_rate": null, "net_income": 2575000, "net_income_continuing_ops": 2575000, "net_income_to_common": 2575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41094000, "short_term_investments": null, "net_receivables": 151003000, "inventory": 568980000, "other_current_assets": null, "total_current_assets": 802824000, "net_ppe": null, "goodwill": 619399000, "intangible_assets": 1627836000, "goodwill_and_intangibles": 2247235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2660466000, "total_assets": 3463290000, "short_term_debt": 40009000, "accounts_payable": 123778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262418000, "long_term_debt": 2023088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2365409000, "total_liabilities": 2627827000, "total_debt": 2063097000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 785090000, "total_equity": 835463000, "shares_outstanding": 78624000, "operating_cash_flow": 92078000, "stock_based_compensation": 1739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46887000, "dividends_paid": 14938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -457952000, "free_cash_flow": 100821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42512000", "ebitda": "64982000", "netIncome": "2575000", "grossProfit": "125171000", "depreciation": "None", "totalRevenue": "578128000", "costOfRevenue": "452957000", "interestIncome": "None", "incomeBeforeTax": "2287000", "interestExpense": "40225000", "operatingIncome": "41550000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-288000", "reportedCurrency": "USD", "netInterestIncome": "-40225000", "nonInterestIncome": "None", "operatingExpenses": "83621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22470000", "sellingGeneralAndAdministrative": "44619000", "netIncomeFromContinuingOperations": "2575000" }, "balance": { "goodwill": "619399000", "inventory": "568980000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "3463290000", "longTermDebt": "2023088000", "shortTermDebt": "40009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1627836000", "reportedCurrency": "USD", "retainedEarnings": "785090000", "totalLiabilities": "2627827000", "otherCurrentAssets": "41747000", "totalCurrentAssets": "802824000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2660466000", "currentAccountsPayable": "123778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2117547000", "totalShareholderEquity": "835463000", "capitalLeaseObligations": "72459000", "otherCurrentLiabilities": "98156000", "totalCurrentLiabilities": "262418000", "otherNonCurrentLiabilities": "20818000", "totalNonCurrentLiabilities": "2365409000", "cashAndShortTermInvestments": "41094000", "commonStockSharesOutstanding": "78624000", "intangibleAssetsExcludingGoodwill": "1627836000", "cashAndCashEquivalentsAtCarryingValue": "41094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2575000", "profitLoss": "None", "dividendPayout": "14938000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "86593000", "operatingCashflow": "92078000", "capitalExpenditures": "8743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457952000", "cashflowFromInvestment": "46887000", "stockBasedCompensation": "1739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22470000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 502734000, "cost_of_revenue": 388896000, "gross_profit": 113838000, "ebit": -71543000, "ebitda": -49841000, "pretax_income": -107402000, "tax_provision": -24661000, "net_income": -82741000, "net_income_to_common": -82741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359926000, "total_current_assets": 1280711000, "total_assets": 3956850000, "short_term_debt": 571715000, "long_term_debt": 1929144000, "total_debt": 2500859000, "total_liabilities": 3116211000, "total_equity": 840639000, "shares_outstanding": 74428000, "goodwill_and_intangibles": 2272229000 }, "cash_flow": { "operating_cash_flow": 23304000, "capital_expenditure": 6341000, "free_cash_flow": 29645000, "dividends_paid": 13736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225962, "ticker_id": 434, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71543000", "ebitda": "-49841000", "netIncome": "-82741000", "grossProfit": "113838000", "depreciation": "None", "totalRevenue": "502734000", "costOfRevenue": "388896000", "interestIncome": "35859000", "incomeBeforeTax": "-107402000", "interestExpense": "35859000", "operatingIncome": "-72505000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-24661000", "reportedCurrency": "USD", "netInterestIncome": "-35859000", "nonInterestIncome": "None", "operatingExpenses": "186343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21702000", "sellingGeneralAndAdministrative": "48197000", "netIncomeFromContinuingOperations": "-82741000" }, "balance": { "goodwill": "619221000", "inventory": "644060000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "3956850000", "longTermDebt": "1929144000", "shortTermDebt": "571715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1653008000", "reportedCurrency": "USD", "retainedEarnings": "782515000", "totalLiabilities": "3116211000", "otherCurrentAssets": "112946000", "totalCurrentAssets": "1280711000", "currentLongTermDebt": "555439000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2676139000", "currentAccountsPayable": "182191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "373357000", "shortLongTermDebtTotal": "2555640000", "totalShareholderEquity": "840639000", "capitalLeaseObligations": "71057000", "otherCurrentLiabilities": "87318000", "totalCurrentLiabilities": "842928000", "otherNonCurrentLiabilities": "20455000", "totalNonCurrentLiabilities": "2273283000", "cashAndShortTermInvestments": "359926000", "commonStockSharesOutstanding": "74428000", "intangibleAssetsExcludingGoodwill": "1653008000", "cashAndCashEquivalentsAtCarryingValue": "359926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82741000", "profitLoss": "None", "dividendPayout": "13736000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-53884000", "operatingCashflow": "23304000", "capitalExpenditures": "6341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300327000", "cashflowFromInvestment": "-6186000", "stockBasedCompensation": "2151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "585000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502734000, "cost_of_revenue": 