{ "ticker": { "uuid": "5f911b5c-ba43-43dc-b0f9-528c4197fce4", "symbol": "DXPE", "name": "DXP Enterprises Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/5f911b5c-ba43-43dc-b0f9-528c4197fce4/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f911b5c-ba43-43dc-b0f9-528c4197fce4/" }, "ticker_metadata": { "id": 5772, "uuid": "5f911b5c-ba43-43dc-b0f9-528c4197fce4", "symbol": "DXPE", "name": "DXP Enterprises Inc", "asset_type": "equity", "market_cap": 2321455000, "stock_exchange_id": 2, "industry": "Industrial Distribution", "sector": "Industrials", "description": "DXP Enterprises, Inc. is dedicated to the distribution of maintenance, repair and operation (MRO) products, equipment and services to industrial and energy customers primarily in the United States and Canada. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5f911b5c-ba43-43dc-b0f9-528c4197fce4", "symbol": "DXPE", "name": "DXP Enterprises Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/5f911b5c-ba43-43dc-b0f9-528c4197fce4/", "api_url": "https://sharemaestro.com/factors/api/tickers/5f911b5c-ba43-43dc-b0f9-528c4197fce4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.51, "value": 0.16, "quality": 0.71, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 157.4, "market_cap": 2576795400, "pe_ratio": 29.2675, "earnings_yield": 0.0342, "ebitda_to_ev": 0.0655, "shareholder_yield": 0.0, "roe": 0.1719, "piotroski_f_score": 7, "momentum_12_1": 0.903, "volatility_252d": 0.4445 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:12.797535+00:00", "batch_id": "" }, "size": { "price_close": 157.4, "market_cap": 2576795400, "market_cap_usd": 2576795400, "enterprise_value": 3208752400, "shares_outstanding": 16371000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.2675, "pb_ratio": 5.0309, "ptbv_ratio": null, "ps_ratio": 1.25, "pcf_ratio": 21.3426, "pfcf_ratio": 17.8447, "ev_ebitda": 15.2718, "ev_ebit": 17.7876, "ev_sales": 1.5565, "ev_fcf": 22.2211, "earnings_yield": 0.0342, "fcf_yield": 0.045, "price_to_sales": 1.25, "price_to_book": 5.0309, "price_to_cashflow": 21.3426, "ebitda_to_ev": 0.0655, "sales_yield": 0.6424 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.3174, "operating_margin": 0.0875, "net_margin": 0.0427, "ebitda_margin": 0.1019, "fcf_margin": 0.07, "roe": 0.1719, "roa": 0.051, "roic": 0.117, "roc_greenblatt": null, "asset_turnover": 1.1952, "cash_conversion": 1.6401, "accruals_ratio": -0.019, "sbc_to_revenue": 0.003, "piotroski_f_score": 7, "altman_z_score": 3.6128, "earnings_stability_5y": 0.0996, "revenue_stability_5y": 0.2522, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3793, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3674, "net_debt_to_ebitda": 3.0078, "debt_to_assets": 0.4901, "interest_coverage": 2.8949, "current_ratio": 2.9775, "quick_ratio": 2.5645, "net_debt": 631957000, "local_beta": -0.0003, "volatility_252d": 0.4445, "volatility_60d": 1.046, "max_drawdown_12m": -0.2998, "risk_adjusted_momentum": 2.0315 }, "growth": { "revenue_growth_1y": 0.1048, "revenue_growth_3y_cagr": 0.1084, "revenue_growth_5y_cagr": 0.1494, "eps_growth_1y": 0.104, "eps_growth_3y_cagr": 0.2257, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2005, "book_value_growth_1y": 0.198, "revenue_growth": 0.1048, "earnings_growth": 0.104 }, "momentum": { "price_return_1m": 0.0078, "price_return_3m": 0.163, "price_return_6m": 0.644, "price_return_9m": 0.2662, "price_return_12m": 0.9179, "price_return_12m_ex1m": 0.903, "momentum_6m": 0.644, "momentum_12m": 0.9179, "momentum_12_1": 0.903, "distance_from_52w_high": -0.0714, "distance_from_52w_low": 1.0548, "relative_strength": 0.7599 }, "raw_ttm": { "revenue_ttm": 2061454000, "gross_profit_ttm": 654269000, "ebit_ttm": 180393000, "ebitda_ttm": 210109000, "net_income_ttm": 88043000, "eps_diluted_ttm": 5.378, "operating_cash_flow_ttm": 120735000, "capital_expenditure_ttm": 23666000, "fcf_ttm": 144401000, "dividends_paid_ttm": 90000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62313000, "cash_and_equivalents": 213381000, "total_current_assets": 850653000, "total_current_liabilities": 285696000, "net_ppe": null, "total_assets": 1724782000, "total_debt": 845338000, "total_equity": 512197000, "net_working_capital": 379554000, "book_value_per_share": 31.2868, "retained_earnings": 498212000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -161379000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 69, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 78, "rank_ev_ebitda": 64, "rank_ev_ebit": 64, "rank_earnings_yield": 69, "rank_fcf_yield": 70, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 24, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 68, "rank_fcf_margin": 76, "rank_piotroski": 11, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 13 }, "composites": { "value_composite": 84, "quality_composite": 29, "momentum_composite": 9, "growth_composite": 30, "yield_composite": 72, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.337, "os_score": 0.51, "value_percentile": 0.16, "quality_percentile": 0.71, "momentum_percentile": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 865, "ticker_id": 5772, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:12.797535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 157.4, "market_cap": 2576795400, "market_cap_usd": 2576795400, "enterprise_value": 3208752400, "shares_outstanding": 16371000, "fx_rate_to_usd": null, "pe_ratio": 29.26746476, "pb_ratio": 5.03086781, "ptbv_ratio": null, "ps_ratio": 1.24998928, "pcf_ratio": 21.34257175, "pfcf_ratio": 17.84471991, "ev_ebitda": 15.27184652, "ev_ebit": 17.78756604, "ev_sales": 1.55654815, "ev_fcf": 22.22112312, "earnings_yield": 0.03416763, "fcf_yield": 0.04500223, "dividend_yield": 3.493e-05, "buyback_yield": 0, "shareholder_yield": 3.493e-05, "debt_paydown_yield": null, "total_yield": 3.493e-05, "gross_margin": 0.31738229, "operating_margin": 0.08750765, "net_margin": 0.04270918, "ebitda_margin": 0.10192272, "fcf_margin": 0.07004813, "roe": 0.17189285, "roa": 0.05104587, "roic": 0.11700055, "roc_greenblatt": null, "asset_turnover": 1.19519684, "cash_conversion": 1.64011903, "accruals_ratio": -0.01895428, "sbc_to_revenue": 0.00300419, "debt_to_equity": 2.36741918, "net_debt_to_ebitda": 3.00775788, "debt_to_assets": 0.49011295, "interest_coverage": 2.89494969, "current_ratio": 2.97747606, "quick_ratio": 2.56448113, "net_debt": 631957000, "revenue_growth_1y": 0.1047603, "revenue_growth_3y_cagr": 0.10837772, "revenue_growth_5y_cagr": 0.14936411, "eps_growth_1y": 0.10404284, "eps_growth_3y_cagr": 0.22571604, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20051046, "book_value_growth_1y": 0.19801466, "piotroski_f_score": 7, "altman_z_score": 3.6128263, "earnings_stability_5y": 0.099642, "revenue_stability_5y": 0.252244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0078115, "price_return_3m": 0.1629969, "price_return_6m": 0.64403593, "price_return_9m": 0.26618937, "price_return_12m": 0.91787498, "price_return_12m_ex1m": 0.90300963, "distance_from_52w_high": -0.07144121, "distance_from_52w_low": 1.05483029, "relative_strength": 0.75993393, "local_beta": -0.0003, "volatility_252d": 0.444501, "volatility_60d": 1.04601, "max_drawdown_12m": -0.29983461, "revenue_ttm": 2061454000, "gross_profit_ttm": 654269000, "ebit_ttm": 180393000, "ebitda_ttm": 210109000, "net_income_ttm": 88043000, "eps_diluted_ttm": 5.37798546, "operating_cash_flow_ttm": 120735000, "capital_expenditure_ttm": 23666000, "fcf_ttm": 144401000, "dividends_paid_ttm": 90000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62313000, "cash_and_equivalents": 213381000, "total_current_assets": 850653000, "total_current_liabilities": 285696000, "net_ppe": null, "total_assets": 1724782000, "total_debt": 845338000, "total_equity": 512197000, "net_working_capital": 379554000, "book_value_per_share": 31.2868487, "retained_earnings": 498212000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -161379000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 69, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 78, "rank_ev_ebitda": 64, "rank_ev_ebit": 64, "rank_earnings_yield": 69, "rank_fcf_yield": 70, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 24, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 68, "rank_fcf_margin": 76, "rank_piotroski": 11, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 13, "value_composite": 84, "quality_composite": 29, "momentum_composite": 9, "growth_composite": 30, "yield_composite": 72, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 157.4, "os": 0.51, "value": 0.16, "quality": 0.71, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.2675, "earnings_yield": 0.0342, "shareholder_yield": 0.0, "roe": 0.1719, "momentum_12_1": 0.903, "complete_fields": { "id": 865, "ticker_id": 5772, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:12.797535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 157.4, "market_cap": 2576795400, "market_cap_usd": 2576795400, "enterprise_value": 3208752400, "shares_outstanding": 16371000, "fx_rate_to_usd": null, "pe_ratio": 29.26746476, "pb_ratio": 5.03086781, "ptbv_ratio": null, "ps_ratio": 1.24998928, "pcf_ratio": 21.34257175, "pfcf_ratio": 17.84471991, "ev_ebitda": 15.27184652, "ev_ebit": 17.78756604, "ev_sales": 1.55654815, "ev_fcf": 22.22112312, "earnings_yield": 0.03416763, "fcf_yield": 0.04500223, "dividend_yield": 3.493e-05, "buyback_yield": 0, "shareholder_yield": 3.493e-05, "debt_paydown_yield": null, "total_yield": 3.493e-05, "gross_margin": 0.31738229, "operating_margin": 0.08750765, "net_margin": 0.04270918, "ebitda_margin": 0.10192272, "fcf_margin": 0.07004813, "roe": 0.17189285, "roa": 0.05104587, "roic": 0.11700055, "roc_greenblatt": null, "asset_turnover": 1.19519684, "cash_conversion": 1.64011903, "accruals_ratio": -0.01895428, "sbc_to_revenue": 0.00300419, "debt_to_equity": 2.36741918, "net_debt_to_ebitda": 3.00775788, "debt_to_assets": 0.49011295, "interest_coverage": 2.89494969, "current_ratio": 2.97747606, "quick_ratio": 2.56448113, "net_debt": 631957000, "revenue_growth_1y": 0.1047603, "revenue_growth_3y_cagr": 0.10837772, "revenue_growth_5y_cagr": 0.14936411, "eps_growth_1y": 0.10404284, "eps_growth_3y_cagr": 0.22571604, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20051046, "book_value_growth_1y": 0.19801466, "piotroski_f_score": 7, "altman_z_score": 3.6128263, "earnings_stability_5y": 0.099642, "revenue_stability_5y": 0.252244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0078115, "price_return_3m": 0.1629969, "price_return_6m": 0.64403593, "price_return_9m": 0.26618937, "price_return_12m": 0.91787498, "price_return_12m_ex1m": 0.90300963, "distance_from_52w_high": -0.07144121, "distance_from_52w_low": 1.05483029, "relative_strength": 0.75993393, "local_beta": -0.0003, "volatility_252d": 0.444501, "volatility_60d": 1.04601, "max_drawdown_12m": -0.29983461, "revenue_ttm": 2061454000, "gross_profit_ttm": 654269000, "ebit_ttm": 180393000, "ebitda_ttm": 210109000, "net_income_ttm": 88043000, "eps_diluted_ttm": 5.37798546, "operating_cash_flow_ttm": 120735000, "capital_expenditure_ttm": 23666000, "fcf_ttm": 144401000, "dividends_paid_ttm": 90000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62313000, "cash_and_equivalents": 213381000, "total_current_assets": 850653000, "total_current_liabilities": 285696000, "net_ppe": null, "total_assets": 1724782000, "total_debt": 845338000, "total_equity": 512197000, "net_working_capital": 379554000, "book_value_per_share": 31.2868487, "retained_earnings": 498212000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -161379000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 69, "rank_pb": 78, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 78, "rank_ev_ebitda": 64, "rank_ev_ebit": 64, "rank_earnings_yield": 69, "rank_fcf_yield": 70, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 24, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 68, "rank_fcf_margin": 76, "rank_piotroski": 11, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 13, "value_composite": 84, "quality_composite": 29, "momentum_composite": 9, "growth_composite": 30, "yield_composite": 72, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 2016365000, "cost_of_revenue": 1380437000, "gross_profit": 635928000, "ebit": 179752000, "ebitda": 218602000, "pretax_income": 119222000, "tax_provision": 30545000, "net_income": 88677000, "net_income_to_common": 88677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303783000, "total_current_assets": 910317000, "total_assets": 1685155000, "short_term_debt": 35278000, "long_term_debt": 818476000, "total_debt": 853754000, "total_liabilities": 1186716000, "total_equity": 498439000, "shares_outstanding": 16435000, "goodwill_and_intangibles": 575912000 }, "cash_flow": { "operating_cash_flow": 94264000, "capital_expenditure": 40286000, "free_cash_flow": 134550000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60402, "ticker_id": 5772, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179752000", "ebitda": "218602000", "netIncome": "88677000", "grossProfit": "635928000", "depreciation": "None", "totalRevenue": "2016365000", "costOfRevenue": "1380437000", "interestIncome": "3579000", "incomeBeforeTax": "119222000", "interestExpense": "60530000", "operatingIncome": "176870000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30545000", "reportedCurrency": "USD", "netInterestIncome": "-56951000", "nonInterestIncome": "None", "operatingExpenses": "459058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1380437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38850000", "sellingGeneralAndAdministrative": "459058000", "netIncomeFromContinuingOperations": "88677000" }, "balance": { "goodwill": "494561000", "inventory": "108144000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1685155000", "longTermDebt": "818476000", "shortTermDebt": "35278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "478257000", "totalLiabilities": "1186716000", "otherCurrentAssets": "100888000", "totalCurrentAssets": "910317000", "currentLongTermDebt": "8580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "774838000", "currentAccountsPayable": "116765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "981995000", "totalShareholderEquity": "498439000", "capitalLeaseObligations": "76547000", "otherCurrentLiabilities": "104978000", "totalCurrentLiabilities": "272481000", "otherNonCurrentLiabilities": "38250000", "totalNonCurrentLiabilities": "914234999", "cashAndShortTermInvestments": "303783000", "commonStockSharesOutstanding": "16435000", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "303783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88677000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1037000", "operatingCashflow": "94264000", "capitalExpenditures": "40286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158868000", "cashflowFromInvestment": "-99246000", "stockBasedCompensation": "5708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2016365000, "cost_of_revenue": 1380437000, "gross_profit": 635928000, "research_and_development": null, "selling_general_admin": 459058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179752000, "depreciation_amortisation": 38850000, "ebitda": 218602000, "interest_expense": 60530000, "interest_income": null, "other_non_operating": null, "pretax_income": 119222000, "tax_provision": 30545000, "effective_tax_rate": null, "net_income": 88677000, "net_income_continuing_ops": 88677000, "net_income_to_common": 88677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303783000, "short_term_investments": null, "net_receivables": 397502000, "inventory": 108144000, "other_current_assets": null, "total_current_assets": 910317000, "net_ppe": null, "goodwill": 494561000, "intangible_assets": 81351000, "goodwill_and_intangibles": 575912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 774838000, "total_assets": 1685155000, "short_term_debt": 35278000, "accounts_payable": 116765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272481000, "long_term_debt": 818476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 914234999, "total_liabilities": 1186716000, "total_debt": 853754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 478257000, "total_equity": 498439000, "shares_outstanding": 16435000, "operating_cash_flow": 94264000, "stock_based_compensation": 5708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99246000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 158868000, "free_cash_flow": 134550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179752000", "ebitda": "218602000", "netIncome": "88677000", "grossProfit": "635928000", "depreciation": "None", "totalRevenue": "2016365000", "costOfRevenue": "1380437000", "interestIncome": "3579000", "incomeBeforeTax": "119222000", "interestExpense": "60530000", "operatingIncome": "176870000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30545000", "reportedCurrency": "USD", "netInterestIncome": "-56951000", "nonInterestIncome": "None", "operatingExpenses": "459058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1380437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38850000", "sellingGeneralAndAdministrative": "459058000", "netIncomeFromContinuingOperations": "88677000" }, "balance": { "goodwill": "494561000", "inventory": "108144000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1685155000", "longTermDebt": "818476000", "shortTermDebt": "35278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "478257000", "totalLiabilities": "1186716000", "otherCurrentAssets": "100888000", "totalCurrentAssets": "910317000", "currentLongTermDebt": "8580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "774838000", "currentAccountsPayable": "116765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "981995000", "totalShareholderEquity": "498439000", "capitalLeaseObligations": "76547000", "otherCurrentLiabilities": "104978000", "totalCurrentLiabilities": "272481000", "otherNonCurrentLiabilities": "38250000", "totalNonCurrentLiabilities": "914234999", "cashAndShortTermInvestments": "303783000", "commonStockSharesOutstanding": "16435000", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "303783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88677000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1037000", "operatingCashflow": "94264000", "capitalExpenditures": "40286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158868000", "cashflowFromInvestment": "-99246000", "stockBasedCompensation": "5708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38850000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1802040000, "cost_of_revenue": 1245763000, "gross_profit": 556277000, "ebit": 148899000, "ebitda": 182304000, "pretax_income": 84972000, "tax_provision": 14483000, "net_income": 70489000, "net_income_to_common": 70489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148320000, "total_current_assets": 661874000, "total_assets": 1349494000, "short_term_debt": 21516000, "long_term_debt": 621684000, "total_debt": 643200000, "total_liabilities": 926706000, "total_equity": 422788000, "shares_outstanding": 16701000, "goodwill_and_intangibles": 538022000 }, "cash_flow": { "operating_cash_flow": 102211000, "capital_expenditure": 25068000, "free_cash_flow": 127279000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60407, "ticker_id": 5772, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148899000", "ebitda": "182304000", "netIncome": "70489000", "grossProfit": "556277000", "depreciation": "None", "totalRevenue": "1802040000", "costOfRevenue": "1245763000", "interestIncome": "4766000", "incomeBeforeTax": "84972000", "interestExpense": "63927000", "operatingIncome": "145382000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14483000", "reportedCurrency": "USD", "netInterestIncome": "-59161000", "nonInterestIncome": "None", "operatingExpenses": "410895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1245763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33405000", "sellingGeneralAndAdministrative": "410895000", "netIncomeFromContinuingOperations": "70489000" }, "balance": { "goodwill": "452343000", "inventory": "103113000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1349494000", "longTermDebt": "621684000", "shortTermDebt": "21516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85679000", "reportedCurrency": "USD", "retainedEarnings": "389670000", "totalLiabilities": "926706000", "otherCurrentAssets": "20341000", "totalCurrentAssets": "661874000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687620000", "currentAccountsPayable": "103728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676359000", "totalShareholderEquity": "422788000", "capitalLeaseObligations": "48080000", "otherCurrentLiabilities": "92423000", "totalCurrentLiabilities": "243984000", "otherNonCurrentLiabilities": "27879000", "totalNonCurrentLiabilities": "682722000", "cashAndShortTermInvestments": "148320000", "commonStockSharesOutstanding": "16701000", "intangibleAssetsExcludingGoodwill": "85679000", "cashAndCashEquivalentsAtCarryingValue": "148320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70489000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8432000", "operatingCashflow": "102211000", "capitalExpenditures": "25068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56803000", "cashflowFromInvestment": "-181692000", "stockBasedCompensation": "4714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1802040000, "cost_of_revenue": 1245763000, "gross_profit": 556277000, "research_and_development": null, "selling_general_admin": 410895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148899000, "depreciation_amortisation": 33405000, "ebitda": 182304000, "interest_expense": 63927000, "interest_income": null, "other_non_operating": null, "pretax_income": 84972000, "tax_provision": 14483000, "effective_tax_rate": null, "net_income": 70489000, "net_income_continuing_ops": 70489000, "net_income_to_common": 70489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148320000, "short_term_investments": null, "net_receivables": 390100000, "inventory": 103113000, "other_current_assets": null, "total_current_assets": 661874000, "net_ppe": null, "goodwill": 452343000, "intangible_assets": 85679000, "goodwill_and_intangibles": 538022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 687620000, "total_assets": 1349494000, "short_term_debt": 21516000, "accounts_payable": 103728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243984000, "long_term_debt": 621684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682722000, "total_liabilities": 926706000, "total_debt": 643200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 389670000, "total_equity": 422788000, "shares_outstanding": 16701000, "operating_cash_flow": 102211000, "stock_based_compensation": 4714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181692000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56803000, "free_cash_flow": 127279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148899000", "ebitda": "182304000", "netIncome": "70489000", "grossProfit": "556277000", "depreciation": "None", "totalRevenue": "1802040000", "costOfRevenue": "1245763000", "interestIncome": "4766000", "incomeBeforeTax": "84972000", "interestExpense": "63927000", "operatingIncome": "145382000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14483000", "reportedCurrency": "USD", "netInterestIncome": "-59161000", "nonInterestIncome": "None", "operatingExpenses": "410895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1245763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33405000", "sellingGeneralAndAdministrative": "410895000", "netIncomeFromContinuingOperations": "70489000" }, "balance": { "goodwill": "452343000", "inventory": "103113000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1349494000", "longTermDebt": "621684000", "shortTermDebt": "21516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85679000", "reportedCurrency": "USD", "retainedEarnings": "389670000", "totalLiabilities": "926706000", "otherCurrentAssets": "20341000", "totalCurrentAssets": "661874000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687620000", "currentAccountsPayable": "103728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676359000", "totalShareholderEquity": "422788000", "capitalLeaseObligations": "48080000", "otherCurrentLiabilities": "92423000", "totalCurrentLiabilities": "243984000", "otherNonCurrentLiabilities": "27879000", "totalNonCurrentLiabilities": "682722000", "cashAndShortTermInvestments": "148320000", "commonStockSharesOutstanding": "16701000", "intangibleAssetsExcludingGoodwill": "85679000", "cashAndCashEquivalentsAtCarryingValue": "148320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70489000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8432000", "operatingCashflow": "102211000", "capitalExpenditures": "25068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56803000", "cashflowFromInvestment": "-181692000", "stockBasedCompensation": "4714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33405000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1678600000, "cost_of_revenue": 1173309000, "gross_profit": 505291000, "ebit": 140077000, "ebitda": 170182000, "pretax_income": 86931000, "tax_provision": 18119000, "net_income": 68812000, "net_income_to_common": 68812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173120000, "total_current_assets": 648554000, "total_assets": 1177436000, "short_term_debt": 20938000, "long_term_debt": 520697000, "total_debt": 541635000, "total_liabilities": 796557000, "total_equity": 380879000, "shares_outstanding": 17710000, "goodwill_and_intangibles": 407886000 }, "cash_flow": { "operating_cash_flow": 106222000, "capital_expenditure": 12263000, "free_cash_flow": 118485000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60412, "ticker_id": 5772, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140077000", "ebitda": "170182000", "netIncome": "68812000", "grossProfit": "505291000", "depreciation": "None", "totalRevenue": "1678600000", "costOfRevenue": "1173309000", "interestIncome": "2680000", "incomeBeforeTax": "86931000", "interestExpense": "53146000", "operatingIncome": "138722000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18119000", "reportedCurrency": "USD", "netInterestIncome": "-47593000", "nonInterestIncome": "None", "operatingExpenses": "366569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1173309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30105000", "sellingGeneralAndAdministrative": "361245000", "netIncomeFromContinuingOperations": "60843000" }, "balance": { "goodwill": "343991000", "inventory": "103805000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1177436000", "longTermDebt": "520697000", "shortTermDebt": "20938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "63895000", "reportedCurrency": "USD", "retainedEarnings": "319271000", "totalLiabilities": "796557000", "otherCurrentAssets": "18135000", "totalCurrentAssets": "648554000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528882000", "currentAccountsPayable": "96469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "575971000", "totalShareholderEquity": "380879000", "capitalLeaseObligations": "49774000", "otherCurrentLiabilities": "85092000", "totalCurrentLiabilities": "224165000", "otherNonCurrentLiabilities": "17359000", "totalNonCurrentLiabilities": "572392000", "cashAndShortTermInvestments": "173120000", "commonStockSharesOutstanding": "17710000", "intangibleAssetsExcludingGoodwill": "63895000", "cashAndCashEquivalentsAtCarryingValue": "173120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68812000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2026000", "operatingCashflow": "106222000", "capitalExpenditures": "12263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43579000", "cashflowFromInvestment": "-22647000", "stockBasedCompensation": "3072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678600000, "cost_of_revenue": 1173309000, "gross_profit": 505291000, "research_and_development": null, "selling_general_admin": 361245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140077000, "depreciation_amortisation": 30105000, "ebitda": 170182000, "interest_expense": 53146000, "interest_income": null, "other_non_operating": null, "pretax_income": 86931000, "tax_provision": 18119000, "effective_tax_rate": null, "net_income": 68812000, "net_income_continuing_ops": 60843000, "net_income_to_common": 68812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173120000, "short_term_investments": null, "net_receivables": 353494000, "inventory": 103805000, "other_current_assets": null, "total_current_assets": 648554000, "net_ppe": null, "goodwill": 343991000, "intangible_assets": 63895000, "goodwill_and_intangibles": 407886000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528882000, "total_assets": 1177436000, "short_term_debt": 20938000, "accounts_payable": 96469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224165000, "long_term_debt": 520697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 572392000, "total_liabilities": 796557000, "total_debt": 541635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 319271000, "total_equity": 380879000, "shares_outstanding": 17710000, "operating_cash_flow": 106222000, "stock_based_compensation": 3072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22647000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43579000, "free_cash_flow": 118485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140077000", "ebitda": "170182000", "netIncome": "68812000", "grossProfit": "505291000", "depreciation": "None", "totalRevenue": "1678600000", "costOfRevenue": "1173309000", "interestIncome": "2680000", "incomeBeforeTax": "86931000", "interestExpense": "53146000", "operatingIncome": "138722000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18119000", "reportedCurrency": "USD", "netInterestIncome": "-47593000", "nonInterestIncome": "None", "operatingExpenses": "366569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1173309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30105000", "sellingGeneralAndAdministrative": "361245000", "netIncomeFromContinuingOperations": "60843000" }, "balance": { "goodwill": "343991000", "inventory": "103805000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1177436000", "longTermDebt": "520697000", "shortTermDebt": "20938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "63895000", "reportedCurrency": "USD", "retainedEarnings": "319271000", "totalLiabilities": "796557000", "otherCurrentAssets": "18135000", "totalCurrentAssets": "648554000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528882000", "currentAccountsPayable": "96469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "575971000", "totalShareholderEquity": "380879000", "capitalLeaseObligations": "49774000", "otherCurrentLiabilities": "85092000", "totalCurrentLiabilities": "224165000", "otherNonCurrentLiabilities": "17359000", "totalNonCurrentLiabilities": "572392000", "cashAndShortTermInvestments": "173120000", "commonStockSharesOutstanding": "17710000", "intangibleAssetsExcludingGoodwill": "63895000", "cashAndCashEquivalentsAtCarryingValue": "173120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68812000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2026000", "operatingCashflow": "106222000", "capitalExpenditures": "12263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43579000", "cashflowFromInvestment": "-22647000", "stockBasedCompensation": "3072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30105000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1480832000, "cost_of_revenue": 1058794000, "gross_profit": 422038000, "ebit": 95036000, "ebitda": 123536000, "pretax_income": 65901000, "tax_provision": 17799000, "net_income": 48155000, "net_income_to_common": 48155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46026000, "total_current_assets": 516114000, "total_assets": 1037280000, "short_term_debt": 22452000, "long_term_debt": 409205000, "total_debt": 431657000, "total_liabilities": 671888000, "total_equity": 365392000, "shares_outstanding": 19471000, "goodwill_and_intangibles": 413344000 }, "cash_flow": { "operating_cash_flow": 5894000, "capital_expenditure": 4916000, "free_cash_flow": 10810000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60417, "ticker_id": 5772, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95036000", "ebitda": "123536000", "netIncome": "48155000", "grossProfit": "422038000", "depreciation": "None", "totalRevenue": "1480832000", "costOfRevenue": "1058794000", "interestIncome": "191000", "incomeBeforeTax": "65901000", "interestExpense": "29135000", "operatingIncome": "97752000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17799000", "reportedCurrency": "USD", "netInterestIncome": "-29135000", "nonInterestIncome": "None", "operatingExpenses": "324286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2716000", "costofGoodsAndServicesSold": "1058794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28500000", "sellingGeneralAndAdministrative": "324286000", "netIncomeFromContinuingOperations": "48102000" }, "balance": { "goodwill": "333759000", "inventory": "101392000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1037280000", "longTermDebt": "409205000", "shortTermDebt": "22452000", "treasuryStock": "-67780000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "79585000", "reportedCurrency": "USD", "retainedEarnings": "250549000", "totalLiabilities": "671888000", "otherCurrentAssets": "47816000", "totalCurrentAssets": "516114000", "currentLongTermDebt": "4369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521166000", "currentAccountsPayable": "92805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45964000", "shortLongTermDebtTotal": "471846000", "totalShareholderEquity": "365392000", "capitalLeaseObligations": "58272000", "otherCurrentLiabilities": "67105000", "totalCurrentLiabilities": "212901000", "otherNonCurrentLiabilities": "4701000", "totalNonCurrentLiabilities": "458987000", "cashAndShortTermInvestments": "46026000", "commonStockSharesOutstanding": "19471000", "intangibleAssetsExcludingGoodwill": "79585000", "cashAndCashEquivalentsAtCarryingValue": "46026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48102000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2072000", "operatingCashflow": "5894000", "capitalExpenditures": "4916000", "changeInReceivables": "-93940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44312000", "cashflowFromInvestment": "-53422000", "stockBasedCompensation": "1850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3216000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1480832000, "cost_of_revenue": 1058794000, "gross_profit": 422038000, "research_and_development": null, "selling_general_admin": 324286000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95036000, "depreciation_amortisation": 28500000, "ebitda": 123536000, "interest_expense": 29135000, "interest_income": null, "other_non_operating": null, "pretax_income": 65901000, "tax_provision": 17799000, "effective_tax_rate": null, "net_income": 48155000, "net_income_continuing_ops": 48102000, "net_income_to_common": 48155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46026000, "short_term_investments": null, "net_receivables": 320880000, "inventory": 101392000, "other_current_assets": null, "total_current_assets": 516114000, "net_ppe": null, "goodwill": 333759000, "intangible_assets": 79585000, "goodwill_and_intangibles": 413344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 521166000, "total_assets": 1037280000, "short_term_debt": 22452000, "accounts_payable": 92805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212901000, "long_term_debt": 409205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 458987000, "total_liabilities": 671888000, "total_debt": 431657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 250549000, "total_equity": 365392000, "shares_outstanding": 19471000, "operating_cash_flow": 5894000, "stock_based_compensation": 1850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53422000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44312000, "free_cash_flow": 10810000, "net_change_in_cash": -3216000 }, "raw_data": { "income": { "ebit": "95036000", "ebitda": "123536000", "netIncome": "48155000", "grossProfit": "422038000", "depreciation": "None", "totalRevenue": "1480832000", "costOfRevenue": "1058794000", "interestIncome": "191000", "incomeBeforeTax": "65901000", "interestExpense": "29135000", "operatingIncome": "97752000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17799000", "reportedCurrency": "USD", "netInterestIncome": "-29135000", "nonInterestIncome": "None", "operatingExpenses": "324286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2716000", "costofGoodsAndServicesSold": "1058794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28500000", "sellingGeneralAndAdministrative": "324286000", "netIncomeFromContinuingOperations": "48102000" }, "balance": { "goodwill": "333759000", "inventory": "101392000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1037280000", "longTermDebt": "409205000", "shortTermDebt": "22452000", "treasuryStock": "-67780000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "79585000", "reportedCurrency": "USD", "retainedEarnings": "250549000", "totalLiabilities": "671888000", "otherCurrentAssets": "47816000", "totalCurrentAssets": "516114000", "currentLongTermDebt": "4369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521166000", "currentAccountsPayable": "92805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45964000", "shortLongTermDebtTotal": "471846000", "totalShareholderEquity": "365392000", "capitalLeaseObligations": "58272000", "otherCurrentLiabilities": "67105000", "totalCurrentLiabilities": "212901000", "otherNonCurrentLiabilities": "4701000", "totalNonCurrentLiabilities": "458987000", "cashAndShortTermInvestments": "46026000", "commonStockSharesOutstanding": "19471000", "intangibleAssetsExcludingGoodwill": "79585000", "cashAndCashEquivalentsAtCarryingValue": "46026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48102000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2072000", "operatingCashflow": "5894000", "capitalExpenditures": "4916000", "changeInReceivables": "-93940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44312000", "cashflowFromInvestment": "-53422000", "stockBasedCompensation": "1850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3216000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30342000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1113921000, "cost_of_revenue": 785415000, "gross_profit": 328506000, "ebit": 40271000, "ebitda": 67414000, "pretax_income": 19182000, "tax_provision": 3431000, "net_income": 16496000, "net_income_to_common": 16496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48989000, "total_current_assets": 404574000, "total_assets": 906192000, "short_term_debt": 21503000, "long_term_debt": 317139000, "total_debt": 338642000, "total_liabilities": 547500000, "total_equity": 358639000, "shares_outstanding": 19789000, "goodwill_and_intangibles": 387711000 }, "cash_flow": { "operating_cash_flow": 37089000, "capital_expenditure": 5999000, "free_cash_flow": 43088000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60422, "ticker_id": 5772, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40271000", "ebitda": "67414000", "netIncome": "16496000", "grossProfit": "328506000", "depreciation": "None", "totalRevenue": "1113921000", "costOfRevenue": "785415000", "interestIncome": "None", "incomeBeforeTax": "19182000", "interestExpense": "21089000", "operatingIncome": "39857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3431000", "reportedCurrency": "USD", "netInterestIncome": "-21089000", "nonInterestIncome": "None", "operatingExpenses": "288649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-74000", "costofGoodsAndServicesSold": "785415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27143000", "sellingGeneralAndAdministrative": "244981000", "netIncomeFromContinuingOperations": "-29617000" }, "balance": { "goodwill": "308506000", "inventory": "100894000", "commonStock": "195000", "currentDebt": "None", "investments": "None", "totalAssets": "906192000", "longTermDebt": "317139000", "shortTermDebt": "21503000", "treasuryStock": "-33511000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "79205000", "reportedCurrency": "USD", "retainedEarnings": "202484000", "totalLiabilities": "547500000", "otherCurrentAssets": "9613000", "totalCurrentAssets": "404574000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501618000", "currentAccountsPayable": "77842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56899000", "shortLongTermDebtTotal": "376822000", "totalShareholderEquity": "358639000", "capitalLeaseObligations": "58125000", "otherCurrentLiabilities": "65212000", "totalCurrentLiabilities": "181062000", "otherNonCurrentLiabilities": "40940000", "totalNonCurrentLiabilities": "366438000", "cashAndShortTermInvestments": "48989000", "commonStockSharesOutstanding": "19789000", "intangibleAssetsExcludingGoodwill": "79205000", "cashAndCashEquivalentsAtCarryingValue": "48989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15751000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5290000", "operatingCashflow": "37089000", "capitalExpenditures": "5999000", "changeInReceivables": "44884000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38493000", "cashflowFromInvestment": "-121796000", "stockBasedCompensation": "1823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65260000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1113921000, "cost_of_revenue": 785415000, "gross_profit": 328506000, "research_and_development": null, "selling_general_admin": 244981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40271000, "depreciation_amortisation": 27143000, "ebitda": 67414000, "interest_expense": 21089000, "interest_income": null, "other_non_operating": null, "pretax_income": 19182000, "tax_provision": 3431000, "effective_tax_rate": null, "net_income": 16496000, "net_income_continuing_ops": -29617000, "net_income_to_common": 16496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48989000, "short_term_investments": null, "net_receivables": 245078000, "inventory": 100894000, "other_current_assets": null, "total_current_assets": 404574000, "net_ppe": null, "goodwill": 308506000, "intangible_assets": 79205000, "goodwill_and_intangibles": 387711000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501618000, "total_assets": 906192000, "short_term_debt": 21503000, "accounts_payable": 77842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181062000, "long_term_debt": 317139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 366438000, "total_liabilities": 547500000, "total_debt": 338642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 202484000, "total_equity": 358639000, "shares_outstanding": 19789000, "operating_cash_flow": 37089000, "stock_based_compensation": 1823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121796000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38493000, "free_cash_flow": 43088000, "net_change_in_cash": 65260000 }, "raw_data": { "income": { "ebit": "40271000", "ebitda": "67414000", "netIncome": "16496000", "grossProfit": "328506000", "depreciation": "None", "totalRevenue": "1113921000", "costOfRevenue": "785415000", "interestIncome": "None", "incomeBeforeTax": "19182000", "interestExpense": "21089000", "operatingIncome": "39857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3431000", "reportedCurrency": "USD", "netInterestIncome": "-21089000", "nonInterestIncome": "None", "operatingExpenses": "288649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-74000", "costofGoodsAndServicesSold": "785415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27143000", "sellingGeneralAndAdministrative": "244981000", "netIncomeFromContinuingOperations": "-29617000" }, "balance": { "goodwill": "308506000", "inventory": "100894000", "commonStock": "195000", "currentDebt": "None", "investments": "None", "totalAssets": "906192000", "longTermDebt": "317139000", "shortTermDebt": "21503000", "treasuryStock": "-33511000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "79205000", "reportedCurrency": "USD", "retainedEarnings": "202484000", "totalLiabilities": "547500000", "otherCurrentAssets": "9613000", "totalCurrentAssets": "404574000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501618000", "currentAccountsPayable": "77842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56899000", "shortLongTermDebtTotal": "376822000", "totalShareholderEquity": "358639000", "capitalLeaseObligations": "58125000", "otherCurrentLiabilities": "65212000", "totalCurrentLiabilities": "181062000", "otherNonCurrentLiabilities": "40940000", "totalNonCurrentLiabilities": "366438000", "cashAndShortTermInvestments": "48989000", "commonStockSharesOutstanding": "19789000", "intangibleAssetsExcludingGoodwill": "79205000", "cashAndCashEquivalentsAtCarryingValue": "48989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15751000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5290000", "operatingCashflow": "37089000", "capitalExpenditures": "5999000", "changeInReceivables": "44884000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38493000", "cashflowFromInvestment": "-121796000", "stockBasedCompensation": "1823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65260000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27143000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1005266000, "cost_of_revenue": 728070000, "gross_profit": 277196000, "ebit": -27742000, "ebitda": -3184000, "pretax_income": -48313000, "tax_provision": -18696000, "net_income": -29269000, "net_income_to_common": -29269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119328000, "total_current_assets": 409425000, "total_assets": 868131000, "short_term_debt": 19191000, "long_term_debt": 317139000, "total_debt": 336330000, "total_liabilities": 506995000, "total_equity": 360338000, "shares_outstanding": 17748000, "goodwill_and_intangibles": 341855000 }, "cash_flow": { "operating_cash_flow": 107675000, "capital_expenditure": 6672000, "free_cash_flow": 114347000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60427, "ticker_id": 5772, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27742000", "ebitda": "-3184000", "netIncome": "-29269000", "grossProfit": "277196000", "depreciation": "None", "totalRevenue": "1005266000", "costOfRevenue": "728070000", "interestIncome": "None", "incomeBeforeTax": "-48313000", "interestExpense": "20571000", "operatingIncome": "-27668000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-18696000", "reportedCurrency": "USD", "netInterestIncome": "-20571000", "nonInterestIncome": "None", "operatingExpenses": "304864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-74000", "costofGoodsAndServicesSold": "728070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24558000", "sellingGeneralAndAdministrative": "246256000", "netIncomeFromContinuingOperations": "-29074000" }, "balance": { "goodwill": "261767000", "inventory": "97071000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "868131000", "longTermDebt": "317139000", "shortTermDebt": "19191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "80088000", "reportedCurrency": "USD", "retainedEarnings": "186078000", "totalLiabilities": "506995000", "otherCurrentAssets": "4639000", "totalCurrentAssets": "409425000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458706000", "currentAccountsPayable": "64849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112087000", "shortLongTermDebtTotal": "374340000", "totalShareholderEquity": "360338000", "capitalLeaseObligations": "53901000", "otherCurrentLiabilities": "55350000", "totalCurrentLiabilities": "147139000", "otherNonCurrentLiabilities": "2930000", "totalNonCurrentLiabilities": "359856000", "cashAndShortTermInvestments": "119328000", "commonStockSharesOutstanding": "17748000", "intangibleAssetsExcludingGoodwill": "80088000", "cashAndCashEquivalentsAtCarryingValue": "119328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29074000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22208000", "operatingCashflow": "107675000", "capitalExpenditures": "6672000", "changeInReceivables": "42909000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77406000", "cashflowFromInvestment": "-121796000", "stockBasedCompensation": "3532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63285000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1005266000, "cost_of_revenue": 728070000, "gross_profit": 277196000, "research_and_development": null, "selling_general_admin": 246256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27742000, "depreciation_amortisation": 24558000, "ebitda": -3184000, "interest_expense": 20571000, "interest_income": null, "other_non_operating": null, "pretax_income": -48313000, "tax_provision": -18696000, "effective_tax_rate": null, "net_income": -29269000, "net_income_continuing_ops": -29074000, "net_income_to_common": -29269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119328000, "short_term_investments": null, "net_receivables": 188387000, "inventory": 97071000, "other_current_assets": null, "total_current_assets": 409425000, "net_ppe": null, "goodwill": 261767000, "intangible_assets": 80088000, "goodwill_and_intangibles": 341855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458706000, "total_assets": 868131000, "short_term_debt": 19191000, "accounts_payable": 64849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147139000, "long_term_debt": 317139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 359856000, "total_liabilities": 506995000, "total_debt": 336330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 186078000, "total_equity": 360338000, "shares_outstanding": 17748000, "operating_cash_flow": 107675000, "stock_based_compensation": 3532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121796000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77406000, "free_cash_flow": 114347000, "net_change_in_cash": 63285000 }, "raw_data": { "income": { "ebit": "-27742000", "ebitda": "-3184000", "netIncome": "-29269000", "grossProfit": "277196000", "depreciation": "None", "totalRevenue": "1005266000", "costOfRevenue": "728070000", "interestIncome": "None", "incomeBeforeTax": "-48313000", "interestExpense": "20571000", "operatingIncome": "-27668000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-18696000", "reportedCurrency": "USD", "netInterestIncome": "-20571000", "nonInterestIncome": "None", "operatingExpenses": "304864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-74000", "costofGoodsAndServicesSold": "728070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24558000", "sellingGeneralAndAdministrative": "246256000", "netIncomeFromContinuingOperations": "-29074000" }, "balance": { "goodwill": "261767000", "inventory": "97071000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "868131000", "longTermDebt": "317139000", "shortTermDebt": "19191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "80088000", "reportedCurrency": "USD", "retainedEarnings": "186078000", "totalLiabilities": "506995000", "otherCurrentAssets": "4639000", "totalCurrentAssets": "409425000", "currentLongTermDebt": "3300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458706000", "currentAccountsPayable": "64849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112087000", "shortLongTermDebtTotal": "374340000", "totalShareholderEquity": "360338000", "capitalLeaseObligations": "53901000", "otherCurrentLiabilities": "55350000", "totalCurrentLiabilities": "147139000", "otherNonCurrentLiabilities": "2930000", "totalNonCurrentLiabilities": "359856000", "cashAndShortTermInvestments": "119328000", "commonStockSharesOutstanding": "17748000", "intangibleAssetsExcludingGoodwill": "80088000", "cashAndCashEquivalentsAtCarryingValue": "119328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29074000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22208000", "operatingCashflow": "107675000", "capitalExpenditures": "6672000", "changeInReceivables": "42909000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77406000", "cashflowFromInvestment": "-121796000", "stockBasedCompensation": "3532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63285000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22683000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1264851000, "cost_of_revenue": 915062000, "gross_profit": 349789000, "ebit": 67457000, "ebitda": 92631000, "pretax_income": 47959000, "tax_provision": 11194000, "net_income": 37025000, "net_income_to_common": 37025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54203000, "total_current_assets": 408481000, "total_assets": 788220000, "short_term_debt": 20103000, "long_term_debt": 235419000, "total_debt": 255522000, "total_liabilities": 443272000, "total_equity": 343802000, "shares_outstanding": 18432000, "goodwill_and_intangibles": 246634000 }, "cash_flow": { "operating_cash_flow": 41307000, "capital_expenditure": 22120000, "free_cash_flow": 63427000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60432, "ticker_id": 5772, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67457000", "ebitda": "92631000", "netIncome": "37025000", "grossProfit": "349789000", "depreciation": "None", "totalRevenue": "1264851000", "costOfRevenue": "915062000", "interestIncome": "19498000", "incomeBeforeTax": "47959000", "interestExpense": "19498000", "operatingIncome": "67412000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11194000", "reportedCurrency": "USD", "netInterestIncome": "-19498000", "nonInterestIncome": "None", "operatingExpenses": "282377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45000", "costofGoodsAndServicesSold": "915062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25174000", "sellingGeneralAndAdministrative": "281102000", "netIncomeFromContinuingOperations": "57563000" }, "balance": { "goodwill": "194052000", "inventory": "129364000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "788220000", "longTermDebt": "235419000", "shortTermDebt": "20103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "52582000", "reportedCurrency": "USD", "retainedEarnings": "205680000", "totalLiabilities": "443272000", "otherCurrentAssets": "3685000", "totalCurrentAssets": "408481000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379739000", "currentAccountsPayable": "63676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63703000", "shortLongTermDebtTotal": "304127000", "totalShareholderEquity": "343802000", "capitalLeaseObligations": "66208000", "otherCurrentLiabilities": "47012000", "totalCurrentLiabilities": "148171000", "otherNonCurrentLiabilities": "49810000", "totalNonCurrentLiabilities": "295101000", "cashAndShortTermInvestments": "54203000", "commonStockSharesOutstanding": "18432000", "intangibleAssetsExcludingGoodwill": "52582000", "cashAndCashEquivalentsAtCarryingValue": "54203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35775000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14447000", "operatingCashflow": "41307000", "capitalExpenditures": "22120000", "changeInReceivables": "5560000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6092000", "cashflowFromInvestment": "-22085000", "stockBasedCompensation": "1963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13130000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1264851000, "cost_of_revenue": 915062000, "gross_profit": 349789000, "research_and_development": null, "selling_general_admin": 281102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67457000, "depreciation_amortisation": 25174000, "ebitda": 92631000, "interest_expense": 19498000, "interest_income": null, "other_non_operating": null, "pretax_income": 47959000, "tax_provision": 11194000, "effective_tax_rate": null, "net_income": 37025000, "net_income_continuing_ops": 57563000, "net_income_to_common": 37025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54203000, "short_term_investments": null, "net_receivables": 221229000, "inventory": 129364000, "other_current_assets": null, "total_current_assets": 408481000, "net_ppe": null, "goodwill": 194052000, "intangible_assets": 52582000, "goodwill_and_intangibles": 246634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379739000, "total_assets": 788220000, "short_term_debt": 20103000, "accounts_payable": 63676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148171000, "long_term_debt": 235419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295101000, "total_liabilities": 443272000, "total_debt": 255522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 205680000, "total_equity": 343802000, "shares_outstanding": 18432000, "operating_cash_flow": 41307000, "stock_based_compensation": 1963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22085000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6092000, "free_cash_flow": 63427000, "net_change_in_cash": 13130000 }, "raw_data": { "income": { "ebit": "67457000", "ebitda": "92631000", "netIncome": "37025000", "grossProfit": "349789000", "depreciation": "None", "totalRevenue": "1264851000", "costOfRevenue": "915062000", "interestIncome": "19498000", "incomeBeforeTax": "47959000", "interestExpense": "19498000", "operatingIncome": "67412000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "11194000", "reportedCurrency": "USD", "netInterestIncome": "-19498000", "nonInterestIncome": "None", "operatingExpenses": "282377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "45000", "costofGoodsAndServicesSold": "915062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25174000", "sellingGeneralAndAdministrative": "281102000", "netIncomeFromContinuingOperations": "57563000" }, "balance": { "goodwill": "194052000", "inventory": "129364000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "788220000", "longTermDebt": "235419000", "shortTermDebt": "20103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "52582000", "reportedCurrency": "USD", "retainedEarnings": "205680000", "totalLiabilities": "443272000", "otherCurrentAssets": "3685000", "totalCurrentAssets": "408481000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379739000", "currentAccountsPayable": "63676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63703000", "shortLongTermDebtTotal": "304127000", "totalShareholderEquity": "343802000", "capitalLeaseObligations": "66208000", "otherCurrentLiabilities": "47012000", "totalCurrentLiabilities": "148171000", "otherNonCurrentLiabilities": "49810000", "totalNonCurrentLiabilities": "295101000", "cashAndShortTermInvestments": "54203000", "commonStockSharesOutstanding": "18432000", "intangibleAssetsExcludingGoodwill": "52582000", "cashAndCashEquivalentsAtCarryingValue": "54203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35775000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14447000", "operatingCashflow": "41307000", "capitalExpenditures": "22120000", "changeInReceivables": "5560000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6092000", "cashflowFromInvestment": "-22085000", "stockBasedCompensation": "1963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13130000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25174000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 1216197000, "cost_of_revenue": 883989000, "gross_profit": 332208000, "ebit": 69643000, "ebitda": 95807000, "pretax_income": 48706000, "tax_provision": 13185000, "net_income": 35632000, "net_income_to_common": 35632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40304000, "total_current_assets": 385590000, "total_assets": 699962000, "short_term_debt": 3407000, "long_term_debt": 236979000, "total_debt": 240386000, "total_liabilities": 391708000, "total_equity": 306848000, "shares_outstanding": 18393000, "goodwill_and_intangibles": 261259000 }, "cash_flow": { "operating_cash_flow": 35840000, "capital_expenditure": 9323000, "free_cash_flow": 45163000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60437, "ticker_id": 5772, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69643000", "ebitda": "95807000", "netIncome": "35632000", "grossProfit": "332208000", "depreciation": "None", "totalRevenue": "1216197000", "costOfRevenue": "883989000", "interestIncome": "20937000", "incomeBeforeTax": "48706000", "interestExpense": "20937000", "operatingIncome": "68451000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13185000", "reportedCurrency": "USD", "netInterestIncome": "-20937000", "nonInterestIncome": "None", "operatingExpenses": "263757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1192000", "costofGoodsAndServicesSold": "883989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26164000", "sellingGeneralAndAdministrative": "263757000", "netIncomeFromContinuingOperations": "35521000" }, "balance": { "goodwill": "194052000", "inventory": "114830000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "699962000", "longTermDebt": "236979000", "shortTermDebt": "3407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "67207000", "reportedCurrency": "USD", "retainedEarnings": "169735000", "totalLiabilities": "391708000", "otherCurrentAssets": "5153000", "totalCurrentAssets": "385590000", "currentLongTermDebt": "3407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314372000", "currentAccountsPayable": "87407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51000000", "shortLongTermDebtTotal": "240386000", "totalShareholderEquity": "306848000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38544000", "totalCurrentLiabilities": "143277000", "otherNonCurrentLiabilities": "2819000", "totalNonCurrentLiabilities": "248431000", "cashAndShortTermInvestments": "40304000", "commonStockSharesOutstanding": "18393000", "intangibleAssetsExcludingGoodwill": "67207000", "cashAndCashEquivalentsAtCarryingValue": "40304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35521000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-20838000", "operatingCashflow": "35840000", "capitalExpenditures": "9323000", "changeInReceivables": "-22487000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2921000", "cashflowFromInvestment": "-17576000", "stockBasedCompensation": "2549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1216197000, "cost_of_revenue": 883989000, "gross_profit": 332208000, "research_and_development": 0, "selling_general_admin": 263757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69643000, "depreciation_amortisation": 26164000, "ebitda": 95807000, "interest_expense": 20937000, "interest_income": null, "other_non_operating": null, "pretax_income": 48706000, "tax_provision": 13185000, "effective_tax_rate": null, "net_income": 35632000, "net_income_continuing_ops": 35521000, "net_income_to_common": 35632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40304000, "short_term_investments": null, "net_receivables": 225303000, "inventory": 114830000, "other_current_assets": null, "total_current_assets": 385590000, "net_ppe": null, "goodwill": 194052000, "intangible_assets": 67207000, "goodwill_and_intangibles": 261259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314372000, "total_assets": 699962000, "short_term_debt": 3407000, "accounts_payable": 87407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143277000, "long_term_debt": 236979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248431000, "total_liabilities": 391708000, "total_debt": 240386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169735000, "total_equity": 306848000, "shares_outstanding": 18393000, "operating_cash_flow": 35840000, "stock_based_compensation": 2549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17576000, "dividends_paid": 90000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2921000, "free_cash_flow": 45163000, "net_change_in_cash": 15343000 }, "raw_data": { "income": { "ebit": "69643000", "ebitda": "95807000", "netIncome": "35632000", "grossProfit": "332208000", "depreciation": "None", "totalRevenue": "1216197000", "costOfRevenue": "883989000", "interestIncome": "20937000", "incomeBeforeTax": "48706000", "interestExpense": "20937000", "operatingIncome": "68451000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13185000", "reportedCurrency": "USD", "netInterestIncome": "-20937000", "nonInterestIncome": "None", "operatingExpenses": "263757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1192000", "costofGoodsAndServicesSold": "883989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26164000", "sellingGeneralAndAdministrative": "263757000", "netIncomeFromContinuingOperations": "35521000" }, "balance": { "goodwill": "194052000", "inventory": "114830000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "699962000", "longTermDebt": "236979000", "shortTermDebt": "3407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "67207000", "reportedCurrency": "USD", "retainedEarnings": "169735000", "totalLiabilities": "391708000", "otherCurrentAssets": "5153000", "totalCurrentAssets": "385590000", "currentLongTermDebt": "3407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314372000", "currentAccountsPayable": "87407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51000000", "shortLongTermDebtTotal": "240386000", "totalShareholderEquity": "306848000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38544000", "totalCurrentLiabilities": "143277000", "otherNonCurrentLiabilities": "2819000", "totalNonCurrentLiabilities": "248431000", "cashAndShortTermInvestments": "40304000", "commonStockSharesOutstanding": "18393000", "intangibleAssetsExcludingGoodwill": "67207000", "cashAndCashEquivalentsAtCarryingValue": "40304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35521000", "profitLoss": "None", "dividendPayout": "90000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-20838000", "operatingCashflow": "35840000", "capitalExpenditures": "9323000", "changeInReceivables": "-22487000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2921000", "cashflowFromInvestment": "-17576000", "stockBasedCompensation": "2549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26164000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 521658000, "cost_of_revenue": 353052000, "gross_profit": 168606000, "ebit": 42474000, "ebitda": 42474000, "pretax_income": 26625000, "tax_provision": 6647000, "net_income": 19955000, "net_income_to_common": 19955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213381000, "total_current_assets": 850653000, "total_assets": 1724782000, "short_term_debt": 27978000, "long_term_debt": 817360000, "total_debt": 845338000, "total_liabilities": 1212585000, "total_equity": 512197000, "shares_outstanding": 16371000, "goodwill_and_intangibles": 673576000 }, "cash_flow": { "operating_cash_flow": 29444000, "capital_expenditure": 3294000, "free_cash_flow": 32738000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60400, "ticker_id": 5772, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "42474000", "netIncome": "19955000", "grossProfit": "168606000", "depreciation": "None", "totalRevenue": "521658000", "costOfRevenue": "353052000", "interestIncome": "1258000", "incomeBeforeTax": "26625000", "interestExpense": "16443000", "operatingIncome": "42474000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6647000", "reportedCurrency": "USD", "netInterestIncome": "-15185000", "nonInterestIncome": "None", "operatingExpenses": "126132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "126132000", "netIncomeFromContinuingOperations": "19978000" }, "balance": { "goodwill": "550758000", "inventory": "117991000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1724782000", "longTermDebt": "817360000", "shortTermDebt": "27978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "122818000", "reportedCurrency": "USD", "retainedEarnings": "498212000", "totalLiabilities": "1212585000", "otherCurrentAssets": "40064000", "totalCurrentAssets": "850653000", "currentLongTermDebt": "8580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874128999", "currentAccountsPayable": "122997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902013000", "totalShareholderEquity": "512197000", "capitalLeaseObligations": "76073000", "otherCurrentLiabilities": "96286000", "totalCurrentLiabilities": "285696000", "otherNonCurrentLiabilities": "52854000", "totalNonCurrentLiabilities": "926889000", "cashAndShortTermInvestments": "213381000", "commonStockSharesOutstanding": "16371000", "intangibleAssetsExcludingGoodwill": "122818000", "cashAndCashEquivalentsAtCarryingValue": "213381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19978000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7654000", "operatingCashflow": "29444000", "capitalExpenditures": "3294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12991000", "cashflowFromInvestment": "-105987000", "stockBasedCompensation": "1802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 521658000, "cost_of_revenue": 353052000, "gross_profit": 168606000, "research_and_development": null, "selling_general_admin": 126132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42474000, "depreciation_amortisation": null, "ebitda": 42474000, "interest_expense": 16443000, "interest_income": null, "other_non_operating": null, "pretax_income": 26625000, "tax_provision": 6647000, "effective_tax_rate": null, "net_income": 19955000, "net_income_continuing_ops": 19978000, "net_income_to_common": 19955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213381000, "short_term_investments": null, "net_receivables": 479217000, "inventory": 117991000, "other_current_assets": null, "total_current_assets": 850653000, "net_ppe": null, "goodwill": 550758000, "intangible_assets": 122818000, "goodwill_and_intangibles": 673576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 874128999, "total_assets": 1724782000, "short_term_debt": 27978000, "accounts_payable": 122997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285696000, "long_term_debt": 817360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 926889000, "total_liabilities": 1212585000, "total_debt": 845338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498212000, "total_equity": 512197000, "shares_outstanding": 16371000, "operating_cash_flow": 29444000, "stock_based_compensation": 1802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105987000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12991000, "free_cash_flow": 32738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "42474000", "netIncome": "19955000", "grossProfit": "168606000", "depreciation": "None", "totalRevenue": "521658000", "costOfRevenue": "353052000", "interestIncome": "1258000", "incomeBeforeTax": "26625000", "interestExpense": "16443000", "operatingIncome": "42474000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6647000", "reportedCurrency": "USD", "netInterestIncome": "-15185000", "nonInterestIncome": "None", "operatingExpenses": "126132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "126132000", "netIncomeFromContinuingOperations": "19978000" }, "balance": { "goodwill": "550758000", "inventory": "117991000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1724782000", "longTermDebt": "817360000", "shortTermDebt": "27978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "122818000", "reportedCurrency": "USD", "retainedEarnings": "498212000", "totalLiabilities": "1212585000", "otherCurrentAssets": "40064000", "totalCurrentAssets": "850653000", "currentLongTermDebt": "8580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874128999", "currentAccountsPayable": "122997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902013000", "totalShareholderEquity": "512197000", "capitalLeaseObligations": "76073000", "otherCurrentLiabilities": "96286000", "totalCurrentLiabilities": "285696000", "otherNonCurrentLiabilities": "52854000", "totalNonCurrentLiabilities": "926889000", "cashAndShortTermInvestments": "213381000", "commonStockSharesOutstanding": "16371000", "intangibleAssetsExcludingGoodwill": "122818000", "cashAndCashEquivalentsAtCarryingValue": "213381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19978000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7654000", "operatingCashflow": "29444000", "capitalExpenditures": "3294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12991000", "cashflowFromInvestment": "-105987000", "stockBasedCompensation": "1802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12051000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 527390000, "cost_of_revenue": 360799000, "gross_profit": 166591000, "ebit": 47233000, "ebitda": 57539000, "pretax_income": 31001000, "tax_provision": 8156000, "net_income": 22845000, "net_income_to_common": 22845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 303783000, "total_current_assets": 910317000, "total_assets": 1685155000, "short_term_debt": 35278000, "long_term_debt": 818476000, "total_debt": 853754000, "total_liabilities": 1186716000, "total_equity": 498439000, "shares_outstanding": 16435000, "goodwill_and_intangibles": 575912000 }, "cash_flow": { "operating_cash_flow": 37759000, "capital_expenditure": 3286000, "free_cash_flow": 41045000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60401, "ticker_id": 5772, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47233000", "ebitda": "57539000", "netIncome": "22845000", "grossProfit": "166591000", "depreciation": "None", "totalRevenue": "527390000", "costOfRevenue": "360799000", "interestIncome": "1014000", "incomeBeforeTax": "31001000", "interestExpense": "16232000", "operatingIncome": "46671000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8156000", "reportedCurrency": "USD", "netInterestIncome": "-15218000", "nonInterestIncome": "None", "operatingExpenses": "120677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10306000", "sellingGeneralAndAdministrative": "119920000", "netIncomeFromContinuingOperations": "22845000" }, "balance": { "goodwill": "494561000", "inventory": "108144000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1685155000", "longTermDebt": "818476000", "shortTermDebt": "35278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "478257000", "totalLiabilities": "1186716000", "otherCurrentAssets": "100888000", "totalCurrentAssets": "910317000", "currentLongTermDebt": "8580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "774838000", "currentAccountsPayable": "116765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "981995000", "totalShareholderEquity": "498439000", "capitalLeaseObligations": "76547000", "otherCurrentLiabilities": "104978000", "totalCurrentLiabilities": "272481000", "otherNonCurrentLiabilities": "38250000", "totalNonCurrentLiabilities": "914234999", "cashAndShortTermInvestments": "303783000", "commonStockSharesOutstanding": "16435000", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "303783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22845000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2369000", "operatingCashflow": "37759000", "capitalExpenditures": "3286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182062000", "cashflowFromInvestment": "-40513000", "stockBasedCompensation": "1430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527390000, "cost_of_revenue": 360799000, "gross_profit": 166591000, "research_and_development": null, "selling_general_admin": 119920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47233000, "depreciation_amortisation": 10306000, "ebitda": 57539000, "interest_expense": 16232000, "interest_income": null, "other_non_operating": null, "pretax_income": 31001000, "tax_provision": 8156000, "effective_tax_rate": null, "net_income": 22845000, "net_income_continuing_ops": 22845000, "net_income_to_common": 22845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 303783000, "short_term_investments": null, "net_receivables": 397502000, "inventory": 108144000, "other_current_assets": null, "total_current_assets": 910317000, "net_ppe": null, "goodwill": 494561000, "intangible_assets": 81351000, "goodwill_and_intangibles": 575912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 774838000, "total_assets": 1685155000, "short_term_debt": 35278000, "accounts_payable": 116765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272481000, "long_term_debt": 818476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 914234999, "total_liabilities": 1186716000, "total_debt": 853754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 478257000, "total_equity": 498439000, "shares_outstanding": 16435000, "operating_cash_flow": 37759000, "stock_based_compensation": 1430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40513000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 182062000, "free_cash_flow": 41045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47233000", "ebitda": "57539000", "netIncome": "22845000", "grossProfit": "166591000", "depreciation": "None", "totalRevenue": "527390000", "costOfRevenue": "360799000", "interestIncome": "1014000", "incomeBeforeTax": "31001000", "interestExpense": "16232000", "operatingIncome": "46671000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8156000", "reportedCurrency": "USD", "netInterestIncome": "-15218000", "nonInterestIncome": "None", "operatingExpenses": "120677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "360799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10306000", "sellingGeneralAndAdministrative": "119920000", "netIncomeFromContinuingOperations": "22845000" }, "balance": { "goodwill": "494561000", "inventory": "108144000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1685155000", "longTermDebt": "818476000", "shortTermDebt": "35278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "81351000", "reportedCurrency": "USD", "retainedEarnings": "478257000", "totalLiabilities": "1186716000", "otherCurrentAssets": "100888000", "totalCurrentAssets": "910317000", "currentLongTermDebt": "8580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "397502000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "774838000", "currentAccountsPayable": "116765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "981995000", "totalShareholderEquity": "498439000", "capitalLeaseObligations": "76547000", "otherCurrentLiabilities": "104978000", "totalCurrentLiabilities": "272481000", "otherNonCurrentLiabilities": "38250000", "totalNonCurrentLiabilities": "914234999", "cashAndShortTermInvestments": "303783000", "commonStockSharesOutstanding": "16435000", "intangibleAssetsExcludingGoodwill": "81351000", "cashAndCashEquivalentsAtCarryingValue": "303783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22845000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2369000", "operatingCashflow": "37759000", "capitalExpenditures": "3286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182062000", "cashflowFromInvestment": "-40513000", "stockBasedCompensation": "1430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10306000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 513724000, "cost_of_revenue": 352465000, "gross_profit": 161259000, "ebit": 44346000, "ebitda": 54266000, "pretax_income": 29452000, "tax_provision": 7821000, "net_income": 21631000, "net_income_to_common": 21631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123829000, "total_current_assets": 726928000, "total_assets": 1444454000, "short_term_debt": 23758000, "long_term_debt": 619396000, "total_debt": 643154000, "total_liabilities": 956115000, "total_equity": 488339000, "shares_outstanding": 16533000, "goodwill_and_intangibles": 542129000 }, "cash_flow": { "operating_cash_flow": 34886000, "capital_expenditure": 6740000, "free_cash_flow": 41626000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60403, "ticker_id": 5772, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44346000", "ebitda": "54266000", "netIncome": "21631000", "grossProfit": "161259000", "depreciation": "None", "totalRevenue": "513724000", "costOfRevenue": "352465000", "interestIncome": "768000", "incomeBeforeTax": "29452000", "interestExpense": "14894000", "operatingIncome": "44455000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7821000", "reportedCurrency": "USD", "netInterestIncome": "-14126000", "nonInterestIncome": "None", "operatingExpenses": "116804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9920000", "sellingGeneralAndAdministrative": "117561000", "netIncomeFromContinuingOperations": "21631000" }, "balance": { "goodwill": "466710000", "inventory": "109055000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1444454000", "longTermDebt": "619396000", "shortTermDebt": "23758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "75419000", "reportedCurrency": "USD", "retainedEarnings": "455434000", "totalLiabilities": "956115000", "otherCurrentAssets": "57020000", "totalCurrentAssets": "726928000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "437024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "717526000", "currentAccountsPayable": "115216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "687689000", "totalShareholderEquity": "488339000", "capitalLeaseObligations": "61698000", "otherCurrentLiabilities": "90390000", "totalCurrentLiabilities": "262288000", "otherNonCurrentLiabilities": "29896000", "totalNonCurrentLiabilities": "693827000", "cashAndShortTermInvestments": "123829000", "commonStockSharesOutstanding": "16533000", "intangibleAssetsExcludingGoodwill": "75419000", "cashAndCashEquivalentsAtCarryingValue": "123829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21631000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3004000", "operatingCashflow": "34886000", "capitalExpenditures": "6740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-17328000", "stockBasedCompensation": "1478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513724000, "cost_of_revenue": 352465000, "gross_profit": 161259000, "research_and_development": null, "selling_general_admin": 117561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44346000, "depreciation_amortisation": 9920000, "ebitda": 54266000, "interest_expense": 14894000, "interest_income": null, "other_non_operating": null, "pretax_income": 29452000, "tax_provision": 7821000, "effective_tax_rate": null, "net_income": 21631000, "net_income_continuing_ops": 21631000, "net_income_to_common": 21631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123829000, "short_term_investments": null, "net_receivables": 437024000, "inventory": 109055000, "other_current_assets": null, "total_current_assets": 726928000, "net_ppe": null, "goodwill": 466710000, "intangible_assets": 75419000, "goodwill_and_intangibles": 542129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 717526000, "total_assets": 1444454000, "short_term_debt": 23758000, "accounts_payable": 115216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262288000, "long_term_debt": 619396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693827000, "total_liabilities": 956115000, "total_debt": 643154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 455434000, "total_equity": 488339000, "shares_outstanding": 16533000, "operating_cash_flow": 34886000, "stock_based_compensation": 1478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17328000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6600000, "free_cash_flow": 41626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44346000", "ebitda": "54266000", "netIncome": "21631000", "grossProfit": "161259000", "depreciation": "None", "totalRevenue": "513724000", "costOfRevenue": "352465000", "interestIncome": "768000", "incomeBeforeTax": "29452000", "interestExpense": "14894000", "operatingIncome": "44455000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7821000", "reportedCurrency": "USD", "netInterestIncome": "-14126000", "nonInterestIncome": "None", "operatingExpenses": "116804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9920000", "sellingGeneralAndAdministrative": "117561000", "netIncomeFromContinuingOperations": "21631000" }, "balance": { "goodwill": "466710000", "inventory": "109055000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1444454000", "longTermDebt": "619396000", "shortTermDebt": "23758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "75419000", "reportedCurrency": "USD", "retainedEarnings": "455434000", "totalLiabilities": "956115000", "otherCurrentAssets": "57020000", "totalCurrentAssets": "726928000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "437024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "717526000", "currentAccountsPayable": "115216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "687689000", "totalShareholderEquity": "488339000", "capitalLeaseObligations": "61698000", "otherCurrentLiabilities": "90390000", "totalCurrentLiabilities": "262288000", "otherNonCurrentLiabilities": "29896000", "totalNonCurrentLiabilities": "693827000", "cashAndShortTermInvestments": "123829000", "commonStockSharesOutstanding": "16533000", "intangibleAssetsExcludingGoodwill": "75419000", "cashAndCashEquivalentsAtCarryingValue": "123829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21631000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3004000", "operatingCashflow": "34886000", "capitalExpenditures": "6740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-17328000", "stockBasedCompensation": "1478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9920000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 498682000, "cost_of_revenue": 340869000, "gross_profit": 157813000, "ebit": 46340000, "ebitda": 55830000, "pretax_income": 31596000, "tax_provision": 7984000, "net_income": 23612000, "net_income_to_common": 23612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112930000, "total_current_assets": 683661000, "total_assets": 1412394000, "short_term_debt": 23666000, "long_term_debt": 620239000, "total_debt": 643905000, "total_liabilities": 944302000, "total_equity": 468092000, "shares_outstanding": 16536000, "goodwill_and_intangibles": 539783000 }, "cash_flow": { "operating_cash_flow": 18646000, "capital_expenditure": 10346000, "free_cash_flow": 28992000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60404, "ticker_id": 5772, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46340000", "ebitda": "55830000", "netIncome": "23612000", "grossProfit": "157813000", "depreciation": "None", "totalRevenue": "498682000", "costOfRevenue": "340869000", "interestIncome": "765000", "incomeBeforeTax": "31596000", "interestExpense": "14744000", "operatingIncome": "45986000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7984000", "reportedCurrency": "USD", "netInterestIncome": "-13979000", "nonInterestIncome": "None", "operatingExpenses": "111827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9490000", "sellingGeneralAndAdministrative": "111827000", "netIncomeFromContinuingOperations": "23612000" }, "balance": { "goodwill": "461298000", "inventory": "110758000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1412394000", "longTermDebt": "620239000", "shortTermDebt": "23666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78485000", "reportedCurrency": "USD", "retainedEarnings": "433826000", "totalLiabilities": "944302000", "otherCurrentAssets": "41320000", "totalCurrentAssets": "683661000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728733000", "currentAccountsPayable": "104764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689307000", "totalShareholderEquity": "468092000", "capitalLeaseObligations": "62473000", "otherCurrentLiabilities": "78095000", "totalCurrentLiabilities": "245449000", "otherNonCurrentLiabilities": "33212000", "totalNonCurrentLiabilities": "698853000", "cashAndShortTermInvestments": "112930000", "commonStockSharesOutstanding": "16536000", "intangibleAssetsExcludingGoodwill": "78485000", "cashAndCashEquivalentsAtCarryingValue": "112930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23612000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-811000", "operatingCashflow": "18646000", "capitalExpenditures": "10346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9511000", "cashflowFromInvestment": "-11340000", "stockBasedCompensation": "1483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498682000, "cost_of_revenue": 340869000, "gross_profit": 157813000, "research_and_development": null, "selling_general_admin": 111827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46340000, "depreciation_amortisation": 9490000, "ebitda": 55830000, "interest_expense": 14744000, "interest_income": null, "other_non_operating": null, "pretax_income": 31596000, "tax_provision": 7984000, "effective_tax_rate": null, "net_income": 23612000, "net_income_continuing_ops": 23612000, "net_income_to_common": 23612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112930000, "short_term_investments": null, "net_receivables": 418653000, "inventory": 110758000, "other_current_assets": null, "total_current_assets": 683661000, "net_ppe": null, "goodwill": 461298000, "intangible_assets": 78485000, "goodwill_and_intangibles": 539783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 728733000, "total_assets": 1412394000, "short_term_debt": 23666000, "accounts_payable": 104764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245449000, "long_term_debt": 620239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 698853000, "total_liabilities": 944302000, "total_debt": 643905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 433826000, "total_equity": 468092000, "shares_outstanding": 16536000, "operating_cash_flow": 18646000, "stock_based_compensation": 1483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11340000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9511000, "free_cash_flow": 28992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46340000", "ebitda": "55830000", "netIncome": "23612000", "grossProfit": "157813000", "depreciation": "None", "totalRevenue": "498682000", "costOfRevenue": "340869000", "interestIncome": "765000", "incomeBeforeTax": "31596000", "interestExpense": "14744000", "operatingIncome": "45986000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7984000", "reportedCurrency": "USD", "netInterestIncome": "-13979000", "nonInterestIncome": "None", "operatingExpenses": "111827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9490000", "sellingGeneralAndAdministrative": "111827000", "netIncomeFromContinuingOperations": "23612000" }, "balance": { "goodwill": "461298000", "inventory": "110758000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1412394000", "longTermDebt": "620239000", "shortTermDebt": "23666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78485000", "reportedCurrency": "USD", "retainedEarnings": "433826000", "totalLiabilities": "944302000", "otherCurrentAssets": "41320000", "totalCurrentAssets": "683661000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728733000", "currentAccountsPayable": "104764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "689307000", "totalShareholderEquity": "468092000", "capitalLeaseObligations": "62473000", "otherCurrentLiabilities": "78095000", "totalCurrentLiabilities": "245449000", "otherNonCurrentLiabilities": "33212000", "totalNonCurrentLiabilities": "698853000", "cashAndShortTermInvestments": "112930000", "commonStockSharesOutstanding": "16536000", "intangibleAssetsExcludingGoodwill": "78485000", "cashAndCashEquivalentsAtCarryingValue": "112930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23612000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-811000", "operatingCashflow": "18646000", "capitalExpenditures": "10346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9511000", "cashflowFromInvestment": "-11340000", "stockBasedCompensation": "1483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9490000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 476569000, "cost_of_revenue": 326304000, "gross_profit": 150265000, "ebit": 41833000, "ebitda": 50967000, "pretax_income": 27173000, "tax_provision": 6584000, "net_income": 20589000, "net_income_to_common": 20589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114283000, "total_current_assets": 661756000, "total_assets": 1382512000, "short_term_debt": 23203000, "long_term_debt": 620901000, "total_debt": 644104000, "total_liabilities": 937853000, "total_equity": 444659000, "shares_outstanding": 16538000, "goodwill_and_intangibles": 543571000 }, "cash_flow": { "operating_cash_flow": 2973000, "capital_expenditure": 19914000, "free_cash_flow": 22887000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60405, "ticker_id": 5772, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41833000", "ebitda": "50967000", "netIncome": "20589000", "grossProfit": "150265000", "depreciation": "None", "totalRevenue": "476569000", "costOfRevenue": "326304000", "interestIncome": "1032000", "incomeBeforeTax": "27173000", "interestExpense": "14660000", "operatingIncome": "40515000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6584000", "reportedCurrency": "USD", "netInterestIncome": "-13628000", "nonInterestIncome": "None", "operatingExpenses": "109750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9134000", "sellingGeneralAndAdministrative": "109750000", "netIncomeFromContinuingOperations": "20589000" }, "balance": { "goodwill": "459963000", "inventory": "109876000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1382512000", "longTermDebt": "620901000", "shortTermDebt": "23203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "83608000", "reportedCurrency": "USD", "retainedEarnings": "410236000", "totalLiabilities": "937853000", "otherCurrentAssets": "31989000", "totalCurrentAssets": "661756000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "405608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720756000", "currentAccountsPayable": "114301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "688687000", "totalShareholderEquity": "444659000", "capitalLeaseObligations": "61191000", "otherCurrentLiabilities": "74657000", "totalCurrentLiabilities": "245417000", "otherNonCurrentLiabilities": "26952000", "totalNonCurrentLiabilities": "692436000", "cashAndShortTermInvestments": "114283000", "commonStockSharesOutstanding": "16538000", "intangibleAssetsExcludingGoodwill": "83608000", "cashAndCashEquivalentsAtCarryingValue": "114283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20589000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3525000", "operatingCashflow": "2973000", "capitalExpenditures": "19914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7083000", "cashflowFromInvestment": "-30065000", "stockBasedCompensation": "1317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 476569000, "cost_of_revenue": 326304000, "gross_profit": 150265000, "research_and_development": null, "selling_general_admin": 109750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41833000, "depreciation_amortisation": 9134000, "ebitda": 50967000, "interest_expense": 14660000, "interest_income": null, "other_non_operating": null, "pretax_income": 27173000, "tax_provision": 6584000, "effective_tax_rate": null, "net_income": 20589000, "net_income_continuing_ops": 20589000, "net_income_to_common": 20589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114283000, "short_term_investments": null, "net_receivables": 405608000, "inventory": 109876000, "other_current_assets": null, "total_current_assets": 661756000, "net_ppe": null, "goodwill": 459963000, "intangible_assets": 83608000, "goodwill_and_intangibles": 543571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 720756000, "total_assets": 1382512000, "short_term_debt": 23203000, "accounts_payable": 114301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245417000, "long_term_debt": 620901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 692436000, "total_liabilities": 937853000, "total_debt": 644104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 410236000, "total_equity": 444659000, "shares_outstanding": 16538000, "operating_cash_flow": 2973000, "stock_based_compensation": 1317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30065000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7083000, "free_cash_flow": 22887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41833000", "ebitda": "50967000", "netIncome": "20589000", "grossProfit": "150265000", "depreciation": "None", "totalRevenue": "476569000", "costOfRevenue": "326304000", "interestIncome": "1032000", "incomeBeforeTax": "27173000", "interestExpense": "14660000", "operatingIncome": "40515000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6584000", "reportedCurrency": "USD", "netInterestIncome": "-13628000", "nonInterestIncome": "None", "operatingExpenses": "109750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9134000", "sellingGeneralAndAdministrative": "109750000", "netIncomeFromContinuingOperations": "20589000" }, "balance": { "goodwill": "459963000", "inventory": "109876000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1382512000", "longTermDebt": "620901000", "shortTermDebt": "23203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "83608000", "reportedCurrency": "USD", "retainedEarnings": "410236000", "totalLiabilities": "937853000", "otherCurrentAssets": "31989000", "totalCurrentAssets": "661756000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "405608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "720756000", "currentAccountsPayable": "114301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "688687000", "totalShareholderEquity": "444659000", "capitalLeaseObligations": "61191000", "otherCurrentLiabilities": "74657000", "totalCurrentLiabilities": "245417000", "otherNonCurrentLiabilities": "26952000", "totalNonCurrentLiabilities": "692436000", "cashAndShortTermInvestments": "114283000", "commonStockSharesOutstanding": "16538000", "intangibleAssetsExcludingGoodwill": "83608000", "cashAndCashEquivalentsAtCarryingValue": "114283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20589000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3525000", "operatingCashflow": "2973000", "capitalExpenditures": "19914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7083000", "cashflowFromInvestment": "-30065000", "stockBasedCompensation": "1317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9134000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 470914000, "cost_of_revenue": 322422000, "gross_profit": 148492000, "ebit": 39964000, "ebitda": 48984000, "pretax_income": 22681000, "tax_provision": 1318000, "net_income": 21363000, "net_income_to_common": 21363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148320000, "total_current_assets": 661874000, "total_assets": 1349494000, "short_term_debt": 21516000, "long_term_debt": 621684000, "total_debt": 643200000, "total_liabilities": 926706000, "total_equity": 422788000, "shares_outstanding": 16535000, "goodwill_and_intangibles": 538022000 }, "cash_flow": { "operating_cash_flow": 32143000, "capital_expenditure": 9395000, "free_cash_flow": 41538000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60406, "ticker_id": 5772, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39964000", "ebitda": "48984000", "netIncome": "21363000", "grossProfit": "148492000", "depreciation": "None", "totalRevenue": "470914000", "costOfRevenue": "322422000", "interestIncome": "1279000", "incomeBeforeTax": "22681000", "interestExpense": "17283000", "operatingIncome": "39291000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1318000", "reportedCurrency": "USD", "netInterestIncome": "-16004000", "nonInterestIncome": "None", "operatingExpenses": "109201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9020000", "sellingGeneralAndAdministrative": "109201000", "netIncomeFromContinuingOperations": "21363000" }, "balance": { "goodwill": "452343000", "inventory": "103113000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1349494000", "longTermDebt": "621684000", "shortTermDebt": "21516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85679000", "reportedCurrency": "USD", "retainedEarnings": "389670000", "totalLiabilities": "926706000", "otherCurrentAssets": "20341000", "totalCurrentAssets": "661874000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687620000", "currentAccountsPayable": "103728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676359000", "totalShareholderEquity": "422788000", "capitalLeaseObligations": "48080000", "otherCurrentLiabilities": "92423000", "totalCurrentLiabilities": "243984000", "otherNonCurrentLiabilities": "27879000", "totalNonCurrentLiabilities": "682722000", "cashAndShortTermInvestments": "148320000", "commonStockSharesOutstanding": "16535000", "intangibleAssetsExcludingGoodwill": "85679000", "cashAndCashEquivalentsAtCarryingValue": "148320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21363000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7302000", "operatingCashflow": "32143000", "capitalExpenditures": "9395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99187000", "cashflowFromInvestment": "-16579000", "stockBasedCompensation": "1316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470914000, "cost_of_revenue": 322422000, "gross_profit": 148492000, "research_and_development": null, "selling_general_admin": 109201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39964000, "depreciation_amortisation": 9020000, "ebitda": 48984000, "interest_expense": 17283000, "interest_income": null, "other_non_operating": null, "pretax_income": 22681000, "tax_provision": 1318000, "effective_tax_rate": null, "net_income": 21363000, "net_income_continuing_ops": 21363000, "net_income_to_common": 21363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148320000, "short_term_investments": null, "net_receivables": 390100000, "inventory": 103113000, "other_current_assets": null, "total_current_assets": 661874000, "net_ppe": null, "goodwill": 452343000, "intangible_assets": 85679000, "goodwill_and_intangibles": 538022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 687620000, "total_assets": 1349494000, "short_term_debt": 21516000, "accounts_payable": 103728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243984000, "long_term_debt": 621684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682722000, "total_liabilities": 926706000, "total_debt": 643200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 389670000, "total_equity": 422788000, "shares_outstanding": 16535000, "operating_cash_flow": 32143000, "stock_based_compensation": 1316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16579000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99187000, "free_cash_flow": 41538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39964000", "ebitda": "48984000", "netIncome": "21363000", "grossProfit": "148492000", "depreciation": "None", "totalRevenue": "470914000", "costOfRevenue": "322422000", "interestIncome": "1279000", "incomeBeforeTax": "22681000", "interestExpense": "17283000", "operatingIncome": "39291000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1318000", "reportedCurrency": "USD", "netInterestIncome": "-16004000", "nonInterestIncome": "None", "operatingExpenses": "109201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9020000", "sellingGeneralAndAdministrative": "109201000", "netIncomeFromContinuingOperations": "21363000" }, "balance": { "goodwill": "452343000", "inventory": "103113000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "1349494000", "longTermDebt": "621684000", "shortTermDebt": "21516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "85679000", "reportedCurrency": "USD", "retainedEarnings": "389670000", "totalLiabilities": "926706000", "otherCurrentAssets": "20341000", "totalCurrentAssets": "661874000", "currentLongTermDebt": "6595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687620000", "currentAccountsPayable": "103728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "676359000", "totalShareholderEquity": "422788000", "capitalLeaseObligations": "48080000", "otherCurrentLiabilities": "92423000", "totalCurrentLiabilities": "243984000", "otherNonCurrentLiabilities": "27879000", "totalNonCurrentLiabilities": "682722000", "cashAndShortTermInvestments": "148320000", "commonStockSharesOutstanding": "16535000", "intangibleAssetsExcludingGoodwill": "85679000", "cashAndCashEquivalentsAtCarryingValue": "148320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21363000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7302000", "operatingCashflow": "32143000", "capitalExpenditures": "9395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99187000", "cashflowFromInvestment": "-16579000", "stockBasedCompensation": "1316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9020000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 472935000, "cost_of_revenue": 326825000, "gross_profit": 146110000, "ebit": 39448000, "ebitda": 48168000, "pretax_income": 23732000, "tax_provision": 2631000, "net_income": 21101000, "net_income_to_common": 21101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35000000, "total_current_assets": 558944000, "total_assets": 1231445000, "short_term_debt": 20428000, "long_term_debt": 519250000, "total_debt": 539678000, "total_liabilities": 829077000, "total_equity": 402368000, "shares_outstanding": 16590000, "goodwill_and_intangibles": 537459000 }, "cash_flow": { "operating_cash_flow": 28344000, "capital_expenditure": 3954000, "free_cash_flow": 32298000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60408, "ticker_id": 5772, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39448000", "ebitda": "48168000", "netIncome": "21101000", "grossProfit": "146110000", "depreciation": "None", "totalRevenue": "472935000", "costOfRevenue": "326825000", "interestIncome": "422000", "incomeBeforeTax": "23732000", "interestExpense": "15716000", "operatingIncome": "39608000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2631000", "reportedCurrency": "USD", "netInterestIncome": "-15294000", "nonInterestIncome": "None", "operatingExpenses": "106502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8720000", "sellingGeneralAndAdministrative": "106502000", "netIncomeFromContinuingOperations": "21101000" }, "balance": { "goodwill": "448103000", "inventory": "109787000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1231445000", "longTermDebt": "519250000", "shortTermDebt": "20428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "89356000", "reportedCurrency": "USD", "retainedEarnings": "368329000", "totalLiabilities": "829077000", "otherCurrentAssets": "26728000", "totalCurrentAssets": "558944000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "387429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "676864000", "currentAccountsPayable": "106802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "574600000", "totalShareholderEquity": "402368000", "capitalLeaseObligations": "49850000", "otherCurrentLiabilities": "97566000", "totalCurrentLiabilities": "249363000", "otherNonCurrentLiabilities": "25542000", "totalNonCurrentLiabilities": "579714000", "cashAndShortTermInvestments": "35000000", "commonStockSharesOutstanding": "16590000", "intangibleAssetsExcludingGoodwill": "89356000", "cashAndCashEquivalentsAtCarryingValue": "35000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21101000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1418000", "operatingCashflow": "28344000", "capitalExpenditures": "3954000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7381000", "cashflowFromInvestment": "-34377000", "stockBasedCompensation": "1322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472935000, "cost_of_revenue": 326825000, "gross_profit": 146110000, "research_and_development": null, "selling_general_admin": 106502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39448000, "depreciation_amortisation": 8720000, "ebitda": 48168000, "interest_expense": 15716000, "interest_income": null, "other_non_operating": null, "pretax_income": 23732000, "tax_provision": 2631000, "effective_tax_rate": null, "net_income": 21101000, "net_income_continuing_ops": 21101000, "net_income_to_common": 21101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35000000, "short_term_investments": null, "net_receivables": 387429000, "inventory": 109787000, "other_current_assets": null, "total_current_assets": 558944000, "net_ppe": null, "goodwill": 448103000, "intangible_assets": 89356000, "goodwill_and_intangibles": 537459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 676864000, "total_assets": 1231445000, "short_term_debt": 20428000, "accounts_payable": 106802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249363000, "long_term_debt": 519250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 579714000, "total_liabilities": 829077000, "total_debt": 539678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 368329000, "total_equity": 402368000, "shares_outstanding": 16590000, "operating_cash_flow": 28344000, "stock_based_compensation": 1322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3954000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34377000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7381000, "free_cash_flow": 32298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39448000", "ebitda": "48168000", "netIncome": "21101000", "grossProfit": "146110000", "depreciation": "None", "totalRevenue": "472935000", "costOfRevenue": "326825000", "interestIncome": "422000", "incomeBeforeTax": "23732000", "interestExpense": "15716000", "operatingIncome": "39608000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2631000", "reportedCurrency": "USD", "netInterestIncome": "-15294000", "nonInterestIncome": "None", "operatingExpenses": "106502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8720000", "sellingGeneralAndAdministrative": "106502000", "netIncomeFromContinuingOperations": "21101000" }, "balance": { "goodwill": "448103000", "inventory": "109787000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1231445000", "longTermDebt": "519250000", "shortTermDebt": "20428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "89356000", "reportedCurrency": "USD", "retainedEarnings": "368329000", "totalLiabilities": "829077000", "otherCurrentAssets": "26728000", "totalCurrentAssets": "558944000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "387429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "676864000", "currentAccountsPayable": "106802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "574600000", "totalShareholderEquity": "402368000", "capitalLeaseObligations": "49850000", "otherCurrentLiabilities": "97566000", "totalCurrentLiabilities": "249363000", "otherNonCurrentLiabilities": "25542000", "totalNonCurrentLiabilities": "579714000", "cashAndShortTermInvestments": "35000000", "commonStockSharesOutstanding": "16590000", "intangibleAssetsExcludingGoodwill": "89356000", "cashAndCashEquivalentsAtCarryingValue": "35000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21101000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1418000", "operatingCashflow": "28344000", "capitalExpenditures": "3954000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7381000", "cashflowFromInvestment": "-34377000", "stockBasedCompensation": "1322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8720000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 445556000, "cost_of_revenue": 307763000, "gross_profit": 137793000, "ebit": 38387000, "ebitda": 46514000, "pretax_income": 23003000, "tax_provision": 6310000, "net_income": 16693000, "net_income_to_common": 16693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50026000, "total_current_assets": 544095000, "total_assets": 1189146000, "short_term_debt": 20718000, "long_term_debt": 519735000, "total_debt": 540453000, "total_liabilities": 804465000, "total_equity": 384681000, "shares_outstanding": 16707999, "goodwill_and_intangibles": 512716000 }, "cash_flow": { "operating_cash_flow": 14735000, "capital_expenditure": 8825000, "free_cash_flow": 23560000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60409, "ticker_id": 5772, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38387000", "ebitda": "46514000", "netIncome": "16693000", "grossProfit": "137793000", "depreciation": "None", "totalRevenue": "445556000", "costOfRevenue": "307763000", "interestIncome": "1192000", "incomeBeforeTax": "23003000", "interestExpense": "15384000", "operatingIncome": "37852000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6310000", "reportedCurrency": "USD", "netInterestIncome": "-15384000", "nonInterestIncome": "None", "operatingExpenses": "99941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8127000", "sellingGeneralAndAdministrative": "100441000", "netIncomeFromContinuingOperations": "16693000" }, "balance": { "goodwill": "426821000", "inventory": "107483000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1189146000", "longTermDebt": "519735000", "shortTermDebt": "20718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "85895000", "reportedCurrency": "USD", "retainedEarnings": "347251000", "totalLiabilities": "804465000", "otherCurrentAssets": "23262000", "totalCurrentAssets": "544095000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "645051000", "currentAccountsPayable": "101185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "577070000", "totalShareholderEquity": "384681000", "capitalLeaseObligations": "51835000", "otherCurrentLiabilities": "80434000", "totalCurrentLiabilities": "227703000", "otherNonCurrentLiabilities": "20410000", "totalNonCurrentLiabilities": "576762000", "cashAndShortTermInvestments": "50026000", "commonStockSharesOutstanding": "16707999", "intangibleAssetsExcludingGoodwill": "85895000", "cashAndCashEquivalentsAtCarryingValue": "50026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16693000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1794000", "operatingCashflow": "14735000", "capitalExpenditures": "8825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16857000", "cashflowFromInvestment": "-88581000", "stockBasedCompensation": "1212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 445556000, "cost_of_revenue": 307763000, "gross_profit": 137793000, "research_and_development": null, "selling_general_admin": 100441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38387000, "depreciation_amortisation": 8127000, "ebitda": 46514000, "interest_expense": 15384000, "interest_income": null, "other_non_operating": null, "pretax_income": 23003000, "tax_provision": 6310000, "effective_tax_rate": null, "net_income": 16693000, "net_income_continuing_ops": 16693000, "net_income_to_common": 16693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50026000, "short_term_investments": null, "net_receivables": 363324000, "inventory": 107483000, "other_current_assets": null, "total_current_assets": 544095000, "net_ppe": null, "goodwill": 426821000, "intangible_assets": 85895000, "goodwill_and_intangibles": 512716000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 645051000, "total_assets": 1189146000, "short_term_debt": 20718000, "accounts_payable": 101185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227703000, "long_term_debt": 519735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576762000, "total_liabilities": 804465000, "total_debt": 540453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 347251000, "total_equity": 384681000, "shares_outstanding": 16707999, "operating_cash_flow": 14735000, "stock_based_compensation": 1212000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88581000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16857000, "free_cash_flow": 23560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38387000", "ebitda": "46514000", "netIncome": "16693000", "grossProfit": "137793000", "depreciation": "None", "totalRevenue": "445556000", "costOfRevenue": "307763000", "interestIncome": "1192000", "incomeBeforeTax": "23003000", "interestExpense": "15384000", "operatingIncome": "37852000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6310000", "reportedCurrency": "USD", "netInterestIncome": "-15384000", "nonInterestIncome": "None", "operatingExpenses": "99941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8127000", "sellingGeneralAndAdministrative": "100441000", "netIncomeFromContinuingOperations": "16693000" }, "balance": { "goodwill": "426821000", "inventory": "107483000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1189146000", "longTermDebt": "519735000", "shortTermDebt": "20718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "85895000", "reportedCurrency": "USD", "retainedEarnings": "347251000", "totalLiabilities": "804465000", "otherCurrentAssets": "23262000", "totalCurrentAssets": "544095000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "645051000", "currentAccountsPayable": "101185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "577070000", "totalShareholderEquity": "384681000", "capitalLeaseObligations": "51835000", "otherCurrentLiabilities": "80434000", "totalCurrentLiabilities": "227703000", "otherNonCurrentLiabilities": "20410000", "totalNonCurrentLiabilities": "576762000", "cashAndShortTermInvestments": "50026000", "commonStockSharesOutstanding": "16707999", "intangibleAssetsExcludingGoodwill": "85895000", "cashAndCashEquivalentsAtCarryingValue": "50026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16693000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1794000", "operatingCashflow": "14735000", "capitalExpenditures": "8825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16857000", "cashflowFromInvestment": "-88581000", "stockBasedCompensation": "1212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8127000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 412635000, "cost_of_revenue": 288753000, "gross_profit": 123882000, "ebit": 31099000, "ebitda": 38637000, "pretax_income": 15555000, "tax_provision": 4223000, "net_income": 11332000, "net_income_to_common": 11332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139788000, "total_current_assets": 616832000, "total_assets": 1184155000, "short_term_debt": 21296000, "long_term_debt": 520217000, "total_debt": 541513000, "total_liabilities": 808691000, "total_equity": 375464000, "shares_outstanding": 16968000, "goodwill_and_intangibles": 438624000 }, "cash_flow": { "operating_cash_flow": 26989000, "capital_expenditure": 2894000, "free_cash_flow": 29883000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60410, "ticker_id": 5772, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31099000", "ebitda": "38637000", "netIncome": "11332000", "grossProfit": "123882000", "depreciation": "None", "totalRevenue": "412635000", "costOfRevenue": "288753000", "interestIncome": "1873000", "incomeBeforeTax": "15555000", "interestExpense": "15544000", "operatingIncome": "29131000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4223000", "reportedCurrency": "USD", "netInterestIncome": "-15544000", "nonInterestIncome": "None", "operatingExpenses": "94751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7538000", "sellingGeneralAndAdministrative": "94751000", "netIncomeFromContinuingOperations": "11332000" }, "balance": { "goodwill": "370949000", "inventory": "108186000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1184155000", "longTermDebt": "520217000", "shortTermDebt": "21296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "67675000", "reportedCurrency": "USD", "retainedEarnings": "330580000", "totalLiabilities": "808691000", "otherCurrentAssets": "19808000", "totalCurrentAssets": "616832000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567323000", "currentAccountsPayable": "97324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "580427000", "totalShareholderEquity": "375464000", "capitalLeaseObligations": "54710000", "otherCurrentLiabilities": "89968000", "totalCurrentLiabilities": "229402000", "otherNonCurrentLiabilities": "20158000", "totalNonCurrentLiabilities": "579289000", "cashAndShortTermInvestments": "139788000", "commonStockSharesOutstanding": "16968000", "intangibleAssetsExcludingGoodwill": "67675000", "cashAndCashEquivalentsAtCarryingValue": "139788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11332000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "754000", "operatingCashflow": "26989000", "capitalExpenditures": "2894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18146000", "cashflowFromInvestment": "-42155000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 412635000, "cost_of_revenue": 288753000, "gross_profit": 123882000, "research_and_development": null, "selling_general_admin": 94751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31099000, "depreciation_amortisation": 7538000, "ebitda": 38637000, "interest_expense": 15544000, "interest_income": null, "other_non_operating": null, "pretax_income": 15555000, "tax_provision": 4223000, "effective_tax_rate": null, "net_income": 11332000, "net_income_continuing_ops": 11332000, "net_income_to_common": 11332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139788000, "short_term_investments": null, "net_receivables": 349050000, "inventory": 108186000, "other_current_assets": null, "total_current_assets": 616832000, "net_ppe": null, "goodwill": 370949000, "intangible_assets": 67675000, "goodwill_and_intangibles": 438624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567323000, "total_assets": 1184155000, "short_term_debt": 21296000, "accounts_payable": 97324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229402000, "long_term_debt": 520217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 579289000, "total_liabilities": 808691000, "total_debt": 541513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 330580000, "total_equity": 375464000, "shares_outstanding": 16968000, "operating_cash_flow": 26989000, "stock_based_compensation": 864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42155000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18146000, "free_cash_flow": 29883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31099000", "ebitda": "38637000", "netIncome": "11332000", "grossProfit": "123882000", "depreciation": "None", "totalRevenue": "412635000", "costOfRevenue": "288753000", "interestIncome": "1873000", "incomeBeforeTax": "15555000", "interestExpense": "15544000", "operatingIncome": "29131000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4223000", "reportedCurrency": "USD", "netInterestIncome": "-15544000", "nonInterestIncome": "None", "operatingExpenses": "94751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7538000", "sellingGeneralAndAdministrative": "94751000", "netIncomeFromContinuingOperations": "11332000" }, "balance": { "goodwill": "370949000", "inventory": "108186000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1184155000", "longTermDebt": "520217000", "shortTermDebt": "21296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "67675000", "reportedCurrency": "USD", "retainedEarnings": "330580000", "totalLiabilities": "808691000", "otherCurrentAssets": "19808000", "totalCurrentAssets": "616832000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "349050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567323000", "currentAccountsPayable": "97324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "580427000", "totalShareholderEquity": "375464000", "capitalLeaseObligations": "54710000", "otherCurrentLiabilities": "89968000", "totalCurrentLiabilities": "229402000", "otherNonCurrentLiabilities": "20158000", "totalNonCurrentLiabilities": "579289000", "cashAndShortTermInvestments": "139788000", "commonStockSharesOutstanding": "16968000", "intangibleAssetsExcludingGoodwill": "67675000", "cashAndCashEquivalentsAtCarryingValue": "139788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11332000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "754000", "operatingCashflow": "26989000", "capitalExpenditures": "2894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18146000", "cashflowFromInvestment": "-42155000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7538000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 407044000, "cost_of_revenue": 284208000, "gross_profit": 122836000, "ebit": 31864000, "ebitda": 40501000, "pretax_income": 14786000, "tax_provision": -1220000, "net_income": 16006000, "net_income_to_common": 16006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173211000, "total_current_assets": 648554000, "total_assets": 1177436000, "short_term_debt": 24267000, "long_term_debt": 520697000, "total_debt": 544964000, "total_liabilities": 796557000, "total_equity": 380879000, "shares_outstanding": 17017000, "goodwill_and_intangibles": 407886000 }, "cash_flow": { "operating_cash_flow": 42447000, "capital_expenditure": 5160000, "free_cash_flow": 47607000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60411, "ticker_id": 5772, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31864000", "ebitda": "40501000", "netIncome": "16006000", "grossProfit": "122836000", "depreciation": "None", "totalRevenue": "407044000", "costOfRevenue": "284208000", "interestIncome": "None", "incomeBeforeTax": "14786000", "interestExpense": "17078000", "operatingIncome": "29987000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1220000", "reportedCurrency": "USD", "netInterestIncome": "-17078000", "nonInterestIncome": "None", "operatingExpenses": "92849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8637000", "sellingGeneralAndAdministrative": "92849000", "netIncomeFromContinuingOperations": "16006000" }, "balance": { "goodwill": "343991000", "inventory": "103805000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1177436000", "longTermDebt": "520697000", "shortTermDebt": "24267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "63895000", "reportedCurrency": "USD", "retainedEarnings": "319271000", "totalLiabilities": "796557000", "otherCurrentAssets": "18044000", "totalCurrentAssets": "648554000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528882000", "currentAccountsPayable": "96469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587875000", "totalShareholderEquity": "380879000", "capitalLeaseObligations": "49774000", "otherCurrentLiabilities": "81763000", "totalCurrentLiabilities": "224165000", "otherNonCurrentLiabilities": "17359000", "totalNonCurrentLiabilities": "572392000", "cashAndShortTermInvestments": "173211000", "commonStockSharesOutstanding": "17017000", "intangibleAssetsExcludingGoodwill": "63895000", "cashAndCashEquivalentsAtCarryingValue": "173211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16006000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1371000", "operatingCashflow": "42447000", "capitalExpenditures": "5160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110323000", "cashflowFromInvestment": "-6696000", "stockBasedCompensation": "861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 407044000, "cost_of_revenue": 284208000, "gross_profit": 122836000, "research_and_development": null, "selling_general_admin": 92849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31864000, "depreciation_amortisation": 8637000, "ebitda": 40501000, "interest_expense": 17078000, "interest_income": null, "other_non_operating": null, "pretax_income": 14786000, "tax_provision": -1220000, "effective_tax_rate": null, "net_income": 16006000, "net_income_continuing_ops": 16006000, "net_income_to_common": 16006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173211000, "short_term_investments": null, "net_receivables": 353494000, "inventory": 103805000, "other_current_assets": null, "total_current_assets": 648554000, "net_ppe": null, "goodwill": 343991000, "intangible_assets": 63895000, "goodwill_and_intangibles": 407886000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528882000, "total_assets": 1177436000, "short_term_debt": 24267000, "accounts_payable": 96469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224165000, "long_term_debt": 520697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 572392000, "total_liabilities": 796557000, "total_debt": 544964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 319271000, "total_equity": 380879000, "shares_outstanding": 17017000, "operating_cash_flow": 42447000, "stock_based_compensation": 861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6696000, "dividends_paid": 23000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110323000, "free_cash_flow": 47607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31864000", "ebitda": "40501000", "netIncome": "16006000", "grossProfit": "122836000", "depreciation": "None", "totalRevenue": "407044000", "costOfRevenue": "284208000", "interestIncome": "None", "incomeBeforeTax": "14786000", "interestExpense": "17078000", "operatingIncome": "29987000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1220000", "reportedCurrency": "USD", "netInterestIncome": "-17078000", "nonInterestIncome": "None", "operatingExpenses": "92849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8637000", "sellingGeneralAndAdministrative": "92849000", "netIncomeFromContinuingOperations": "16006000" }, "balance": { "goodwill": "343991000", "inventory": "103805000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1177436000", "longTermDebt": "520697000", "shortTermDebt": "24267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "63895000", "reportedCurrency": "USD", "retainedEarnings": "319271000", "totalLiabilities": "796557000", "otherCurrentAssets": "18044000", "totalCurrentAssets": "648554000", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528882000", "currentAccountsPayable": "96469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587875000", "totalShareholderEquity": "380879000", "capitalLeaseObligations": "49774000", "otherCurrentLiabilities": "81763000", "totalCurrentLiabilities": "224165000", "otherNonCurrentLiabilities": "17359000", "totalNonCurrentLiabilities": "572392000", "cashAndShortTermInvestments": "173211000", "commonStockSharesOutstanding": "17017000", "intangibleAssetsExcludingGoodwill": "63895000", "cashAndCashEquivalentsAtCarryingValue": "173211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16006000", "profitLoss": "None", "dividendPayout": "23000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1371000", "operatingCashflow": "42447000", "capitalExpenditures": "5160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110323000", "cashflowFromInvestment": "-6696000", "stockBasedCompensation": "861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5186000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 419249000, "cost_of_revenue": 293687000, "gross_profit": 125562000, "ebit": 34622000, "ebitda": 42605000, "pretax_income": 21938000, "tax_provision": 5766000, "net_income": 16172000, "net_income_to_common": 16172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27176000, "total_current_assets": 516787000, "total_assets": 1045104000, "short_term_debt": 19828000, "long_term_debt": 408105000, "total_debt": 427933000, "total_liabilities": 681528000, "total_equity": 363576000, "shares_outstanding": 17356000, "goodwill_and_intangibles": 410035000 }, "cash_flow": { "operating_cash_flow": 39758000, "capital_expenditure": 1486000, "free_cash_flow": 41244000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60413, "ticker_id": 5772, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34622000", "ebitda": "42605000", "netIncome": "16172000", "grossProfit": "125562000", "depreciation": "None", "totalRevenue": "419249000", "costOfRevenue": "293687000", "interestIncome": "202000", "incomeBeforeTax": "21938000", "interestExpense": "12684000", "operatingIncome": "35856000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5766000", "reportedCurrency": "USD", "netInterestIncome": "-12684000", "nonInterestIncome": "None", "operatingExpenses": "89706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7983000", "sellingGeneralAndAdministrative": "89706000", "netIncomeFromContinuingOperations": "16172000" }, "balance": { "goodwill": "342122000", "inventory": "105145000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1045104000", "longTermDebt": "408105000", "shortTermDebt": "19828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "67913000", "reportedCurrency": "USD", "retainedEarnings": "303288000", "totalLiabilities": "681528000", "otherCurrentAssets": "15890000", "totalCurrentAssets": "516787000", "currentLongTermDebt": "4369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528317000", "currentAccountsPayable": "101439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461961000", "totalShareholderEquity": "363576000", "capitalLeaseObligations": "49487000", "otherCurrentLiabilities": "80815000", "totalCurrentLiabilities": "221858000", "otherNonCurrentLiabilities": "15469000", "totalNonCurrentLiabilities": "459670000", "cashAndShortTermInvestments": "27176000", "commonStockSharesOutstanding": "17356000", "intangibleAssetsExcludingGoodwill": "67913000", "cashAndCashEquivalentsAtCarryingValue": "27176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16172000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-218000", "operatingCashflow": "39758000", "capitalExpenditures": "1486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26579000", "cashflowFromInvestment": "-1486000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419249000, "cost_of_revenue": 293687000, "gross_profit": 125562000, "research_and_development": null, "selling_general_admin": 89706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34622000, "depreciation_amortisation": 7983000, "ebitda": 42605000, "interest_expense": 12684000, "interest_income": null, "other_non_operating": null, "pretax_income": 21938000, "tax_provision": 5766000, "effective_tax_rate": null, "net_income": 16172000, "net_income_continuing_ops": 16172000, "net_income_to_common": 16172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27176000, "short_term_investments": null, "net_receivables": 368576000, "inventory": 105145000, "other_current_assets": null, "total_current_assets": 516787000, "net_ppe": null, "goodwill": 342122000, "intangible_assets": 67913000, "goodwill_and_intangibles": 410035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528317000, "total_assets": 1045104000, "short_term_debt": 19828000, "accounts_payable": 101439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221858000, "long_term_debt": 408105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 459670000, "total_liabilities": 681528000, "total_debt": 427933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 303288000, "total_equity": 363576000, "shares_outstanding": 17356000, "operating_cash_flow": 39758000, "stock_based_compensation": 864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1486000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26579000, "free_cash_flow": 41244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34622000", "ebitda": "42605000", "netIncome": "16172000", "grossProfit": "125562000", "depreciation": "None", "totalRevenue": "419249000", "costOfRevenue": "293687000", "interestIncome": "202000", "incomeBeforeTax": "21938000", "interestExpense": "12684000", "operatingIncome": "35856000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5766000", "reportedCurrency": "USD", "netInterestIncome": "-12684000", "nonInterestIncome": "None", "operatingExpenses": "89706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7983000", "sellingGeneralAndAdministrative": "89706000", "netIncomeFromContinuingOperations": "16172000" }, "balance": { "goodwill": "342122000", "inventory": "105145000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1045104000", "longTermDebt": "408105000", "shortTermDebt": "19828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "67913000", "reportedCurrency": "USD", "retainedEarnings": "303288000", "totalLiabilities": "681528000", "otherCurrentAssets": "15890000", "totalCurrentAssets": "516787000", "currentLongTermDebt": "4369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528317000", "currentAccountsPayable": "101439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "461961000", "totalShareholderEquity": "363576000", "capitalLeaseObligations": "49487000", "otherCurrentLiabilities": "80815000", "totalCurrentLiabilities": "221858000", "otherNonCurrentLiabilities": "15469000", "totalNonCurrentLiabilities": "459670000", "cashAndShortTermInvestments": "27176000", "commonStockSharesOutstanding": "17356000", "intangibleAssetsExcludingGoodwill": "67913000", "cashAndCashEquivalentsAtCarryingValue": "27176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16172000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-218000", "operatingCashflow": "39758000", "capitalExpenditures": "1486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26579000", "cashflowFromInvestment": "-1486000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6574000", "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": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "income_statement": { "revenue": 428040000, "cost_of_revenue": 296188000, "gross_profit": 131852000, "ebit": 37722000, "ebitda": 44425000, "pretax_income": 25859000, "tax_provision": 6805000, "net_income": 19054000, "net_income_to_common": 19054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15533000, "total_current_assets": 508967000, "total_assets": 1034433000, "short_term_debt": 21693000, "long_term_debt": 408430000, "total_debt": 430123000, "total_liabilities": 664968000, "total_equity": 369465000, "shares_outstanding": 18051000, "goodwill_and_intangibles": 414739000 }, "cash_flow": { "operating_cash_flow": -2432000, "capital_expenditure": 1813000, "free_cash_flow": -619000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 60414, "ticker_id": 5772, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:33:57.352248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37722000", "ebitda": "44425000", "netIncome": "19054000", "grossProfit": "131852000", "depreciation": "None", "totalRevenue": "428040000", "costOfRevenue": "296188000", "interestIncome": "None", "incomeBeforeTax": "25859000", "interestExpense": "11863000", "operatingIncome": "37480000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6805000", "reportedCurrency": "USD", "netInterestIncome": "-11863000", "nonInterestIncome": "None", "operatingExpenses": "94372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "242000", "costofGoodsAndServicesSold": "296188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6703000", "sellingGeneralAndAdministrative": "94372000", "netIncomeFromContinuingOperations": "19054000" }, "balance": { "goodwill": "342273000", "inventory": "104950000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1034433000", "longTermDebt": "408430000", "shortTermDebt": "21693000", "treasuryStock": "-101968000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "72466000", "reportedCurrency": "USD", "retainedEarnings": "287138000", "totalLiabilities": "664968000", "otherCurrentAssets": "15365000", "totalCurrentAssets": "508967000", "currentLongTermDebt": "4369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525466000", "currentAccountsPayable": "93978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47538000", "shortLongTermDebtTotal": "467773000", "totalShareholderEquity": "369465000", "capitalLeaseObligations": "54974000", "otherCurrentLiabilities": "71406000", "totalCurrentLiabilities": "207965000", "otherNonCurrentLiabilities": "8718000", "totalNonCurrentLiabilities": "457003000", "cashAndShortTermInvestments": "15533000", "commonStockSharesOutstanding": "18051000", "intangibleAssetsExcludingGoodwill": "72466000", "cashAndCashEquivalentsAtCarryingValue": "15533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19054000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4827000", "operatingCashflow": "-2432000", "capitalExpenditures": "1813000", "changeInReceivables": "-5255000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29811000", "cashflowFromInvestment": "-10301000", "stockBasedCompensation": "871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428040000, "cost_of_revenue": 296188000, "gross_profit": 131852000, "research_and_development": null, "selling_general_admin": 94372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37722000, "depreciation_amortisation": 6703000, "ebitda": 44425000, "interest_expense": 11863000, "interest_income": null, "other_non_operating": null, "pretax_income": 25859000, "tax_provision": 6805000, "effective_tax_rate": null, "net_income": 19054000, "net_income_continuing_ops": 19054000, "net_income_to_common": 19054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15533000, "short_term_investments": null, "net_receivables": 373119000, "inventory": 104950000, "other_current_assets": null, "total_current_assets": 508967000, "net_ppe": null, "goodwill": 342273000, "intangible_assets": 72466000, "goodwill_and_intangibles": 414739000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525466000, "total_assets": 1034433000, "short_term_debt": 21693000, "accounts_payable": 93978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207965000, "long_term_debt": 408430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 457003000, "total_liabilities": 664968000, "total_debt": 430123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 287138000, "total_equity": 369465000, "shares_outstanding": 18051000, "operating_cash_flow": -2432000, "stock_based_compensation": 871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10301000, "dividends_paid": 22000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29811000, "free_cash_flow": -619000, "net_change_in_cash": -42544000 }, "raw_data": { "income": { "ebit": "37722000", "ebitda": "44425000", "netIncome": "19054000", "grossProfit": "131852000", "depreciation": "None", "totalRevenue": "428040000", "costOfRevenue": "296188000", "interestIncome": "None", "incomeBeforeTax": "25859000", "interestExpense": "11863000", "operatingIncome": "37480000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6805000", "reportedCurrency": "USD", "netInterestIncome": "-11863000", "nonInterestIncome": "None", "operatingExpenses": "94372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "242000", "costofGoodsAndServicesSold": "296188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6703000", "sellingGeneralAndAdministrative": "94372000", "netIncomeFromContinuingOperations": "19054000" }, "balance": { "goodwill": "342273000", "inventory": "104950000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "1034433000", "longTermDebt": "408430000", "shortTermDebt": "21693000", "treasuryStock": "-101968000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "72466000", "reportedCurrency": "USD", "retainedEarnings": "287138000", "totalLiabilities": "664968000", "otherCurrentAssets": "15365000", "totalCurrentAssets": "508967000", "currentLongTermDebt": "4369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "373119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525466000", "currentAccountsPayable": "93978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47538000", "shortLongTermDebtTotal": "467773000", "totalShareholderEquity": "369465000", "capitalLeaseObligations": "54974000", "otherCurrentLiabilities": "71406000", "totalCurrentLiabilities": "207965000", "otherNonCurrentLiabilities": "8718000", "totalNonCurrentLiabilities": "457003000", "cashAndShortTermInvestments": "15533000", "commonStockSharesOutstanding": "18051000", "intangibleAssetsExcludingGoodwill": "72466000", "cashAndCashEquivalentsAtCarryingValue": "15533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19054000", "profitLoss": "None", "dividendPayout": "22000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4827000", "operatingCashflow": "-2432000", "capitalExpenditures": "1813000", "changeInReceivables": "-5255000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29811000", "cashflowFromInvestment": "-10301000", "stockBasedCompensation": "871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" } ], "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" ] } } }