388896000, "gross_profit": 113838000, "research_and_development": null, "selling_general_admin": 48197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71543000, "depreciation_amortisation": 21702000, "ebitda": -49841000, "interest_expense": 35859000, "interest_income": null, "other_non_operating": null, "pretax_income": -107402000, "tax_provision": -24661000, "effective_tax_rate": null, "net_income": -82741000, "net_income_continuing_ops": -82741000, "net_income_to_common": -82741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359926000, "short_term_investments": null, "net_receivables": 163779000, "inventory": 644060000, "other_current_assets": null, "total_current_assets": 1280711000, "net_ppe": null, "goodwill": 619221000, "intangible_assets": 1653008000, "goodwill_and_intangibles": 2272229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2676139000, "total_assets": 3956850000, "short_term_debt": 571715000, "accounts_payable": 182191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842928000, "long_term_debt": 1929144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2273283000, "total_liabilities": 3116211000, "total_debt": 2500859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 782515000, "total_equity": 840639000, "shares_outstanding": 74428000, "operating_cash_flow": 23304000, "stock_based_compensation": 2151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6186000, "dividends_paid": 13736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300327000, "free_cash_flow": 29645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71543000", "ebitda": "-49841000", "netIncome": "-82741000", "grossProfit": "113838000", "depreciation": "None", "totalRevenue": "502734000", "costOfRevenue": "388896000", "interestIncome": "35859000", "incomeBeforeTax": "-107402000", "interestExpense": "35859000", "operatingIncome": "-72505000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-24661000", "reportedCurrency": "USD", "netInterestIncome": "-35859000", "nonInterestIncome": "None", "operatingExpenses": "186343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21702000", "sellingGeneralAndAdministrative": "48197000", "netIncomeFromContinuingOperations": "-82741000" }, "balance": { "goodwill": "619221000", "inventory": "644060000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "3956850000", "longTermDebt": "1929144000", "shortTermDebt": "571715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1653008000", "reportedCurrency": "USD", "retainedEarnings": "782515000", "totalLiabilities": "3116211000", "otherCurrentAssets": "112946000", "totalCurrentAssets": "1280711000", "currentLongTermDebt": "555439000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2676139000", "currentAccountsPayable": "182191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "373357000", "shortLongTermDebtTotal": "2555640000", "totalShareholderEquity": "840639000", "capitalLeaseObligations": "71057000", "otherCurrentLiabilities": "87318000", "totalCurrentLiabilities": "842928000", "otherNonCurrentLiabilities": "20455000", "totalNonCurrentLiabilities": "2273283000", "cashAndShortTermInvestments": "359926000", "commonStockSharesOutstanding": "74428000", "intangibleAssetsExcludingGoodwill": "1653008000", "cashAndCashEquivalentsAtCarryingValue": "359926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82741000", "profitLoss": "None", "dividendPayout": "13736000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-53884000", "operatingCashflow": "23304000", "capitalExpenditures": "6341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300327000", "cashflowFromInvestment": "-6186000", "stockBasedCompensation": "2151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "585000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21702000", "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": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "income_statement": { "revenue": 469637000, "cost_of_revenue": 367361000, "gross_profit": 102276000, "ebit": 50129000, "ebitda": 71870000, "pretax_income": 14315000, "tax_provision": 3762000, "net_income": 10553000, "net_income_to_common": 10553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42772000, "total_current_assets": 914556000, "total_assets": 3718707000, "short_term_debt": 16331000, "long_term_debt": 2245630000, "total_debt": 2261961000, "total_liabilities": 2852344000, "total_equity": 866363000, "shares_outstanding": 72380000, "goodwill_and_intangibles": 2397496000 }, "cash_flow": { "operating_cash_flow": 62850000, "capital_expenditure": 6696000, "free_cash_flow": 69546000, "dividends_paid": 13720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225963, "ticker_id": 434, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:43.804669+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50129000", "ebitda": "71870000", "netIncome": "10553000", "grossProfit": "102276000", "depreciation": "None", "totalRevenue": "469637000", "costOfRevenue": "367361000", "interestIncome": "35814000", "incomeBeforeTax": "14315000", "interestExpense": "35814000", "operatingIncome": "49193000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3762000", "reportedCurrency": "USD", "netInterestIncome": "-35814000", "nonInterestIncome": "None", "operatingExpenses": "53083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "936000", "costofGoodsAndServicesSold": "367361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21741000", "sellingGeneralAndAdministrative": "47872000", "netIncomeFromContinuingOperations": "10553000" }, "balance": { "goodwill": "619399000", "inventory": "674682000", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "3718707000", "longTermDebt": "2245630000", "shortTermDebt": "16331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1778097000", "reportedCurrency": "USD", "retainedEarnings": "865256000", "totalLiabilities": "2852344000", "otherCurrentAssets": "41451000", "totalCurrentAssets": "914556000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2804151000", "currentAccountsPayable": "136308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "308405000", "shortLongTermDebtTotal": "2312907000", "totalShareholderEquity": "866363000", "capitalLeaseObligations": "67277000", "otherCurrentLiabilities": "75196000", "totalCurrentLiabilities": "231181000", "otherNonCurrentLiabilities": "72590000", "totalNonCurrentLiabilities": "2621163000", "cashAndShortTermInvestments": "42772000", "commonStockSharesOutstanding": "72380000", "intangibleAssetsExcludingGoodwill": "1778097000", "cashAndCashEquivalentsAtCarryingValue": "42772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10553000", "profitLoss": "None", "dividendPayout": "13720000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "29046000", "operatingCashflow": "62850000", "capitalExpenditures": "6696000", "changeInReceivables": "19742000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49583000", "cashflowFromInvestment": "-6613000", "stockBasedCompensation": "2374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469637000, "cost_of_revenue": 367361000, "gross_profit": 102276000, "research_and_development": null, "selling_general_admin": 47872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50129000, "depreciation_amortisation": 21741000, "ebitda": 71870000, "interest_expense": 35814000, "interest_income": null, "other_non_operating": null, "pretax_income": 14315000, "tax_provision": 3762000, "effective_tax_rate": null, "net_income": 10553000, "net_income_continuing_ops": 10553000, "net_income_to_common": 10553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42772000, "short_term_investments": null, "net_receivables": 155651000, "inventory": 674682000, "other_current_assets": null, "total_current_assets": 914556000, "net_ppe": null, "goodwill": 619399000, "intangible_assets": 1778097000, "goodwill_and_intangibles": 2397496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2804151000, "total_assets": 3718707000, "short_term_debt": 16331000, "accounts_payable": 136308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231181000, "long_term_debt": 2245630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2621163000, "total_liabilities": 2852344000, "total_debt": 2261961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 865256000, "total_equity": 866363000, "shares_outstanding": 72380000, "operating_cash_flow": 62850000, "stock_based_compensation": 2374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6613000, "dividends_paid": 13720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49583000, "free_cash_flow": 69546000, "net_change_in_cash": 6654000 }, "raw_data": { "income": { "ebit": "50129000", "ebitda": "71870000", "netIncome": "10553000", "grossProfit": "102276000", "depreciation": "None", "totalRevenue": "469637000", "costOfRevenue": "367361000", "interestIncome": "35814000", "incomeBeforeTax": "14315000", "interestExpense": "35814000", "operatingIncome": "49193000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3762000", "reportedCurrency": "USD", "netInterestIncome": "-35814000", "nonInterestIncome": "None", "operatingExpenses": "53083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "936000", "costofGoodsAndServicesSold": "367361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21741000", "sellingGeneralAndAdministrative": "47872000", "netIncomeFromContinuingOperations": "10553000" }, "balance": { "goodwill": "619399000", "inventory": "674682000", "commonStock": "723000", "currentDebt": "None", "investments": "None", "totalAssets": "3718707000", "longTermDebt": "2245630000", "shortTermDebt": "16331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1778097000", "reportedCurrency": "USD", "retainedEarnings": "865256000", "totalLiabilities": "2852344000", "otherCurrentAssets": "41451000", "totalCurrentAssets": "914556000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155651000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2804151000", "currentAccountsPayable": "136308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "308405000", "shortLongTermDebtTotal": "2312907000", "totalShareholderEquity": "866363000", "capitalLeaseObligations": "67277000", "otherCurrentLiabilities": "75196000", "totalCurrentLiabilities": "231181000", "otherNonCurrentLiabilities": "72590000", "totalNonCurrentLiabilities": "2621163000", "cashAndShortTermInvestments": "42772000", "commonStockSharesOutstanding": "72380000", "intangibleAssetsExcludingGoodwill": "1778097000", "cashAndCashEquivalentsAtCarryingValue": "42772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10553000", "profitLoss": "None", "dividendPayout": "13720000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "29046000", "operatingCashflow": "62850000", "capitalExpenditures": "6696000", "changeInReceivables": "19742000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49583000", "cashflowFromInvestment": "-6613000", "stockBasedCompensation": "2374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21741000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }