{ "ticker": { "uuid": "6291b368-5906-41fc-b8da-0168c3b248be", "symbol": "SHC", "name": "Sotera Health Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/6291b368-5906-41fc-b8da-0168c3b248be/", "api_url": "https://sharemaestro.com/factors/api/tickers/6291b368-5906-41fc-b8da-0168c3b248be/" }, "ticker_metadata": { "id": 8206, "uuid": "6291b368-5906-41fc-b8da-0168c3b248be", "symbol": "SHC", "name": "Sotera Health Co", "asset_type": "equity", "market_cap": 4491380000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Sotera Health Company provides sterilization, laboratory testing, and advisory services to the medical device, pharmaceutical, and food industries in the Americas, Europe, and Asia. The company is headquartered in Broadview Heights, Ohio.", "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": "6291b368-5906-41fc-b8da-0168c3b248be", "symbol": "SHC", "name": "Sotera Health Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/6291b368-5906-41fc-b8da-0168c3b248be/", "api_url": "https://sharemaestro.com/factors/api/tickers/6291b368-5906-41fc-b8da-0168c3b248be/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.12, "quality": 0.88, "momentum": 0.74, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 15.62, "market_cap": 4492655640, "pe_ratio": 38.1386, "earnings_yield": 0.0262, "ebitda_to_ev": 0.0788, "shareholder_yield": 0, "roe": 0.1892, "piotroski_f_score": 6, "momentum_12_1": 0.2829, "volatility_252d": 0.4448 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:41.815102+00:00", "batch_id": "" }, "size": { "price_close": 15.62, "market_cap": 4492655640, "market_cap_usd": 4492655640, "enterprise_value": 6324385640, "shares_outstanding": 287622000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 38.1386, "pb_ratio": 7.2171, "ptbv_ratio": null, "ps_ratio": 3.7781, "pcf_ratio": 17.3421, "pfcf_ratio": 10.6127, "ev_ebitda": 12.6969, "ev_ebit": 17.3795, "ev_sales": 5.3185, "ev_fcf": 14.9397, "earnings_yield": 0.0262, "fcf_yield": 0.0669, "price_to_sales": 3.7781, "price_to_book": 7.2171, "price_to_cashflow": 17.3421, "ebitda_to_ev": 0.0788, "sales_yield": 0.188 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5501, "operating_margin": 0.306, "net_margin": 0.0991, "ebitda_margin": 0.4189, "fcf_margin": 0.356, "roe": 0.1892, "roa": 0.0364, "roic": 0.0852, "roc_greenblatt": null, "asset_turnover": 0.3675, "cash_conversion": 3.5937, "accruals_ratio": -0.0437, "sbc_to_revenue": 0.0321, "piotroski_f_score": 6, "altman_z_score": 1.6916, "earnings_stability_5y": 1.0555, "revenue_stability_5y": 0.1463, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2022, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.1982, "net_debt_to_ebitda": 3.6774, "debt_to_assets": 0.6637, "interest_coverage": 2.4326, "current_ratio": 2.8198, "quick_ratio": 2.5174, "net_debt": 1831730000, "local_beta": -0.0012, "volatility_252d": 0.4448, "volatility_60d": 0.7469, "max_drawdown_12m": -0.3161, "risk_adjusted_momentum": 0.636 }, "growth": { "revenue_growth_1y": 0.0744, "revenue_growth_3y_cagr": 0.0505, "revenue_growth_5y_cagr": 0.073, "eps_growth_1y": 3.747, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0206, "book_value_growth_1y": 0.4888, "revenue_growth": 0.0744, "earnings_growth": 3.747 }, "momentum": { "price_return_1m": -0.0101, "price_return_3m": 0.0655, "price_return_6m": -0.0675, "price_return_9m": 0, "price_return_12m": 0.2699, "price_return_12m_ex1m": 0.2829, "momentum_6m": -0.0675, "momentum_12m": 0.2699, "momentum_12_1": 0.2829, "distance_from_52w_high": -0.1865, "distance_from_52w_low": 0.4123, "relative_strength": 0.112 }, "raw_ttm": { "revenue_ttm": 1189139000, "gross_profit_ttm": 654140000, "ebit_ttm": 363899000, "ebitda_ttm": 498103000, "net_income_ttm": 117798000, "eps_diluted_ttm": 0.4096, "operating_cash_flow_ttm": 259061000, "capital_expenditure_ttm": 164266000, "fcf_ttm": 423327000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149591000, "cash_and_equivalents": 315945000, "total_current_assets": 585971000, "total_current_liabilities": 207804000, "net_ppe": null, "total_assets": 3235898000, "total_debt": 2147675000, "total_equity": 622505000, "net_working_capital": 85570000, "book_value_per_share": 2.1643, "retained_earnings": -505504000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -754486000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 85, "rank_ptbv": 50, "rank_ps": 72, "rank_pcf": 71, "rank_ev_ebitda": 54, "rank_ev_ebit": 63, "rank_earnings_yield": 78, "rank_fcf_yield": 57, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 21, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 39, "rank_fcf_margin": 24, "rank_piotroski": 32, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 42 }, "composites": { "value_composite": 88, "quality_composite": 12, "momentum_composite": 26, "growth_composite": 11, "yield_composite": 86, "svqf_composite": 89, "vc1_composite": 90, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.325, "os_score": 0.46, "value_percentile": 0.12, "quality_percentile": 0.88, "momentum_percentile": 0.74, "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": 87, "small_cap_core_rank": 93, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2808, "ticker_id": 8206, "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": "2026-06-07T06:50:41.815102+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.62, "market_cap": 4492655640, "market_cap_usd": 4492655640, "enterprise_value": 6324385640, "shares_outstanding": 287622000, "fx_rate_to_usd": null, "pe_ratio": 38.13864106, "pb_ratio": 7.21705953, "ptbv_ratio": null, "ps_ratio": 3.77807442, "pcf_ratio": 17.34207634, "pfcf_ratio": 10.61273115, "ev_ebitda": 12.69694348, "ev_ebit": 17.37950816, "ev_sales": 5.31845784, "ev_fcf": 14.93971715, "earnings_yield": 0.02622013, "fcf_yield": 0.06693567, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55009549, "operating_margin": 0.30601889, "net_margin": 0.09906159, "ebitda_margin": 0.41887702, "fcf_margin": 0.35599455, "roe": 0.18923222, "roa": 0.0364035, "roic": 0.08522591, "roc_greenblatt": null, "asset_turnover": 0.36748346, "cash_conversion": 3.59366882, "accruals_ratio": -0.04365496, "sbc_to_revenue": 0.03209213, "debt_to_equity": 4.19818797, "net_debt_to_ebitda": 3.6774121, "debt_to_assets": 0.66370294, "interest_coverage": 2.43262629, "current_ratio": 2.81982541, "quick_ratio": 2.5174347, "net_debt": 1831730000, "revenue_growth_1y": 0.0744054, "revenue_growth_3y_cagr": 0.05051902, "revenue_growth_5y_cagr": 0.07298728, "eps_growth_1y": 3.74704816, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02060689, "book_value_growth_1y": 0.48879489, "piotroski_f_score": 6, "altman_z_score": 1.69157954, "earnings_stability_5y": 1.055476, "revenue_stability_5y": 0.146284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01013942, "price_return_3m": 0.06548431, "price_return_6m": -0.06746269, "price_return_9m": 0, "price_return_12m": 0.2699187, "price_return_12m_ex1m": 0.28292683, "distance_from_52w_high": -0.18645833, "distance_from_52w_low": 0.41229656, "relative_strength": 0.11197765, "local_beta": -0.0012, "volatility_252d": 0.444822, "volatility_60d": 0.746889, "max_drawdown_12m": -0.31614583, "revenue_ttm": 1189139000, "gross_profit_ttm": 654140000, "ebit_ttm": 363899000, "ebitda_ttm": 498103000, "net_income_ttm": 117798000, "eps_diluted_ttm": 0.40955838, "operating_cash_flow_ttm": 259061000, "capital_expenditure_ttm": 164266000, "fcf_ttm": 423327000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149591000, "cash_and_equivalents": 315945000, "total_current_assets": 585971000, "total_current_liabilities": 207804000, "net_ppe": null, "total_assets": 3235898000, "total_debt": 2147675000, "total_equity": 622505000, "net_working_capital": 85570000, "book_value_per_share": 2.16431636, "retained_earnings": -505504000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -754486000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 78, "rank_pb": 85, "rank_ptbv": 50, "rank_ps": 72, "rank_pcf": 71, "rank_ev_ebitda": 54, "rank_ev_ebit": 63, "rank_earnings_yield": 78, "rank_fcf_yield": 57, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 21, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 39, "rank_fcf_margin": 24, "rank_piotroski": 32, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 42, "value_composite": 88, "quality_composite": 12, "momentum_composite": 26, "growth_composite": 11, "yield_composite": 86, "svqf_composite": 89, "vc1_composite": 90, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 93, "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": 15.62, "os": 0.46, "value": 0.12, "quality": 0.88, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.1386, "earnings_yield": 0.0262, "shareholder_yield": 0, "roe": 0.1892, "momentum_12_1": 0.2829, "complete_fields": { "id": 2808, "ticker_id": 8206, "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": "2026-06-07T06:50:41.815102+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.62, "market_cap": 4492655640, "market_cap_usd": 4492655640, "enterprise_value": 6324385640, "shares_outstanding": 287622000, "fx_rate_to_usd": null, "pe_ratio": 38.13864106, "pb_ratio": 7.21705953, "ptbv_ratio": null, "ps_ratio": 3.77807442, "pcf_ratio": 17.34207634, "pfcf_ratio": 10.61273115, "ev_ebitda": 12.69694348, "ev_ebit": 17.37950816, "ev_sales": 5.31845784, "ev_fcf": 14.93971715, "earnings_yield": 0.02622013, "fcf_yield": 0.06693567, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.55009549, "operating_margin": 0.30601889, "net_margin": 0.09906159, "ebitda_margin": 0.41887702, "fcf_margin": 0.35599455, "roe": 0.18923222, "roa": 0.0364035, "roic": 0.08522591, "roc_greenblatt": null, "asset_turnover": 0.36748346, "cash_conversion": 3.59366882, "accruals_ratio": -0.04365496, "sbc_to_revenue": 0.03209213, "debt_to_equity": 4.19818797, "net_debt_to_ebitda": 3.6774121, "debt_to_assets": 0.66370294, "interest_coverage": 2.43262629, "current_ratio": 2.81982541, "quick_ratio": 2.5174347, "net_debt": 1831730000, "revenue_growth_1y": 0.0744054, "revenue_growth_3y_cagr": 0.05051902, "revenue_growth_5y_cagr": 0.07298728, "eps_growth_1y": 3.74704816, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02060689, "book_value_growth_1y": 0.48879489, "piotroski_f_score": 6, "altman_z_score": 1.69157954, "earnings_stability_5y": 1.055476, "revenue_stability_5y": 0.146284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01013942, "price_return_3m": 0.06548431, "price_return_6m": -0.06746269, "price_return_9m": 0, "price_return_12m": 0.2699187, "price_return_12m_ex1m": 0.28292683, "distance_from_52w_high": -0.18645833, "distance_from_52w_low": 0.41229656, "relative_strength": 0.11197765, "local_beta": -0.0012, "volatility_252d": 0.444822, "volatility_60d": 0.746889, "max_drawdown_12m": -0.31614583, "revenue_ttm": 1189139000, "gross_profit_ttm": 654140000, "ebit_ttm": 363899000, "ebitda_ttm": 498103000, "net_income_ttm": 117798000, "eps_diluted_ttm": 0.40955838, "operating_cash_flow_ttm": 259061000, "capital_expenditure_ttm": 164266000, "fcf_ttm": 423327000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149591000, "cash_and_equivalents": 315945000, "total_current_assets": 585971000, "total_current_liabilities": 207804000, "net_ppe": null, "total_assets": 3235898000, "total_debt": 2147675000, "total_equity": 622505000, "net_working_capital": 85570000, "book_value_per_share": 2.16431636, "retained_earnings": -505504000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -754486000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 78, "rank_pb": 85, "rank_ptbv": 50, "rank_ps": 72, "rank_pcf": 71, "rank_ev_ebitda": 54, "rank_ev_ebit": 63, "rank_earnings_yield": 78, "rank_fcf_yield": 57, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 21, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 39, "rank_fcf_margin": 24, "rank_piotroski": 32, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 42, "value_composite": 88, "quality_composite": 12, "momentum_composite": 26, "growth_composite": 11, "yield_composite": 86, "svqf_composite": 89, "vc1_composite": 90, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 93, "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 1163617000, "cost_of_revenue": 518083000, "gross_profit": 645534000, "ebit": 392772000, "ebitda": 303228000, "pretax_income": 147506000, "tax_provision": 69557000, "net_income": 77949000, "net_income_to_common": 77949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346456000, "total_current_assets": 613410000, "total_assets": 3263190000, "short_term_debt": 23193000, "long_term_debt": 2126724000, "total_debt": 2149917000, "total_liabilities": 2657155000, "total_equity": 606035000, "shares_outstanding": 286421000, "goodwill_and_intangibles": 1391459000 }, "cash_flow": { "operating_cash_flow": 287195000, "capital_expenditure": 138018000, "free_cash_flow": 425213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168683, "ticker_id": 8206, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "303228000", "netIncome": "77949000", "grossProfit": "645534000", "depreciation": "None", "totalRevenue": "1163617000", "costOfRevenue": "518083000", "interestIncome": "None", "incomeBeforeTax": "147506000", "interestExpense": "155722000", "operatingIncome": "392772000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "69557000", "reportedCurrency": "USD", "netInterestIncome": "-155722000", "nonInterestIncome": "None", "operatingExpenses": "252762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "252762000", "netIncomeFromContinuingOperations": "77949000" }, "balance": { "goodwill": "1103232000", "inventory": "54375000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3263190000", "longTermDebt": "2126724000", "shortTermDebt": "23193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288227000", "reportedCurrency": "USD", "retainedEarnings": "-532093000", "totalLiabilities": "2657155000", "otherCurrentAssets": "36313000", "totalCurrentAssets": "613410000", "currentLongTermDebt": "13973000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649780000", "currentAccountsPayable": "77963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2273653000", "totalShareholderEquity": "606035000", "capitalLeaseObligations": "132956000", "otherCurrentLiabilities": "148428000", "totalCurrentLiabilities": "249584000", "otherNonCurrentLiabilities": "7360000", "totalNonCurrentLiabilities": "2407571000", "cashAndShortTermInvestments": "346456000", "commonStockSharesOutstanding": "286421000", "intangibleAssetsExcludingGoodwill": "288227000", "cashAndCashEquivalentsAtCarryingValue": "346456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2377000", "operatingCashflow": "287195000", "capitalExpenditures": "138018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100534000", "cashflowFromInvestment": "-135144000", "stockBasedCompensation": "30878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1163617000, "cost_of_revenue": 518083000, "gross_profit": 645534000, "research_and_development": null, "selling_general_admin": 252762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 392772000, "depreciation_amortisation": null, "ebitda": 303228000, "interest_expense": 155722000, "interest_income": null, "other_non_operating": null, "pretax_income": 147506000, "tax_provision": 69557000, "effective_tax_rate": null, "net_income": 77949000, "net_income_continuing_ops": 77949000, "net_income_to_common": 77949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346456000, "short_term_investments": null, "net_receivables": 176266000, "inventory": 54375000, "other_current_assets": null, "total_current_assets": 613410000, "net_ppe": null, "goodwill": 1103232000, "intangible_assets": 288227000, "goodwill_and_intangibles": 1391459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649780000, "total_assets": 3263190000, "short_term_debt": 23193000, "accounts_payable": 77963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249584000, "long_term_debt": 2126724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2407571000, "total_liabilities": 2657155000, "total_debt": 2149917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -532093000, "total_equity": 606035000, "shares_outstanding": 286421000, "operating_cash_flow": 287195000, "stock_based_compensation": 30878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100534000, "free_cash_flow": 425213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "303228000", "netIncome": "77949000", "grossProfit": "645534000", "depreciation": "None", "totalRevenue": "1163617000", "costOfRevenue": "518083000", "interestIncome": "None", "incomeBeforeTax": "147506000", "interestExpense": "155722000", "operatingIncome": "392772000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "69557000", "reportedCurrency": "USD", "netInterestIncome": "-155722000", "nonInterestIncome": "None", "operatingExpenses": "252762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "252762000", "netIncomeFromContinuingOperations": "77949000" }, "balance": { "goodwill": "1103232000", "inventory": "54375000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3263190000", "longTermDebt": "2126724000", "shortTermDebt": "23193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288227000", "reportedCurrency": "USD", "retainedEarnings": "-532093000", "totalLiabilities": "2657155000", "otherCurrentAssets": "36313000", "totalCurrentAssets": "613410000", "currentLongTermDebt": "13973000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649780000", "currentAccountsPayable": "77963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2273653000", "totalShareholderEquity": "606035000", "capitalLeaseObligations": "132956000", "otherCurrentLiabilities": "148428000", "totalCurrentLiabilities": "249584000", "otherNonCurrentLiabilities": "7360000", "totalNonCurrentLiabilities": "2407571000", "cashAndShortTermInvestments": "346456000", "commonStockSharesOutstanding": "286421000", "intangibleAssetsExcludingGoodwill": "288227000", "cashAndCashEquivalentsAtCarryingValue": "346456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2377000", "operatingCashflow": "287195000", "capitalExpenditures": "138018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100534000", "cashflowFromInvestment": "-135144000", "stockBasedCompensation": "30878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136706000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 1100441000, "cost_of_revenue": 498146000, "gross_profit": 602295000, "ebit": 278565000, "ebitda": 442202000, "pretax_income": 113874000, "tax_provision": 69476000, "net_income": 44398000, "net_income_to_common": 44398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277242000, "total_current_assets": 526037000, "total_assets": 3071648000, "short_term_debt": 22782000, "long_term_debt": 2208100000, "total_debt": 2230882000, "total_liabilities": 2666737000, "total_equity": 404911000, "shares_outstanding": 284906000, "goodwill_and_intangibles": 1398726000 }, "cash_flow": { "operating_cash_flow": 224164000, "capital_expenditure": 179070000, "free_cash_flow": 403234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168688, "ticker_id": 8206, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278565000", "ebitda": "442202000", "netIncome": "44398000", "grossProfit": "602295000", "depreciation": "None", "totalRevenue": "1100441000", "costOfRevenue": "498146000", "interestIncome": "None", "incomeBeforeTax": "113874000", "interestExpense": "164691000", "operatingIncome": "297626000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69476000", "reportedCurrency": "USD", "netInterestIncome": "-164691000", "nonInterestIncome": "None", "operatingExpenses": "304669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163637000", "sellingGeneralAndAdministrative": "242630000", "netIncomeFromContinuingOperations": "44398000" }, "balance": { "goodwill": "1081073000", "inventory": "49158000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3071648000", "longTermDebt": "2208100000", "shortTermDebt": "22782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "317653000", "reportedCurrency": "USD", "retainedEarnings": "-610042000", "totalLiabilities": "2666737000", "otherCurrentAssets": "33827000", "totalCurrentAssets": "526037000", "currentLongTermDebt": "14803000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2545611000", "currentAccountsPayable": "55098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350633000", "totalShareholderEquity": "404911000", "capitalLeaseObligations": "127730000", "otherCurrentLiabilities": "86540000", "totalCurrentLiabilities": "191002000", "otherNonCurrentLiabilities": "4418000", "totalNonCurrentLiabilities": "2475735000", "cashAndShortTermInvestments": "277242000", "commonStockSharesOutstanding": "284906000", "intangibleAssetsExcludingGoodwill": "317653000", "cashAndCashEquivalentsAtCarryingValue": "277242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44398000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4753000", "operatingCashflow": "224164000", "capitalExpenditures": "179070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50564000", "cashflowFromInvestment": "-178996000", "stockBasedCompensation": "36777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1100441000, "cost_of_revenue": 498146000, "gross_profit": 602295000, "research_and_development": null, "selling_general_admin": 242630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278565000, "depreciation_amortisation": 163637000, "ebitda": 442202000, "interest_expense": 164691000, "interest_income": null, "other_non_operating": null, "pretax_income": 113874000, "tax_provision": 69476000, "effective_tax_rate": null, "net_income": 44398000, "net_income_continuing_ops": 44398000, "net_income_to_common": 44398000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277242000, "short_term_investments": null, "net_receivables": 165810000, "inventory": 49158000, "other_current_assets": null, "total_current_assets": 526037000, "net_ppe": null, "goodwill": 1081073000, "intangible_assets": 317653000, "goodwill_and_intangibles": 1398726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2545611000, "total_assets": 3071648000, "short_term_debt": 22782000, "accounts_payable": 55098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191002000, "long_term_debt": 2208100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2475735000, "total_liabilities": 2666737000, "total_debt": 2230882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610042000, "total_equity": 404911000, "shares_outstanding": 284906000, "operating_cash_flow": 224164000, "stock_based_compensation": 36777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50564000, "free_cash_flow": 403234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278565000", "ebitda": "442202000", "netIncome": "44398000", "grossProfit": "602295000", "depreciation": "None", "totalRevenue": "1100441000", "costOfRevenue": "498146000", "interestIncome": "None", "incomeBeforeTax": "113874000", "interestExpense": "164691000", "operatingIncome": "297626000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69476000", "reportedCurrency": "USD", "netInterestIncome": "-164691000", "nonInterestIncome": "None", "operatingExpenses": "304669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163637000", "sellingGeneralAndAdministrative": "242630000", "netIncomeFromContinuingOperations": "44398000" }, "balance": { "goodwill": "1081073000", "inventory": "49158000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3071648000", "longTermDebt": "2208100000", "shortTermDebt": "22782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "317653000", "reportedCurrency": "USD", "retainedEarnings": "-610042000", "totalLiabilities": "2666737000", "otherCurrentAssets": "33827000", "totalCurrentAssets": "526037000", "currentLongTermDebt": "14803000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2545611000", "currentAccountsPayable": "55098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350633000", "totalShareholderEquity": "404911000", "capitalLeaseObligations": "127730000", "otherCurrentLiabilities": "86540000", "totalCurrentLiabilities": "191002000", "otherNonCurrentLiabilities": "4418000", "totalNonCurrentLiabilities": "2475735000", "cashAndShortTermInvestments": "277242000", "commonStockSharesOutstanding": "284906000", "intangibleAssetsExcludingGoodwill": "317653000", "cashAndCashEquivalentsAtCarryingValue": "277242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44398000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4753000", "operatingCashflow": "224164000", "capitalExpenditures": "179070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50564000", "cashflowFromInvestment": "-178996000", "stockBasedCompensation": "36777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163637000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 1049288000, "cost_of_revenue": 472130000, "gross_profit": 577158000, "ebit": 248905000, "ebitda": 406830000, "pretax_income": 106027000, "tax_provision": 54651000, "net_income": 51376000, "net_income_to_common": 51376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296407000, "total_current_assets": 557244000, "total_assets": 3130420000, "short_term_debt": 19502000, "long_term_debt": 2223674000, "total_debt": 2243176000, "total_liabilities": 2686686000, "total_equity": 443734000, "shares_outstanding": 283222000, "goodwill_and_intangibles": 1527508000 }, "cash_flow": { "operating_cash_flow": -147732000, "capital_expenditure": 214975000, "free_cash_flow": 67243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168693, "ticker_id": 8206, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248905000", "ebitda": "406830000", "netIncome": "51376000", "grossProfit": "577158000", "depreciation": "None", "totalRevenue": "1049288000", "costOfRevenue": "472130000", "interestIncome": "None", "incomeBeforeTax": "106027000", "interestExpense": "142878000", "operatingIncome": "276692000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "54651000", "reportedCurrency": "USD", "netInterestIncome": "-132494000", "nonInterestIncome": "None", "operatingExpenses": "300466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157925000", "sellingGeneralAndAdministrative": "242258000", "netIncomeFromContinuingOperations": "-307024000" }, "balance": { "goodwill": "1111190000", "inventory": "48316000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3130420000", "longTermDebt": "2223674000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416318000", "reportedCurrency": "USD", "retainedEarnings": "-654440000", "totalLiabilities": "2686686000", "otherCurrentAssets": "37002000", "totalCurrentAssets": "557244000", "currentLongTermDebt": "4797000", "longTermInvestments": "None", "shortTermInvestments": "715000", "currentNetReceivables": "175519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2573176000", "currentAccountsPayable": "71039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2327056000", "totalShareholderEquity": "443734000", "capitalLeaseObligations": "98585000", "otherCurrentLiabilities": "120064000", "totalCurrentLiabilities": "230654000", "otherNonCurrentLiabilities": "8879000", "totalNonCurrentLiabilities": "2456032000", "cashAndShortTermInvestments": "296407000", "commonStockSharesOutstanding": "283222000", "intangibleAssetsExcludingGoodwill": "416318000", "cashAndCashEquivalentsAtCarryingValue": "296407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9972000", "operatingCashflow": "-147732000", "capitalExpenditures": "214975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265959000", "cashflowFromInvestment": "-214906000", "stockBasedCompensation": "32238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1049288000, "cost_of_revenue": 472130000, "gross_profit": 577158000, "research_and_development": null, "selling_general_admin": 242258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248905000, "depreciation_amortisation": 157925000, "ebitda": 406830000, "interest_expense": 142878000, "interest_income": null, "other_non_operating": null, "pretax_income": 106027000, "tax_provision": 54651000, "effective_tax_rate": null, "net_income": 51376000, "net_income_continuing_ops": -307024000, "net_income_to_common": 51376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296407000, "short_term_investments": 715000, "net_receivables": 175519000, "inventory": 48316000, "other_current_assets": null, "total_current_assets": 557244000, "net_ppe": null, "goodwill": 1111190000, "intangible_assets": 416318000, "goodwill_and_intangibles": 1527508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2573176000, "total_assets": 3130420000, "short_term_debt": 19502000, "accounts_payable": 71039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230654000, "long_term_debt": 2223674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2456032000, "total_liabilities": 2686686000, "total_debt": 2243176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654440000, "total_equity": 443734000, "shares_outstanding": 283222000, "operating_cash_flow": -147732000, "stock_based_compensation": 32238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265959000, "free_cash_flow": 67243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248905000", "ebitda": "406830000", "netIncome": "51376000", "grossProfit": "577158000", "depreciation": "None", "totalRevenue": "1049288000", "costOfRevenue": "472130000", "interestIncome": "None", "incomeBeforeTax": "106027000", "interestExpense": "142878000", "operatingIncome": "276692000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "54651000", "reportedCurrency": "USD", "netInterestIncome": "-132494000", "nonInterestIncome": "None", "operatingExpenses": "300466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157925000", "sellingGeneralAndAdministrative": "242258000", "netIncomeFromContinuingOperations": "-307024000" }, "balance": { "goodwill": "1111190000", "inventory": "48316000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3130420000", "longTermDebt": "2223674000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416318000", "reportedCurrency": "USD", "retainedEarnings": "-654440000", "totalLiabilities": "2686686000", "otherCurrentAssets": "37002000", "totalCurrentAssets": "557244000", "currentLongTermDebt": "4797000", "longTermInvestments": "None", "shortTermInvestments": "715000", "currentNetReceivables": "175519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2573176000", "currentAccountsPayable": "71039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2327056000", "totalShareholderEquity": "443734000", "capitalLeaseObligations": "98585000", "otherCurrentLiabilities": "120064000", "totalCurrentLiabilities": "230654000", "otherNonCurrentLiabilities": "8879000", "totalNonCurrentLiabilities": "2456032000", "cashAndShortTermInvestments": "296407000", "commonStockSharesOutstanding": "283222000", "intangibleAssetsExcludingGoodwill": "416318000", "cashAndCashEquivalentsAtCarryingValue": "296407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9972000", "operatingCashflow": "-147732000", "capitalExpenditures": "214975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265959000", "cashflowFromInvestment": "-214906000", "stockBasedCompensation": "32238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160338000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 1003687000, "cost_of_revenue": 446683000, "gross_profit": 557004000, "ebit": -162967000, "ebitda": -17413000, "pretax_income": -243111000, "tax_provision": -9541000, "net_income": -233570000, "net_income_to_common": -233570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395214000, "total_current_assets": 645010000, "total_assets": 3117705000, "short_term_debt": 206395000, "long_term_debt": 1747115000, "total_debt": 1953510000, "total_liabilities": 2767467000, "total_equity": 350238000, "shares_outstanding": 280096000, "goodwill_and_intangibles": 1593033000 }, "cash_flow": { "operating_cash_flow": 277961000, "capital_expenditure": 182378000, "free_cash_flow": 460339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168698, "ticker_id": 8206, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162967000", "ebitda": "-17413000", "netIncome": "-233570000", "grossProfit": "557004000", "depreciation": "None", "totalRevenue": "1003687000", "costOfRevenue": "446683000", "interestIncome": "None", "incomeBeforeTax": "-243111000", "interestExpense": "80144000", "operatingIncome": "248350000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-9541000", "reportedCurrency": "USD", "netInterestIncome": "-80144000", "nonInterestIncome": "None", "operatingExpenses": "308654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145554000", "sellingGeneralAndAdministrative": "245714000", "netIncomeFromContinuingOperations": "-233570000" }, "balance": { "goodwill": "1101768000", "inventory": "37145000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3117705000", "longTermDebt": "1747115000", "shortTermDebt": "206395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "491265000", "reportedCurrency": "USD", "retainedEarnings": "-705816000", "totalLiabilities": "2767467000", "otherCurrentAssets": "56934000", "totalCurrentAssets": "645010000", "currentLongTermDebt": "197119000", "longTermInvestments": "0", "shortTermInvestments": "660000", "currentNetReceivables": "155717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2472695000", "currentAccountsPayable": "74139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "796753000", "shortLongTermDebtTotal": "2032042000", "totalShareholderEquity": "350238000", "capitalLeaseObligations": "87808000", "otherCurrentLiabilities": "490459000", "totalCurrentLiabilities": "791567000", "otherNonCurrentLiabilities": "12831000", "totalNonCurrentLiabilities": "1975900000", "cashAndShortTermInvestments": "395214000", "commonStockSharesOutstanding": "280096000", "intangibleAssetsExcludingGoodwill": "491265000", "cashAndCashEquivalentsAtCarryingValue": "395214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "14441000", "operatingCashflow": "277961000", "capitalExpenditures": "182378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197761000", "cashflowFromInvestment": "-181896000", "stockBasedCompensation": "21211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003687000, "cost_of_revenue": 446683000, "gross_profit": 557004000, "research_and_development": null, "selling_general_admin": 245714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162967000, "depreciation_amortisation": 145554000, "ebitda": -17413000, "interest_expense": 80144000, "interest_income": null, "other_non_operating": null, "pretax_income": -243111000, "tax_provision": -9541000, "effective_tax_rate": null, "net_income": -233570000, "net_income_continuing_ops": -233570000, "net_income_to_common": -233570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395214000, "short_term_investments": 660000, "net_receivables": 155717000, "inventory": 37145000, "other_current_assets": null, "total_current_assets": 645010000, "net_ppe": null, "goodwill": 1101768000, "intangible_assets": 491265000, "goodwill_and_intangibles": 1593033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2472695000, "total_assets": 3117705000, "short_term_debt": 206395000, "accounts_payable": 74139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 791567000, "long_term_debt": 1747115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1975900000, "total_liabilities": 2767467000, "total_debt": 1953510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -705816000, "total_equity": 350238000, "shares_outstanding": 280096000, "operating_cash_flow": 277961000, "stock_based_compensation": 21211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 197761000, "free_cash_flow": 460339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-162967000", "ebitda": "-17413000", "netIncome": "-233570000", "grossProfit": "557004000", "depreciation": "None", "totalRevenue": "1003687000", "costOfRevenue": "446683000", "interestIncome": "None", "incomeBeforeTax": "-243111000", "interestExpense": "80144000", "operatingIncome": "248350000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-9541000", "reportedCurrency": "USD", "netInterestIncome": "-80144000", "nonInterestIncome": "None", "operatingExpenses": "308654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145554000", "sellingGeneralAndAdministrative": "245714000", "netIncomeFromContinuingOperations": "-233570000" }, "balance": { "goodwill": "1101768000", "inventory": "37145000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3117705000", "longTermDebt": "1747115000", "shortTermDebt": "206395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "491265000", "reportedCurrency": "USD", "retainedEarnings": "-705816000", "totalLiabilities": "2767467000", "otherCurrentAssets": "56934000", "totalCurrentAssets": "645010000", "currentLongTermDebt": "197119000", "longTermInvestments": "0", "shortTermInvestments": "660000", "currentNetReceivables": "155717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2472695000", "currentAccountsPayable": "74139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "796753000", "shortLongTermDebtTotal": "2032042000", "totalShareholderEquity": "350238000", "capitalLeaseObligations": "87808000", "otherCurrentLiabilities": "490459000", "totalCurrentLiabilities": "791567000", "otherNonCurrentLiabilities": "12831000", "totalNonCurrentLiabilities": "1975900000", "cashAndShortTermInvestments": "395214000", "commonStockSharesOutstanding": "280096000", "intangibleAssetsExcludingGoodwill": "491265000", "cashAndCashEquivalentsAtCarryingValue": "395214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "14441000", "operatingCashflow": "277961000", "capitalExpenditures": "182378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197761000", "cashflowFromInvestment": "-181896000", "stockBasedCompensation": "21211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145554000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 931478000, "cost_of_revenue": 412806000, "gross_profit": 518672000, "ebit": 249908000, "ebitda": 400810000, "pretax_income": 175716000, "tax_provision": 58595000, "net_income": 116882000, "net_income_to_common": 116882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106917000, "total_current_assets": 345961000, "total_assets": 2789502000, "short_term_debt": 10449000, "long_term_debt": 1743534000, "total_debt": 1753983000, "total_liabilities": 2203406000, "total_equity": 586096000, "shares_outstanding": 279382000, "goodwill_and_intangibles": 1719164000 }, "cash_flow": { "operating_cash_flow": 281545000, "capital_expenditure": 102162000, "free_cash_flow": 383707000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168703, "ticker_id": 8206, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249908000", "ebitda": "400810000", "netIncome": "116882000", "grossProfit": "518672000", "depreciation": "None", "totalRevenue": "931478000", "costOfRevenue": "412806000", "interestIncome": "None", "incomeBeforeTax": "175716000", "interestExpense": "74192000", "operatingIncome": "256733000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "58595000", "reportedCurrency": "USD", "netInterestIncome": "-74192000", "nonInterestIncome": "None", "operatingExpenses": "261939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6825000", "costofGoodsAndServicesSold": "412806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150902000", "sellingGeneralAndAdministrative": "198158000", "netIncomeFromContinuingOperations": "117121000" }, "balance": { "goodwill": "1120320000", "inventory": "54288000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "2789502000", "longTermDebt": "1743534000", "shortTermDebt": "10449000", "treasuryStock": "-33545000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "598844000", "reportedCurrency": "USD", "retainedEarnings": "-472246000", "totalLiabilities": "2203406000", "otherCurrentAssets": "50709000", "totalCurrentAssets": "345961000", "currentLongTermDebt": "None", "longTermInvestments": "9405000", "shortTermInvestments": "623000", "currentNetReceivables": "134047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2443541000", "currentAccountsPayable": "72868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690743000", "shortLongTermDebtTotal": "1827877000", "totalShareholderEquity": "586096000", "capitalLeaseObligations": "84343000", "otherCurrentLiabilities": "60271000", "totalCurrentLiabilities": "161161000", "otherNonCurrentLiabilities": "164210000", "totalNonCurrentLiabilities": "2042245000", "cashAndShortTermInvestments": "106917000", "commonStockSharesOutstanding": "279382000", "intangibleAssetsExcludingGoodwill": "598844000", "cashAndCashEquivalentsAtCarryingValue": "106917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117121000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20245000", "operatingCashflow": "281545000", "capitalExpenditures": "102162000", "changeInReceivables": "-15509000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117286000", "cashflowFromInvestment": "-159833000", "stockBasedCompensation": "13870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4426000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 931478000, "cost_of_revenue": 412806000, "gross_profit": 518672000, "research_and_development": null, "selling_general_admin": 198158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249908000, "depreciation_amortisation": 150902000, "ebitda": 400810000, "interest_expense": 74192000, "interest_income": null, "other_non_operating": null, "pretax_income": 175716000, "tax_provision": 58595000, "effective_tax_rate": null, "net_income": 116882000, "net_income_continuing_ops": 117121000, "net_income_to_common": 116882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106917000, "short_term_investments": 623000, "net_receivables": 134047000, "inventory": 54288000, "other_current_assets": null, "total_current_assets": 345961000, "net_ppe": null, "goodwill": 1120320000, "intangible_assets": 598844000, "goodwill_and_intangibles": 1719164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2443541000, "total_assets": 2789502000, "short_term_debt": 10449000, "accounts_payable": 72868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161161000, "long_term_debt": 1743534000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2042245000, "total_liabilities": 2203406000, "total_debt": 1753983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -472246000, "total_equity": 586096000, "shares_outstanding": 279382000, "operating_cash_flow": 281545000, "stock_based_compensation": 13870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159833000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117286000, "free_cash_flow": 383707000, "net_change_in_cash": 4426000 }, "raw_data": { "income": { "ebit": "249908000", "ebitda": "400810000", "netIncome": "116882000", "grossProfit": "518672000", "depreciation": "None", "totalRevenue": "931478000", "costOfRevenue": "412806000", "interestIncome": "None", "incomeBeforeTax": "175716000", "interestExpense": "74192000", "operatingIncome": "256733000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "58595000", "reportedCurrency": "USD", "netInterestIncome": "-74192000", "nonInterestIncome": "None", "operatingExpenses": "261939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6825000", "costofGoodsAndServicesSold": "412806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150902000", "sellingGeneralAndAdministrative": "198158000", "netIncomeFromContinuingOperations": "117121000" }, "balance": { "goodwill": "1120320000", "inventory": "54288000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "2789502000", "longTermDebt": "1743534000", "shortTermDebt": "10449000", "treasuryStock": "-33545000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "598844000", "reportedCurrency": "USD", "retainedEarnings": "-472246000", "totalLiabilities": "2203406000", "otherCurrentAssets": "50709000", "totalCurrentAssets": "345961000", "currentLongTermDebt": "None", "longTermInvestments": "9405000", "shortTermInvestments": "623000", "currentNetReceivables": "134047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2443541000", "currentAccountsPayable": "72868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "690743000", "shortLongTermDebtTotal": "1827877000", "totalShareholderEquity": "586096000", "capitalLeaseObligations": "84343000", "otherCurrentLiabilities": "60271000", "totalCurrentLiabilities": "161161000", "otherNonCurrentLiabilities": "164210000", "totalNonCurrentLiabilities": "2042245000", "cashAndShortTermInvestments": "106917000", "commonStockSharesOutstanding": "279382000", "intangibleAssetsExcludingGoodwill": "598844000", "cashAndCashEquivalentsAtCarryingValue": "106917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117121000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20245000", "operatingCashflow": "281545000", "capitalExpenditures": "102162000", "changeInReceivables": "-15509000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117286000", "cashflowFromInvestment": "-159833000", "stockBasedCompensation": "13870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4426000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150902000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 818158000, "cost_of_revenue": 374586000, "gross_profit": 443572000, "ebit": 176399000, "ebitda": 319962000, "pretax_income": -38860000, "tax_provision": -1369000, "net_income": -38617000, "net_income_to_common": -38617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102447000, "total_current_assets": 315015000, "total_assets": 2761279000, "short_term_debt": 10556000, "long_term_debt": 1824789000, "total_debt": 1835345000, "total_liabilities": 2306705000, "total_equity": 452302000, "shares_outstanding": 283248000, "goodwill_and_intangibles": 1759302000 }, "cash_flow": { "operating_cash_flow": 120585000, "capital_expenditure": 53507000, "free_cash_flow": 174092000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168708, "ticker_id": 8206, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176399000", "ebitda": "319962000", "netIncome": "-38617000", "grossProfit": "443572000", "depreciation": "None", "totalRevenue": "818158000", "costOfRevenue": "374586000", "interestIncome": "None", "incomeBeforeTax": "-38860000", "interestExpense": "215259000", "operatingIncome": "206018000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1369000", "reportedCurrency": "USD", "netInterestIncome": "-215259000", "nonInterestIncome": "None", "operatingExpenses": "237554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143563000", "sellingGeneralAndAdministrative": "178525000", "netIncomeFromContinuingOperations": "-37491000" }, "balance": { "goodwill": "1115936000", "inventory": "34093000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "2761279000", "longTermDebt": "1824789000", "shortTermDebt": "10556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "643366000", "reportedCurrency": "USD", "retainedEarnings": "-589128000", "totalLiabilities": "2306705000", "otherCurrentAssets": "47456000", "totalCurrentAssets": "315015000", "currentLongTermDebt": "None", "longTermInvestments": "13457000", "shortTermInvestments": "673000", "currentNetReceivables": "131019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2446264000", "currentAccountsPayable": "52400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651863000", "shortLongTermDebtTotal": "1909225000", "totalShareholderEquity": "452302000", "capitalLeaseObligations": "84436000", "otherCurrentLiabilities": "58539000", "totalCurrentLiabilities": "140598000", "otherNonCurrentLiabilities": "17506000", "totalNonCurrentLiabilities": "2166107000", "cashAndShortTermInvestments": "102447000", "commonStockSharesOutstanding": "283248000", "intangibleAssetsExcludingGoodwill": "643366000", "cashAndCashEquivalentsAtCarryingValue": "102447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37491000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3784000", "operatingCashflow": "120585000", "capitalExpenditures": "53507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73432000", "cashflowFromInvestment": "-158694000", "stockBasedCompensation": "10987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 818158000, "cost_of_revenue": 374586000, "gross_profit": 443572000, "research_and_development": null, "selling_general_admin": 178525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176399000, "depreciation_amortisation": 143563000, "ebitda": 319962000, "interest_expense": 215259000, "interest_income": null, "other_non_operating": null, "pretax_income": -38860000, "tax_provision": -1369000, "effective_tax_rate": null, "net_income": -38617000, "net_income_continuing_ops": -37491000, "net_income_to_common": -38617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102447000, "short_term_investments": 673000, "net_receivables": 131019000, "inventory": 34093000, "other_current_assets": null, "total_current_assets": 315015000, "net_ppe": null, "goodwill": 1115936000, "intangible_assets": 643366000, "goodwill_and_intangibles": 1759302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2446264000, "total_assets": 2761279000, "short_term_debt": 10556000, "accounts_payable": 52400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140598000, "long_term_debt": 1824789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2166107000, "total_liabilities": 2306705000, "total_debt": 1835345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -589128000, "total_equity": 452302000, "shares_outstanding": 283248000, "operating_cash_flow": 120585000, "stock_based_compensation": 10987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158694000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73432000, "free_cash_flow": 174092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176399000", "ebitda": "319962000", "netIncome": "-38617000", "grossProfit": "443572000", "depreciation": "None", "totalRevenue": "818158000", "costOfRevenue": "374586000", "interestIncome": "None", "incomeBeforeTax": "-38860000", "interestExpense": "215259000", "operatingIncome": "206018000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1369000", "reportedCurrency": "USD", "netInterestIncome": "-215259000", "nonInterestIncome": "None", "operatingExpenses": "237554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143563000", "sellingGeneralAndAdministrative": "178525000", "netIncomeFromContinuingOperations": "-37491000" }, "balance": { "goodwill": "1115936000", "inventory": "34093000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "2761279000", "longTermDebt": "1824789000", "shortTermDebt": "10556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "643366000", "reportedCurrency": "USD", "retainedEarnings": "-589128000", "totalLiabilities": "2306705000", "otherCurrentAssets": "47456000", "totalCurrentAssets": "315015000", "currentLongTermDebt": "None", "longTermInvestments": "13457000", "shortTermInvestments": "673000", "currentNetReceivables": "131019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2446264000", "currentAccountsPayable": "52400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651863000", "shortLongTermDebtTotal": "1909225000", "totalShareholderEquity": "452302000", "capitalLeaseObligations": "84436000", "otherCurrentLiabilities": "58539000", "totalCurrentLiabilities": "140598000", "otherNonCurrentLiabilities": "17506000", "totalNonCurrentLiabilities": "2166107000", "cashAndShortTermInvestments": "102447000", "commonStockSharesOutstanding": "283248000", "intangibleAssetsExcludingGoodwill": "643366000", "cashAndCashEquivalentsAtCarryingValue": "102447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37491000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3784000", "operatingCashflow": "120585000", "capitalExpenditures": "53507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73432000", "cashflowFromInvestment": "-158694000", "stockBasedCompensation": "10987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143563000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 778327000, "cost_of_revenue": 382896000, "gross_profit": 395431000, "ebit": 156813000, "ebitda": 303532000, "pretax_income": -916000, "tax_provision": 19509000, "net_income": -20850000, "net_income_to_common": -20850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62863000, "total_current_assets": 252354000, "total_assets": 2580674000, "short_term_debt": 17619000, "long_term_debt": 2800873000, "total_debt": 2818492000, "total_liabilities": 3221806000, "total_equity": -642574000, "shares_outstanding": 284421755, "goodwill_and_intangibles": 1731871000 }, "cash_flow": { "operating_cash_flow": 149041000, "capital_expenditure": 57257000, "free_cash_flow": 206298000, "dividends_paid": 691170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168713, "ticker_id": 8206, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156813000", "ebitda": "303532000", "netIncome": "-20850000", "grossProfit": "395431000", "depreciation": "None", "totalRevenue": "778327000", "costOfRevenue": "382896000", "interestIncome": "None", "incomeBeforeTax": "-916000", "interestExpense": "157729000", "operatingIncome": "183597000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "19509000", "reportedCurrency": "USD", "netInterestIncome": "-157729000", "nonInterestIncome": "None", "operatingExpenses": "211834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146719000", "sellingGeneralAndAdministrative": "147480000", "netIncomeFromContinuingOperations": "-20425000" }, "balance": { "goodwill": "1035865000", "inventory": "37396000", "commonStock": "2324000", "currentDebt": "None", "investments": "None", "totalAssets": "2580674000", "longTermDebt": "2800873000", "shortTermDebt": "17619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "696006000", "reportedCurrency": "USD", "retainedEarnings": "-550511000", "totalLiabilities": "3221806000", "otherCurrentAssets": "40513000", "totalCurrentAssets": "252354000", "currentLongTermDebt": "16331000", "longTermInvestments": "0", "shortTermInvestments": "5060000", "currentNetReceivables": "111582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2328320000", "currentAccountsPayable": "42004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "577641000", "shortLongTermDebtTotal": "2848375000", "totalShareholderEquity": "-642574000", "capitalLeaseObligations": "31171000", "otherCurrentLiabilities": "58373000", "totalCurrentLiabilities": "123990000", "otherNonCurrentLiabilities": "20563000", "totalNonCurrentLiabilities": "3097816000", "cashAndShortTermInvestments": "62863000", "commonStockSharesOutstanding": "284421755", "intangibleAssetsExcludingGoodwill": "696006000", "cashAndCashEquivalentsAtCarryingValue": "62863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20425000", "profitLoss": "None", "dividendPayout": "691170000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-282000", "operatingCashflow": "149041000", "capitalExpenditures": "57257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126030000", "cashflowFromInvestment": "-57257000", "stockBasedCompensation": "6882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "691170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 778327000, "cost_of_revenue": 382896000, "gross_profit": 395431000, "research_and_development": null, "selling_general_admin": 147480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156813000, "depreciation_amortisation": 146719000, "ebitda": 303532000, "interest_expense": 157729000, "interest_income": null, "other_non_operating": null, "pretax_income": -916000, "tax_provision": 19509000, "effective_tax_rate": null, "net_income": -20850000, "net_income_continuing_ops": -20425000, "net_income_to_common": -20850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62863000, "short_term_investments": 5060000, "net_receivables": 111582000, "inventory": 37396000, "other_current_assets": null, "total_current_assets": 252354000, "net_ppe": null, "goodwill": 1035865000, "intangible_assets": 696006000, "goodwill_and_intangibles": 1731871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2328320000, "total_assets": 2580674000, "short_term_debt": 17619000, "accounts_payable": 42004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123990000, "long_term_debt": 2800873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3097816000, "total_liabilities": 3221806000, "total_debt": 2818492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550511000, "total_equity": -642574000, "shares_outstanding": 284421755, "operating_cash_flow": 149041000, "stock_based_compensation": 6882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57257000, "dividends_paid": 691170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126030000, "free_cash_flow": 206298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156813000", "ebitda": "303532000", "netIncome": "-20850000", "grossProfit": "395431000", "depreciation": "None", "totalRevenue": "778327000", "costOfRevenue": "382896000", "interestIncome": "None", "incomeBeforeTax": "-916000", "interestExpense": "157729000", "operatingIncome": "183597000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "19509000", "reportedCurrency": "USD", "netInterestIncome": "-157729000", "nonInterestIncome": "None", "operatingExpenses": "211834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146719000", "sellingGeneralAndAdministrative": "147480000", "netIncomeFromContinuingOperations": "-20425000" }, "balance": { "goodwill": "1035865000", "inventory": "37396000", "commonStock": "2324000", "currentDebt": "None", "investments": "None", "totalAssets": "2580674000", "longTermDebt": "2800873000", "shortTermDebt": "17619000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "696006000", "reportedCurrency": "USD", "retainedEarnings": "-550511000", "totalLiabilities": "3221806000", "otherCurrentAssets": "40513000", "totalCurrentAssets": "252354000", "currentLongTermDebt": "16331000", "longTermInvestments": "0", "shortTermInvestments": "5060000", "currentNetReceivables": "111582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2328320000", "currentAccountsPayable": "42004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "577641000", "shortLongTermDebtTotal": "2848375000", "totalShareholderEquity": "-642574000", "capitalLeaseObligations": "31171000", "otherCurrentLiabilities": "58373000", "totalCurrentLiabilities": "123990000", "otherNonCurrentLiabilities": "20563000", "totalNonCurrentLiabilities": "3097816000", "cashAndShortTermInvestments": "62863000", "commonStockSharesOutstanding": "284421755", "intangibleAssetsExcludingGoodwill": "696006000", "cashAndCashEquivalentsAtCarryingValue": "62863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20425000", "profitLoss": "None", "dividendPayout": "691170000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-282000", "operatingCashflow": "149041000", "capitalExpenditures": "57257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126030000", "cashflowFromInvestment": "-57257000", "stockBasedCompensation": "6882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "691170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146719000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 746149000, "cost_of_revenue": 388897000, "gross_profit": 357252000, "ebit": 167548000, "ebitda": 314364000, "pretax_income": 24222000, "tax_provision": 30098000, "net_income": -5870000, "net_income_to_common": -5870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96272000, "total_current_assets": 312862000, "total_assets": 2708584000, "short_term_debt": 16695000, "long_term_debt": 2189563000, "total_debt": 2206258000, "total_liabilities": 2663093000, "total_equity": 44359000, "shares_outstanding": 246152000, "goodwill_and_intangibles": 1789368000 }, "cash_flow": { "operating_cash_flow": 119563000, "capital_expenditure": 72613000, "free_cash_flow": 192176000, "dividends_paid": 175845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168717, "ticker_id": 8206, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167548000", "ebitda": "314364000", "netIncome": "-5870000", "grossProfit": "357252000", "depreciation": "None", "totalRevenue": "746149000", "costOfRevenue": "388897000", "interestIncome": "None", "incomeBeforeTax": "24222000", "interestExpense": "143326000", "operatingIncome": "80847000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30098000", "reportedCurrency": "USD", "netInterestIncome": "-143326000", "nonInterestIncome": "None", "operatingExpenses": "191338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146816000", "sellingGeneralAndAdministrative": "133363000", "netIncomeFromContinuingOperations": "-5876000" }, "balance": { "goodwill": "1023314000", "inventory": "37599000", "commonStock": "2324000", "currentDebt": "None", "investments": "None", "totalAssets": "2708584000", "longTermDebt": "2189563000", "shortTermDebt": "16695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "766054000", "reportedCurrency": "USD", "retainedEarnings": "-10417000", "totalLiabilities": "2663093000", "otherCurrentAssets": "37379000", "totalCurrentAssets": "312862000", "currentLongTermDebt": "15343000", "longTermInvestments": "None", "shortTermInvestments": "4800000", "currentNetReceivables": "141612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395722000", "currentAccountsPayable": "46355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582548000", "shortLongTermDebtTotal": "2237793000", "totalShareholderEquity": "44359000", "capitalLeaseObligations": "32887000", "otherCurrentLiabilities": "73058000", "totalCurrentLiabilities": "143374000", "otherNonCurrentLiabilities": "32605000", "totalNonCurrentLiabilities": "2519719000", "cashAndShortTermInvestments": "96272000", "commonStockSharesOutstanding": "246152000", "intangibleAssetsExcludingGoodwill": "766054000", "cashAndCashEquivalentsAtCarryingValue": "96272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5876000", "profitLoss": "None", "dividendPayout": "175845000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7041000", "operatingCashflow": "119563000", "capitalExpenditures": "72613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191857000", "cashflowFromInvestment": "96638000", "stockBasedCompensation": "6943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746149000, "cost_of_revenue": 388897000, "gross_profit": 357252000, "research_and_development": null, "selling_general_admin": 133363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167548000, "depreciation_amortisation": 146816000, "ebitda": 314364000, "interest_expense": 143326000, "interest_income": null, "other_non_operating": null, "pretax_income": 24222000, "tax_provision": 30098000, "effective_tax_rate": null, "net_income": -5870000, "net_income_continuing_ops": -5876000, "net_income_to_common": -5870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96272000, "short_term_investments": 4800000, "net_receivables": 141612000, "inventory": 37599000, "other_current_assets": null, "total_current_assets": 312862000, "net_ppe": null, "goodwill": 1023314000, "intangible_assets": 766054000, "goodwill_and_intangibles": 1789368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2395722000, "total_assets": 2708584000, "short_term_debt": 16695000, "accounts_payable": 46355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143374000, "long_term_debt": 2189563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2519719000, "total_liabilities": 2663093000, "total_debt": 2206258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10417000, "total_equity": 44359000, "shares_outstanding": 246152000, "operating_cash_flow": 119563000, "stock_based_compensation": 6943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 96638000, "dividends_paid": 175845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191857000, "free_cash_flow": 192176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167548000", "ebitda": "314364000", "netIncome": "-5870000", "grossProfit": "357252000", "depreciation": "None", "totalRevenue": "746149000", "costOfRevenue": "388897000", "interestIncome": "None", "incomeBeforeTax": "24222000", "interestExpense": "143326000", "operatingIncome": "80847000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30098000", "reportedCurrency": "USD", "netInterestIncome": "-143326000", "nonInterestIncome": "None", "operatingExpenses": "191338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146816000", "sellingGeneralAndAdministrative": "133363000", "netIncomeFromContinuingOperations": "-5876000" }, "balance": { "goodwill": "1023314000", "inventory": "37599000", "commonStock": "2324000", "currentDebt": "None", "investments": "None", "totalAssets": "2708584000", "longTermDebt": "2189563000", "shortTermDebt": "16695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "766054000", "reportedCurrency": "USD", "retainedEarnings": "-10417000", "totalLiabilities": "2663093000", "otherCurrentAssets": "37379000", "totalCurrentAssets": "312862000", "currentLongTermDebt": "15343000", "longTermInvestments": "None", "shortTermInvestments": "4800000", "currentNetReceivables": "141612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395722000", "currentAccountsPayable": "46355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582548000", "shortLongTermDebtTotal": "2237793000", "totalShareholderEquity": "44359000", "capitalLeaseObligations": "32887000", "otherCurrentLiabilities": "73058000", "totalCurrentLiabilities": "143374000", "otherNonCurrentLiabilities": "32605000", "totalNonCurrentLiabilities": "2519719000", "cashAndShortTermInvestments": "96272000", "commonStockSharesOutstanding": "246152000", "intangibleAssetsExcludingGoodwill": "766054000", "cashAndCashEquivalentsAtCarryingValue": "96272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5876000", "profitLoss": "None", "dividendPayout": "175845000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7041000", "operatingCashflow": "119563000", "capitalExpenditures": "72613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191857000", "cashflowFromInvestment": "96638000", "stockBasedCompensation": "6943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146816000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 280045000, "cost_of_revenue": 136007000, "gross_profit": 144038000, "ebit": 86639000, "ebitda": 118126000, "pretax_income": 42613000, "tax_provision": 16024000, "net_income": 26589000, "net_income_to_common": 26589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315945000, "total_current_assets": 585971000, "total_assets": 3235898000, "short_term_debt": 23348000, "long_term_debt": 2124327000, "total_debt": 2147675000, "total_liabilities": 2613393000, "total_equity": 622505000, "shares_outstanding": 287622000, "goodwill_and_intangibles": 1376991000 }, "cash_flow": { "operating_cash_flow": 29435000, "capital_expenditure": 46166000, "free_cash_flow": 75601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168681, "ticker_id": 8206, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86639000", "ebitda": "118126000", "netIncome": "26589000", "grossProfit": "144038000", "depreciation": "None", "totalRevenue": "280045000", "costOfRevenue": "136007000", "interestIncome": "None", "incomeBeforeTax": "42613000", "interestExpense": "34745000", "operatingIncome": "86639000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16024000", "reportedCurrency": "USD", "netInterestIncome": "-34745000", "nonInterestIncome": "None", "operatingExpenses": "57399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31487000", "sellingGeneralAndAdministrative": "68211000", "netIncomeFromContinuingOperations": "26589000" }, "balance": { "goodwill": "1097634000", "inventory": "62838000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3235898000", "longTermDebt": "2124327000", "shortTermDebt": "23348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "279357000", "reportedCurrency": "USD", "retainedEarnings": "-505504000", "totalLiabilities": "2613393000", "otherCurrentAssets": "30866000", "totalCurrentAssets": "585971000", "currentLongTermDebt": "13983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649927000", "currentAccountsPayable": "76688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2270257000", "totalShareholderEquity": "622505000", "capitalLeaseObligations": "131947000", "otherCurrentLiabilities": "107768000", "totalCurrentLiabilities": "207804000", "otherNonCurrentLiabilities": "5152000", "totalNonCurrentLiabilities": "2405589000", "cashAndShortTermInvestments": "315945000", "commonStockSharesOutstanding": "287622000", "intangibleAssetsExcludingGoodwill": "279357000", "cashAndCashEquivalentsAtCarryingValue": "315945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4088000", "operatingCashflow": "29435000", "capitalExpenditures": "46166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12779000", "cashflowFromInvestment": "-45128000", "stockBasedCompensation": "14393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280045000, "cost_of_revenue": 136007000, "gross_profit": 144038000, "research_and_development": null, "selling_general_admin": 68211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86639000, "depreciation_amortisation": 31487000, "ebitda": 118126000, "interest_expense": 34745000, "interest_income": null, "other_non_operating": null, "pretax_income": 42613000, "tax_provision": 16024000, "effective_tax_rate": null, "net_income": 26589000, "net_income_continuing_ops": 26589000, "net_income_to_common": 26589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315945000, "short_term_investments": null, "net_receivables": 176322000, "inventory": 62838000, "other_current_assets": null, "total_current_assets": 585971000, "net_ppe": null, "goodwill": 1097634000, "intangible_assets": 279357000, "goodwill_and_intangibles": 1376991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649927000, "total_assets": 3235898000, "short_term_debt": 23348000, "accounts_payable": 76688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207804000, "long_term_debt": 2124327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2405589000, "total_liabilities": 2613393000, "total_debt": 2147675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -505504000, "total_equity": 622505000, "shares_outstanding": 287622000, "operating_cash_flow": 29435000, "stock_based_compensation": 14393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12779000, "free_cash_flow": 75601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86639000", "ebitda": "118126000", "netIncome": "26589000", "grossProfit": "144038000", "depreciation": "None", "totalRevenue": "280045000", "costOfRevenue": "136007000", "interestIncome": "None", "incomeBeforeTax": "42613000", "interestExpense": "34745000", "operatingIncome": "86639000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16024000", "reportedCurrency": "USD", "netInterestIncome": "-34745000", "nonInterestIncome": "None", "operatingExpenses": "57399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31487000", "sellingGeneralAndAdministrative": "68211000", "netIncomeFromContinuingOperations": "26589000" }, "balance": { "goodwill": "1097634000", "inventory": "62838000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3235898000", "longTermDebt": "2124327000", "shortTermDebt": "23348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "279357000", "reportedCurrency": "USD", "retainedEarnings": "-505504000", "totalLiabilities": "2613393000", "otherCurrentAssets": "30866000", "totalCurrentAssets": "585971000", "currentLongTermDebt": "13983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649927000", "currentAccountsPayable": "76688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2270257000", "totalShareholderEquity": "622505000", "capitalLeaseObligations": "131947000", "otherCurrentLiabilities": "107768000", "totalCurrentLiabilities": "207804000", "otherNonCurrentLiabilities": "5152000", "totalNonCurrentLiabilities": "2405589000", "cashAndShortTermInvestments": "315945000", "commonStockSharesOutstanding": "287622000", "intangibleAssetsExcludingGoodwill": "279357000", "cashAndCashEquivalentsAtCarryingValue": "315945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4088000", "operatingCashflow": "29435000", "capitalExpenditures": "46166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12779000", "cashflowFromInvestment": "-45128000", "stockBasedCompensation": "14393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31487000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 303441000, "cost_of_revenue": 137521000, "gross_profit": 165920000, "ebit": 105545000, "ebitda": 146349000, "pretax_income": 70497000, "tax_provision": 35650000, "net_income": 34847000, "net_income_to_common": 34847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346456000, "total_current_assets": 613410000, "total_assets": 3263190000, "short_term_debt": 23193000, "long_term_debt": 2126724000, "total_debt": 2149917000, "total_liabilities": 2657155000, "total_equity": 606035000, "shares_outstanding": 286421000, "goodwill_and_intangibles": 1391459000 }, "cash_flow": { "operating_cash_flow": 102649000, "capital_expenditure": 50699000, "free_cash_flow": 153348000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168682, "ticker_id": 8206, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105545000", "ebitda": "146349000", "netIncome": "34847000", "grossProfit": "165920000", "depreciation": "None", "totalRevenue": "303441000", "costOfRevenue": "137521000", "interestIncome": "None", "incomeBeforeTax": "70497000", "interestExpense": "35048000", "operatingIncome": "136121000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35650000", "reportedCurrency": "USD", "netInterestIncome": "-35048000", "nonInterestIncome": "None", "operatingExpenses": "29799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40804000", "sellingGeneralAndAdministrative": "57514000", "netIncomeFromContinuingOperations": "34847000" }, "balance": { "goodwill": "1103232000", "inventory": "54375000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3263190000", "longTermDebt": "2126724000", "shortTermDebt": "23193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288227000", "reportedCurrency": "USD", "retainedEarnings": "-532093000", "totalLiabilities": "2657155000", "otherCurrentAssets": "36313000", "totalCurrentAssets": "613410000", "currentLongTermDebt": "13973000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649780000", "currentAccountsPayable": "77963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2273653000", "totalShareholderEquity": "606035000", "capitalLeaseObligations": "132956000", "otherCurrentLiabilities": "148428000", "totalCurrentLiabilities": "249584000", "otherNonCurrentLiabilities": "7360000", "totalNonCurrentLiabilities": "2407571000", "cashAndShortTermInvestments": "346456000", "commonStockSharesOutstanding": "286421000", "intangibleAssetsExcludingGoodwill": "288227000", "cashAndCashEquivalentsAtCarryingValue": "346456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34847000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3754000", "operatingCashflow": "102649000", "capitalExpenditures": "50699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7720000", "cashflowFromInvestment": "-50699000", "stockBasedCompensation": "7603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303441000, "cost_of_revenue": 137521000, "gross_profit": 165920000, "research_and_development": null, "selling_general_admin": 57514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105545000, "depreciation_amortisation": 40804000, "ebitda": 146349000, "interest_expense": 35048000, "interest_income": null, "other_non_operating": null, "pretax_income": 70497000, "tax_provision": 35650000, "effective_tax_rate": null, "net_income": 34847000, "net_income_continuing_ops": 34847000, "net_income_to_common": 34847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346456000, "short_term_investments": null, "net_receivables": 176266000, "inventory": 54375000, "other_current_assets": null, "total_current_assets": 613410000, "net_ppe": null, "goodwill": 1103232000, "intangible_assets": 288227000, "goodwill_and_intangibles": 1391459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649780000, "total_assets": 3263190000, "short_term_debt": 23193000, "accounts_payable": 77963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249584000, "long_term_debt": 2126724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2407571000, "total_liabilities": 2657155000, "total_debt": 2149917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -532093000, "total_equity": 606035000, "shares_outstanding": 286421000, "operating_cash_flow": 102649000, "stock_based_compensation": 7603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7720000, "free_cash_flow": 153348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105545000", "ebitda": "146349000", "netIncome": "34847000", "grossProfit": "165920000", "depreciation": "None", "totalRevenue": "303441000", "costOfRevenue": "137521000", "interestIncome": "None", "incomeBeforeTax": "70497000", "interestExpense": "35048000", "operatingIncome": "136121000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35650000", "reportedCurrency": "USD", "netInterestIncome": "-35048000", "nonInterestIncome": "None", "operatingExpenses": "29799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40804000", "sellingGeneralAndAdministrative": "57514000", "netIncomeFromContinuingOperations": "34847000" }, "balance": { "goodwill": "1103232000", "inventory": "54375000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3263190000", "longTermDebt": "2126724000", "shortTermDebt": "23193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288227000", "reportedCurrency": "USD", "retainedEarnings": "-532093000", "totalLiabilities": "2657155000", "otherCurrentAssets": "36313000", "totalCurrentAssets": "613410000", "currentLongTermDebt": "13973000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649780000", "currentAccountsPayable": "77963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2273653000", "totalShareholderEquity": "606035000", "capitalLeaseObligations": "132956000", "otherCurrentLiabilities": "148428000", "totalCurrentLiabilities": "249584000", "otherNonCurrentLiabilities": "7360000", "totalNonCurrentLiabilities": "2407571000", "cashAndShortTermInvestments": "346456000", "commonStockSharesOutstanding": "286421000", "intangibleAssetsExcludingGoodwill": "288227000", "cashAndCashEquivalentsAtCarryingValue": "346456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34847000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3754000", "operatingCashflow": "102649000", "capitalExpenditures": "50699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7720000", "cashflowFromInvestment": "-50699000", "stockBasedCompensation": "7603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32456000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 311312000, "cost_of_revenue": 133751000, "gross_profit": 177561000, "ebit": 112082000, "ebitda": 138415000, "pretax_income": 72935000, "tax_provision": 24535000, "net_income": 48400000, "net_income_to_common": 48400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301026000, "total_current_assets": 577815000, "total_assets": 3186162000, "short_term_debt": 22900000, "long_term_debt": 2128996000, "total_debt": 2151896000, "total_liabilities": 2635691000, "total_equity": 550471000, "shares_outstanding": 286745000, "goodwill_and_intangibles": 1389831000 }, "cash_flow": { "operating_cash_flow": 69561000, "capital_expenditure": 36172000, "free_cash_flow": 105733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168684, "ticker_id": 8206, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112082000", "ebitda": "138415000", "netIncome": "48400000", "grossProfit": "177561000", "depreciation": "None", "totalRevenue": "311312000", "costOfRevenue": "133751000", "interestIncome": "None", "incomeBeforeTax": "72935000", "interestExpense": "39147000", "operatingIncome": "111177000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24535000", "reportedCurrency": "USD", "netInterestIncome": "-39147000", "nonInterestIncome": "None", "operatingExpenses": "66384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26333000", "sellingGeneralAndAdministrative": "63294000", "netIncomeFromContinuingOperations": "48400000" }, "balance": { "goodwill": "1098975000", "inventory": "54974000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3186162000", "longTermDebt": "2128996000", "shortTermDebt": "22900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "290856000", "reportedCurrency": "USD", "retainedEarnings": "-566940000", "totalLiabilities": "2635691000", "otherCurrentAssets": "26646000", "totalCurrentAssets": "577815000", "currentLongTermDebt": "13964000", "longTermInvestments": "None", "shortTermInvestments": "215000", "currentNetReceivables": "195169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2608346999", "currentAccountsPayable": "61388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2277377000", "totalShareholderEquity": "550471000", "capitalLeaseObligations": "134417000", "otherCurrentLiabilities": "144051000", "totalCurrentLiabilities": "242399000", "otherNonCurrentLiabilities": "7031000", "totalNonCurrentLiabilities": "2393292000", "cashAndShortTermInvestments": "301026000", "commonStockSharesOutstanding": "286745000", "intangibleAssetsExcludingGoodwill": "290856000", "cashAndCashEquivalentsAtCarryingValue": "301026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9040000", "operatingCashflow": "69561000", "capitalExpenditures": "36172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75746000", "cashflowFromInvestment": "-33335000", "stockBasedCompensation": "8047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311312000, "cost_of_revenue": 133751000, "gross_profit": 177561000, "research_and_development": null, "selling_general_admin": 63294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112082000, "depreciation_amortisation": 26333000, "ebitda": 138415000, "interest_expense": 39147000, "interest_income": null, "other_non_operating": null, "pretax_income": 72935000, "tax_provision": 24535000, "effective_tax_rate": null, "net_income": 48400000, "net_income_continuing_ops": 48400000, "net_income_to_common": 48400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301026000, "short_term_investments": 215000, "net_receivables": 195169000, "inventory": 54974000, "other_current_assets": null, "total_current_assets": 577815000, "net_ppe": null, "goodwill": 1098975000, "intangible_assets": 290856000, "goodwill_and_intangibles": 1389831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2608346999, "total_assets": 3186162000, "short_term_debt": 22900000, "accounts_payable": 61388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242399000, "long_term_debt": 2128996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2393292000, "total_liabilities": 2635691000, "total_debt": 2151896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566940000, "total_equity": 550471000, "shares_outstanding": 286745000, "operating_cash_flow": 69561000, "stock_based_compensation": 8047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75746000, "free_cash_flow": 105733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112082000", "ebitda": "138415000", "netIncome": "48400000", "grossProfit": "177561000", "depreciation": "None", "totalRevenue": "311312000", "costOfRevenue": "133751000", "interestIncome": "None", "incomeBeforeTax": "72935000", "interestExpense": "39147000", "operatingIncome": "111177000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24535000", "reportedCurrency": "USD", "netInterestIncome": "-39147000", "nonInterestIncome": "None", "operatingExpenses": "66384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26333000", "sellingGeneralAndAdministrative": "63294000", "netIncomeFromContinuingOperations": "48400000" }, "balance": { "goodwill": "1098975000", "inventory": "54974000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3186162000", "longTermDebt": "2128996000", "shortTermDebt": "22900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "290856000", "reportedCurrency": "USD", "retainedEarnings": "-566940000", "totalLiabilities": "2635691000", "otherCurrentAssets": "26646000", "totalCurrentAssets": "577815000", "currentLongTermDebt": "13964000", "longTermInvestments": "None", "shortTermInvestments": "215000", "currentNetReceivables": "195169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2608346999", "currentAccountsPayable": "61388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2277377000", "totalShareholderEquity": "550471000", "capitalLeaseObligations": "134417000", "otherCurrentLiabilities": "144051000", "totalCurrentLiabilities": "242399000", "otherNonCurrentLiabilities": "7031000", "totalNonCurrentLiabilities": "2393292000", "cashAndShortTermInvestments": "301026000", "commonStockSharesOutstanding": "286745000", "intangibleAssetsExcludingGoodwill": "290856000", "cashAndCashEquivalentsAtCarryingValue": "301026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9040000", "operatingCashflow": "69561000", "capitalExpenditures": "36172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75746000", "cashflowFromInvestment": "-33335000", "stockBasedCompensation": "8047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28290000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 294341000, "cost_of_revenue": 127720000, "gross_profit": 166621000, "ebit": 59633000, "ebitda": 95213000, "pretax_income": 18897000, "tax_provision": 10935000, "net_income": 7962000, "net_income_to_common": 7962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332437000, "total_current_assets": 608175000, "total_assets": 3216729000, "short_term_debt": 23655000, "long_term_debt": 2202651000, "total_debt": 2226306000, "total_liabilities": 2705446000, "total_equity": 511283000, "shares_outstanding": 285756000, "goodwill_and_intangibles": 1404611000 }, "cash_flow": { "operating_cash_flow": 57416000, "capital_expenditure": 31229000, "free_cash_flow": 88645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168685, "ticker_id": 8206, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59633000", "ebitda": "95213000", "netIncome": "7962000", "grossProfit": "166621000", "depreciation": "None", "totalRevenue": "294341000", "costOfRevenue": "127720000", "interestIncome": "None", "incomeBeforeTax": "18897000", "interestExpense": "40651000", "operatingIncome": "88430000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10935000", "reportedCurrency": "USD", "netInterestIncome": "-40651000", "nonInterestIncome": "None", "operatingExpenses": "78191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35580000", "sellingGeneralAndAdministrative": "68893000", "netIncomeFromContinuingOperations": "7962000" }, "balance": { "goodwill": "1104502000", "inventory": "59949000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3216729000", "longTermDebt": "2202651000", "shortTermDebt": "23655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "300109000", "reportedCurrency": "USD", "retainedEarnings": "-615340000", "totalLiabilities": "2705446000", "otherCurrentAssets": "36001000", "totalCurrentAssets": "608175000", "currentLongTermDebt": "14820000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2608554000", "currentAccountsPayable": "63660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2349714000", "totalShareholderEquity": "511283000", "capitalLeaseObligations": "132243000", "otherCurrentLiabilities": "141332000", "totalCurrentLiabilities": "246320000", "otherNonCurrentLiabilities": "7150000", "totalNonCurrentLiabilities": "2459126000", "cashAndShortTermInvestments": "332437000", "commonStockSharesOutstanding": "285756000", "intangibleAssetsExcludingGoodwill": "300109000", "cashAndCashEquivalentsAtCarryingValue": "332437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4176000", "operatingCashflow": "57416000", "capitalExpenditures": "31229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6933000", "cashflowFromInvestment": "-31229000", "stockBasedCompensation": "8119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294341000, "cost_of_revenue": 127720000, "gross_profit": 166621000, "research_and_development": null, "selling_general_admin": 68893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59633000, "depreciation_amortisation": 35580000, "ebitda": 95213000, "interest_expense": 40651000, "interest_income": null, "other_non_operating": null, "pretax_income": 18897000, "tax_provision": 10935000, "effective_tax_rate": null, "net_income": 7962000, "net_income_continuing_ops": 7962000, "net_income_to_common": 7962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332437000, "short_term_investments": null, "net_receivables": 179788000, "inventory": 59949000, "other_current_assets": null, "total_current_assets": 608175000, "net_ppe": null, "goodwill": 1104502000, "intangible_assets": 300109000, "goodwill_and_intangibles": 1404611000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2608554000, "total_assets": 3216729000, "short_term_debt": 23655000, "accounts_payable": 63660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246320000, "long_term_debt": 2202651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2459126000, "total_liabilities": 2705446000, "total_debt": 2226306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -615340000, "total_equity": 511283000, "shares_outstanding": 285756000, "operating_cash_flow": 57416000, "stock_based_compensation": 8119000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6933000, "free_cash_flow": 88645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59633000", "ebitda": "95213000", "netIncome": "7962000", "grossProfit": "166621000", "depreciation": "None", "totalRevenue": "294341000", "costOfRevenue": "127720000", "interestIncome": "None", "incomeBeforeTax": "18897000", "interestExpense": "40651000", "operatingIncome": "88430000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10935000", "reportedCurrency": "USD", "netInterestIncome": "-40651000", "nonInterestIncome": "None", "operatingExpenses": "78191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35580000", "sellingGeneralAndAdministrative": "68893000", "netIncomeFromContinuingOperations": "7962000" }, "balance": { "goodwill": "1104502000", "inventory": "59949000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3216729000", "longTermDebt": "2202651000", "shortTermDebt": "23655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "300109000", "reportedCurrency": "USD", "retainedEarnings": "-615340000", "totalLiabilities": "2705446000", "otherCurrentAssets": "36001000", "totalCurrentAssets": "608175000", "currentLongTermDebt": "14820000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2608554000", "currentAccountsPayable": "63660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2349714000", "totalShareholderEquity": "511283000", "capitalLeaseObligations": "132243000", "otherCurrentLiabilities": "141332000", "totalCurrentLiabilities": "246320000", "otherNonCurrentLiabilities": "7150000", "totalNonCurrentLiabilities": "2459126000", "cashAndShortTermInvestments": "332437000", "commonStockSharesOutstanding": "285756000", "intangibleAssetsExcludingGoodwill": "300109000", "cashAndCashEquivalentsAtCarryingValue": "332437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4176000", "operatingCashflow": "57416000", "capitalExpenditures": "31229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6933000", "cashflowFromInvestment": "-31229000", "stockBasedCompensation": "8119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35016000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 254523000, "cost_of_revenue": 119091000, "gross_profit": 135432000, "ebit": 26053000, "ebitda": 66857000, "pretax_income": -14823000, "tax_provision": -1563000, "net_income": -13260000, "net_income_to_common": -13260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304390000, "total_current_assets": 554990000, "total_assets": 3097528000, "short_term_debt": 22934000, "long_term_debt": 2205355000, "total_debt": 2228289000, "total_liabilities": 2683437000, "total_equity": 414091000, "shares_outstanding": 283558000, "goodwill_and_intangibles": 1384682000 }, "cash_flow": { "operating_cash_flow": 55521000, "capital_expenditure": 19918000, "free_cash_flow": 75439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168686, "ticker_id": 8206, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26053000", "ebitda": "66857000", "netIncome": "-13260000", "grossProfit": "135432000", "depreciation": "None", "totalRevenue": "254523000", "costOfRevenue": "119091000", "interestIncome": "None", "incomeBeforeTax": "-14823000", "interestExpense": "40876000", "operatingIncome": "57044000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1563000", "reportedCurrency": "USD", "netInterestIncome": "-40876000", "nonInterestIncome": "None", "operatingExpenses": "78388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40804000", "sellingGeneralAndAdministrative": "63061000", "netIncomeFromContinuingOperations": "-13260000" }, "balance": { "goodwill": "1084382000", "inventory": "61045000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3097528000", "longTermDebt": "2205355000", "shortTermDebt": "22934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "300300000", "reportedCurrency": "USD", "retainedEarnings": "-623302000", "totalLiabilities": "2683437000", "otherCurrentAssets": "36409000", "totalCurrentAssets": "554990000", "currentLongTermDebt": "14811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2542538000", "currentAccountsPayable": "70106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2346484000", "totalShareholderEquity": "414091000", "capitalLeaseObligations": "126318000", "otherCurrentLiabilities": "111469000", "totalCurrentLiabilities": "225991000", "otherNonCurrentLiabilities": "5474000", "totalNonCurrentLiabilities": "2457446000", "cashAndShortTermInvestments": "304390000", "commonStockSharesOutstanding": "283558000", "intangibleAssetsExcludingGoodwill": "300300000", "cashAndCashEquivalentsAtCarryingValue": "304390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13260000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-11839000", "operatingCashflow": "55521000", "capitalExpenditures": "19918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8087000", "cashflowFromInvestment": "-19881000", "stockBasedCompensation": "7242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254523000, "cost_of_revenue": 119091000, "gross_profit": 135432000, "research_and_development": null, "selling_general_admin": 63061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26053000, "depreciation_amortisation": 40804000, "ebitda": 66857000, "interest_expense": 40876000, "interest_income": null, "other_non_operating": null, "pretax_income": -14823000, "tax_provision": -1563000, "effective_tax_rate": null, "net_income": -13260000, "net_income_continuing_ops": -13260000, "net_income_to_common": -13260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304390000, "short_term_investments": null, "net_receivables": 153146000, "inventory": 61045000, "other_current_assets": null, "total_current_assets": 554990000, "net_ppe": null, "goodwill": 1084382000, "intangible_assets": 300300000, "goodwill_and_intangibles": 1384682000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2542538000, "total_assets": 3097528000, "short_term_debt": 22934000, "accounts_payable": 70106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225991000, "long_term_debt": 2205355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2457446000, "total_liabilities": 2683437000, "total_debt": 2228289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623302000, "total_equity": 414091000, "shares_outstanding": 283558000, "operating_cash_flow": 55521000, "stock_based_compensation": 7242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19881000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8087000, "free_cash_flow": 75439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26053000", "ebitda": "66857000", "netIncome": "-13260000", "grossProfit": "135432000", "depreciation": "None", "totalRevenue": "254523000", "costOfRevenue": "119091000", "interestIncome": "None", "incomeBeforeTax": "-14823000", "interestExpense": "40876000", "operatingIncome": "57044000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1563000", "reportedCurrency": "USD", "netInterestIncome": "-40876000", "nonInterestIncome": "None", "operatingExpenses": "78388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40804000", "sellingGeneralAndAdministrative": "63061000", "netIncomeFromContinuingOperations": "-13260000" }, "balance": { "goodwill": "1084382000", "inventory": "61045000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3097528000", "longTermDebt": "2205355000", "shortTermDebt": "22934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "300300000", "reportedCurrency": "USD", "retainedEarnings": "-623302000", "totalLiabilities": "2683437000", "otherCurrentAssets": "36409000", "totalCurrentAssets": "554990000", "currentLongTermDebt": "14811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2542538000", "currentAccountsPayable": "70106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2346484000", "totalShareholderEquity": "414091000", "capitalLeaseObligations": "126318000", "otherCurrentLiabilities": "111469000", "totalCurrentLiabilities": "225991000", "otherNonCurrentLiabilities": "5474000", "totalNonCurrentLiabilities": "2457446000", "cashAndShortTermInvestments": "304390000", "commonStockSharesOutstanding": "283558000", "intangibleAssetsExcludingGoodwill": "300300000", "cashAndCashEquivalentsAtCarryingValue": "304390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13260000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-11839000", "operatingCashflow": "55521000", "capitalExpenditures": "19918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8087000", "cashflowFromInvestment": "-19881000", "stockBasedCompensation": "7242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40804000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 290203000, "cost_of_revenue": 125838000, "gross_profit": 164365000, "ebit": 85924000, "ebitda": 126236000, "pretax_income": 44964000, "tax_provision": 32641000, "net_income": 12323000, "net_income_to_common": 12323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277242000, "total_current_assets": 526037000, "total_assets": 3071648000, "short_term_debt": 22782000, "long_term_debt": 2208100000, "total_debt": 2230882000, "total_liabilities": 2666737000, "total_equity": 404911000, "shares_outstanding": 284906000, "goodwill_and_intangibles": 1398726000 }, "cash_flow": { "operating_cash_flow": 55717000, "capital_expenditure": 65870000, "free_cash_flow": 121587000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168687, "ticker_id": 8206, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85924000", "ebitda": "126236000", "netIncome": "12323000", "grossProfit": "164365000", "depreciation": "None", "totalRevenue": "290203000", "costOfRevenue": "125838000", "interestIncome": "None", "incomeBeforeTax": "44964000", "interestExpense": "40960000", "operatingIncome": "87146000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32641000", "reportedCurrency": "USD", "netInterestIncome": "-40960000", "nonInterestIncome": "None", "operatingExpenses": "77219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40312000", "sellingGeneralAndAdministrative": "61837000", "netIncomeFromContinuingOperations": "12323000" }, "balance": { "goodwill": "1081073000", "inventory": "49158000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3071648000", "longTermDebt": "2208100000", "shortTermDebt": "22782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "317653000", "reportedCurrency": "USD", "retainedEarnings": "-610042000", "totalLiabilities": "2666737000", "otherCurrentAssets": "33827000", "totalCurrentAssets": "526037000", "currentLongTermDebt": "14803000", "longTermInvestments": "None", "shortTermInvestments": "1623000", "currentNetReceivables": "165810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2545611000", "currentAccountsPayable": "55098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350633000", "totalShareholderEquity": "404911000", "capitalLeaseObligations": "127730000", "otherCurrentLiabilities": "86540000", "totalCurrentLiabilities": "191002000", "otherNonCurrentLiabilities": "4418000", "totalNonCurrentLiabilities": "2475735000", "cashAndShortTermInvestments": "277242000", "commonStockSharesOutstanding": "284906000", "intangibleAssetsExcludingGoodwill": "317653000", "cashAndCashEquivalentsAtCarryingValue": "277242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1470000", "operatingCashflow": "55717000", "capitalExpenditures": "65870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6548000", "cashflowFromInvestment": "-65870000", "stockBasedCompensation": "8144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290203000, "cost_of_revenue": 125838000, "gross_profit": 164365000, "research_and_development": null, "selling_general_admin": 61837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85924000, "depreciation_amortisation": 40312000, "ebitda": 126236000, "interest_expense": 40960000, "interest_income": null, "other_non_operating": null, "pretax_income": 44964000, "tax_provision": 32641000, "effective_tax_rate": null, "net_income": 12323000, "net_income_continuing_ops": 12323000, "net_income_to_common": 12323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277242000, "short_term_investments": 1623000, "net_receivables": 165810000, "inventory": 49158000, "other_current_assets": null, "total_current_assets": 526037000, "net_ppe": null, "goodwill": 1081073000, "intangible_assets": 317653000, "goodwill_and_intangibles": 1398726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2545611000, "total_assets": 3071648000, "short_term_debt": 22782000, "accounts_payable": 55098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191002000, "long_term_debt": 2208100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2475735000, "total_liabilities": 2666737000, "total_debt": 2230882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -610042000, "total_equity": 404911000, "shares_outstanding": 284906000, "operating_cash_flow": 55717000, "stock_based_compensation": 8144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6548000, "free_cash_flow": 121587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85924000", "ebitda": "126236000", "netIncome": "12323000", "grossProfit": "164365000", "depreciation": "None", "totalRevenue": "290203000", "costOfRevenue": "125838000", "interestIncome": "None", "incomeBeforeTax": "44964000", "interestExpense": "40960000", "operatingIncome": "87146000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32641000", "reportedCurrency": "USD", "netInterestIncome": "-40960000", "nonInterestIncome": "None", "operatingExpenses": "77219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40312000", "sellingGeneralAndAdministrative": "61837000", "netIncomeFromContinuingOperations": "12323000" }, "balance": { "goodwill": "1081073000", "inventory": "49158000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3071648000", "longTermDebt": "2208100000", "shortTermDebt": "22782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "317653000", "reportedCurrency": "USD", "retainedEarnings": "-610042000", "totalLiabilities": "2666737000", "otherCurrentAssets": "33827000", "totalCurrentAssets": "526037000", "currentLongTermDebt": "14803000", "longTermInvestments": "None", "shortTermInvestments": "1623000", "currentNetReceivables": "165810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2545611000", "currentAccountsPayable": "55098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350633000", "totalShareholderEquity": "404911000", "capitalLeaseObligations": "127730000", "otherCurrentLiabilities": "86540000", "totalCurrentLiabilities": "191002000", "otherNonCurrentLiabilities": "4418000", "totalNonCurrentLiabilities": "2475735000", "cashAndShortTermInvestments": "277242000", "commonStockSharesOutstanding": "284906000", "intangibleAssetsExcludingGoodwill": "317653000", "cashAndCashEquivalentsAtCarryingValue": "277242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1470000", "operatingCashflow": "55717000", "capitalExpenditures": "65870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6548000", "cashflowFromInvestment": "-65870000", "stockBasedCompensation": "8144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39548000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 285468000, "cost_of_revenue": 127444000, "gross_profit": 158024000, "ebit": 84326000, "ebitda": 127391000, "pretax_income": 42754000, "tax_provision": 25756000, "net_income": 16998000, "net_income_to_common": 16998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306738000, "total_current_assets": 563613000, "total_assets": 3148737000, "short_term_debt": 22904000, "long_term_debt": 2210815000, "total_debt": 2233719000, "total_liabilities": 2678574000, "total_equity": 470163000, "shares_outstanding": 285564000, "goodwill_and_intangibles": 1456532000 }, "cash_flow": { "operating_cash_flow": 95603000, "capital_expenditure": 36389000, "free_cash_flow": 131992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168689, "ticker_id": 8206, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84326000", "ebitda": "127391000", "netIncome": "16998000", "grossProfit": "158024000", "depreciation": "None", "totalRevenue": "285468000", "costOfRevenue": "127444000", "interestIncome": "None", "incomeBeforeTax": "42754000", "interestExpense": "41572000", "operatingIncome": "80507000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25756000", "reportedCurrency": "USD", "netInterestIncome": "-41572000", "nonInterestIncome": "None", "operatingExpenses": "77517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43065000", "sellingGeneralAndAdministrative": "62009000", "netIncomeFromContinuingOperations": "16998000" }, "balance": { "goodwill": "1104555000", "inventory": "53647000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3148737000", "longTermDebt": "2210815000", "shortTermDebt": "22904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "351977000", "reportedCurrency": "USD", "retainedEarnings": "-622365000", "totalLiabilities": "2678574000", "otherCurrentAssets": "26615000", "totalCurrentAssets": "563613000", "currentLongTermDebt": "14795000", "longTermInvestments": "None", "shortTermInvestments": "1744000", "currentNetReceivables": "176613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585124000", "currentAccountsPayable": "70754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2357606000", "totalShareholderEquity": "470163000", "capitalLeaseObligations": "131996000", "otherCurrentLiabilities": "80401000", "totalCurrentLiabilities": "195537000", "otherNonCurrentLiabilities": "9285000", "totalNonCurrentLiabilities": "2483037000", "cashAndShortTermInvestments": "306738000", "commonStockSharesOutstanding": "285564000", "intangibleAssetsExcludingGoodwill": "351977000", "cashAndCashEquivalentsAtCarryingValue": "306738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4861000", "operatingCashflow": "95603000", "capitalExpenditures": "36389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-804000", "cashflowFromInvestment": "-36352000", "stockBasedCompensation": "9789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285468000, "cost_of_revenue": 127444000, "gross_profit": 158024000, "research_and_development": null, "selling_general_admin": 62009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84326000, "depreciation_amortisation": 43065000, "ebitda": 127391000, "interest_expense": 41572000, "interest_income": null, "other_non_operating": null, "pretax_income": 42754000, "tax_provision": 25756000, "effective_tax_rate": null, "net_income": 16998000, "net_income_continuing_ops": 16998000, "net_income_to_common": 16998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306738000, "short_term_investments": 1744000, "net_receivables": 176613000, "inventory": 53647000, "other_current_assets": null, "total_current_assets": 563613000, "net_ppe": null, "goodwill": 1104555000, "intangible_assets": 351977000, "goodwill_and_intangibles": 1456532000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2585124000, "total_assets": 3148737000, "short_term_debt": 22904000, "accounts_payable": 70754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195537000, "long_term_debt": 2210815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2483037000, "total_liabilities": 2678574000, "total_debt": 2233719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -622365000, "total_equity": 470163000, "shares_outstanding": 285564000, "operating_cash_flow": 95603000, "stock_based_compensation": 9789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -804000, "free_cash_flow": 131992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84326000", "ebitda": "127391000", "netIncome": "16998000", "grossProfit": "158024000", "depreciation": "None", "totalRevenue": "285468000", "costOfRevenue": "127444000", "interestIncome": "None", "incomeBeforeTax": "42754000", "interestExpense": "41572000", "operatingIncome": "80507000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25756000", "reportedCurrency": "USD", "netInterestIncome": "-41572000", "nonInterestIncome": "None", "operatingExpenses": "77517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43065000", "sellingGeneralAndAdministrative": "62009000", "netIncomeFromContinuingOperations": "16998000" }, "balance": { "goodwill": "1104555000", "inventory": "53647000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3148737000", "longTermDebt": "2210815000", "shortTermDebt": "22904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "351977000", "reportedCurrency": "USD", "retainedEarnings": "-622365000", "totalLiabilities": "2678574000", "otherCurrentAssets": "26615000", "totalCurrentAssets": "563613000", "currentLongTermDebt": "14795000", "longTermInvestments": "None", "shortTermInvestments": "1744000", "currentNetReceivables": "176613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585124000", "currentAccountsPayable": "70754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2357606000", "totalShareholderEquity": "470163000", "capitalLeaseObligations": "131996000", "otherCurrentLiabilities": "80401000", "totalCurrentLiabilities": "195537000", "otherNonCurrentLiabilities": "9285000", "totalNonCurrentLiabilities": "2483037000", "cashAndShortTermInvestments": "306738000", "commonStockSharesOutstanding": "285564000", "intangibleAssetsExcludingGoodwill": "351977000", "cashAndCashEquivalentsAtCarryingValue": "306738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4861000", "operatingCashflow": "95603000", "capitalExpenditures": "36389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-804000", "cashflowFromInvestment": "-36352000", "stockBasedCompensation": "9789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42551000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 276594000, "cost_of_revenue": 123803000, "gross_profit": 152791000, "ebit": 55530000, "ebitda": 95360000, "pretax_income": 15142000, "tax_provision": 6388000, "net_income": 8754000, "net_income_to_common": 8754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246084000, "total_current_assets": 497677000, "total_assets": 3057818000, "short_term_debt": 18694000, "long_term_debt": 2213518000, "total_debt": 2232212000, "total_liabilities": 2635054000, "total_equity": 422764000, "shares_outstanding": 284541000, "goodwill_and_intangibles": 1466244000 }, "cash_flow": { "operating_cash_flow": 61295000, "capital_expenditure": 41921000, "free_cash_flow": 103216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168690, "ticker_id": 8206, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55530000", "ebitda": "95360000", "netIncome": "8754000", "grossProfit": "152791000", "depreciation": "None", "totalRevenue": "276594000", "costOfRevenue": "123803000", "interestIncome": "None", "incomeBeforeTax": "15142000", "interestExpense": "40388000", "operatingIncome": "76799000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6388000", "reportedCurrency": "USD", "netInterestIncome": "-40388000", "nonInterestIncome": "None", "operatingExpenses": "75992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39830000", "sellingGeneralAndAdministrative": "60575000", "netIncomeFromContinuingOperations": "8754000" }, "balance": { "goodwill": "1098306000", "inventory": "57872000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3057818000", "longTermDebt": "2213518000", "shortTermDebt": "18694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "367938000", "reportedCurrency": "USD", "retainedEarnings": "-639363000", "totalLiabilities": "2635054000", "otherCurrentAssets": "33151000", "totalCurrentAssets": "497677000", "currentLongTermDebt": "11092000", "longTermInvestments": "None", "shortTermInvestments": "501000", "currentNetReceivables": "160570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2560141000", "currentAccountsPayable": "64487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2347083000", "totalShareholderEquity": "422764000", "capitalLeaseObligations": "122473000", "otherCurrentLiabilities": "66717000", "totalCurrentLiabilities": "169633000", "otherNonCurrentLiabilities": "8762000", "totalNonCurrentLiabilities": "2465421000", "cashAndShortTermInvestments": "246084000", "commonStockSharesOutstanding": "284541000", "intangibleAssetsExcludingGoodwill": "367938000", "cashAndCashEquivalentsAtCarryingValue": "246084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7032000", "operatingCashflow": "61295000", "capitalExpenditures": "41921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29421000", "cashflowFromInvestment": "-41921000", "stockBasedCompensation": "10181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276594000, "cost_of_revenue": 123803000, "gross_profit": 152791000, "research_and_development": null, "selling_general_admin": 60575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55530000, "depreciation_amortisation": 39830000, "ebitda": 95360000, "interest_expense": 40388000, "interest_income": null, "other_non_operating": null, "pretax_income": 15142000, "tax_provision": 6388000, "effective_tax_rate": null, "net_income": 8754000, "net_income_continuing_ops": 8754000, "net_income_to_common": 8754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246084000, "short_term_investments": 501000, "net_receivables": 160570000, "inventory": 57872000, "other_current_assets": null, "total_current_assets": 497677000, "net_ppe": null, "goodwill": 1098306000, "intangible_assets": 367938000, "goodwill_and_intangibles": 1466244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2560141000, "total_assets": 3057818000, "short_term_debt": 18694000, "accounts_payable": 64487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169633000, "long_term_debt": 2213518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2465421000, "total_liabilities": 2635054000, "total_debt": 2232212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639363000, "total_equity": 422764000, "shares_outstanding": 284541000, "operating_cash_flow": 61295000, "stock_based_compensation": 10181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29421000, "free_cash_flow": 103216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55530000", "ebitda": "95360000", "netIncome": "8754000", "grossProfit": "152791000", "depreciation": "None", "totalRevenue": "276594000", "costOfRevenue": "123803000", "interestIncome": "None", "incomeBeforeTax": "15142000", "interestExpense": "40388000", "operatingIncome": "76799000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6388000", "reportedCurrency": "USD", "netInterestIncome": "-40388000", "nonInterestIncome": "None", "operatingExpenses": "75992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39830000", "sellingGeneralAndAdministrative": "60575000", "netIncomeFromContinuingOperations": "8754000" }, "balance": { "goodwill": "1098306000", "inventory": "57872000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3057818000", "longTermDebt": "2213518000", "shortTermDebt": "18694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "367938000", "reportedCurrency": "USD", "retainedEarnings": "-639363000", "totalLiabilities": "2635054000", "otherCurrentAssets": "33151000", "totalCurrentAssets": "497677000", "currentLongTermDebt": "11092000", "longTermInvestments": "None", "shortTermInvestments": "501000", "currentNetReceivables": "160570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2560141000", "currentAccountsPayable": "64487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2347083000", "totalShareholderEquity": "422764000", "capitalLeaseObligations": "122473000", "otherCurrentLiabilities": "66717000", "totalCurrentLiabilities": "169633000", "otherNonCurrentLiabilities": "8762000", "totalNonCurrentLiabilities": "2465421000", "cashAndShortTermInvestments": "246084000", "commonStockSharesOutstanding": "284541000", "intangibleAssetsExcludingGoodwill": "367938000", "cashAndCashEquivalentsAtCarryingValue": "246084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7032000", "operatingCashflow": "61295000", "capitalExpenditures": "41921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29421000", "cashflowFromInvestment": "-41921000", "stockBasedCompensation": "10181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39830000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 248176000, "cost_of_revenue": 121061000, "gross_profit": 127115000, "ebit": 52785000, "ebitda": 93215000, "pretax_income": 11014000, "tax_provision": 4691000, "net_income": 6323000, "net_income_to_common": 6323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261133000, "total_current_assets": 487179000, "total_assets": 3059692000, "short_term_debt": 11601000, "long_term_debt": 2224611000, "total_debt": 2236212000, "total_liabilities": 2630300000, "total_equity": 429392000, "shares_outstanding": 284062000, "goodwill_and_intangibles": 1493308000 }, "cash_flow": { "operating_cash_flow": 9699000, "capital_expenditure": 34890000, "free_cash_flow": 44589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168691, "ticker_id": 8206, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52785000", "ebitda": "93215000", "netIncome": "6323000", "grossProfit": "127115000", "depreciation": "None", "totalRevenue": "248176000", "costOfRevenue": "121061000", "interestIncome": "None", "incomeBeforeTax": "11014000", "interestExpense": "41771000", "operatingIncome": "53174000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4691000", "reportedCurrency": "USD", "netInterestIncome": "-41771000", "nonInterestIncome": "None", "operatingExpenses": "73941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40430000", "sellingGeneralAndAdministrative": "58209000", "netIncomeFromContinuingOperations": "6323000" }, "balance": { "goodwill": "1102851000", "inventory": "51342000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3059692000", "longTermDebt": "2224611000", "shortTermDebt": "11601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "390457000", "reportedCurrency": "USD", "retainedEarnings": "-648117000", "totalLiabilities": "2630300000", "otherCurrentAssets": "33251000", "totalCurrentAssets": "487179000", "currentLongTermDebt": "4808000", "longTermInvestments": "None", "shortTermInvestments": "416000", "currentNetReceivables": "141453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2572513000", "currentAccountsPayable": "61576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2346202000", "totalShareholderEquity": "429392000", "capitalLeaseObligations": "116783000", "otherCurrentLiabilities": "59169000", "totalCurrentLiabilities": "152340000", "otherNonCurrentLiabilities": "8728000", "totalNonCurrentLiabilities": "2477960000", "cashAndShortTermInvestments": "261133000", "commonStockSharesOutstanding": "284062000", "intangibleAssetsExcludingGoodwill": "390457000", "cashAndCashEquivalentsAtCarryingValue": "261133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4052000", "operatingCashflow": "9699000", "capitalExpenditures": "34890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11941000", "cashflowFromInvestment": "-34853000", "stockBasedCompensation": "8663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248176000, "cost_of_revenue": 121061000, "gross_profit": 127115000, "research_and_development": null, "selling_general_admin": 58209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52785000, "depreciation_amortisation": 40430000, "ebitda": 93215000, "interest_expense": 41771000, "interest_income": null, "other_non_operating": null, "pretax_income": 11014000, "tax_provision": 4691000, "effective_tax_rate": null, "net_income": 6323000, "net_income_continuing_ops": 6323000, "net_income_to_common": 6323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261133000, "short_term_investments": 416000, "net_receivables": 141453000, "inventory": 51342000, "other_current_assets": null, "total_current_assets": 487179000, "net_ppe": null, "goodwill": 1102851000, "intangible_assets": 390457000, "goodwill_and_intangibles": 1493308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2572513000, "total_assets": 3059692000, "short_term_debt": 11601000, "accounts_payable": 61576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152340000, "long_term_debt": 2224611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2477960000, "total_liabilities": 2630300000, "total_debt": 2236212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -648117000, "total_equity": 429392000, "shares_outstanding": 284062000, "operating_cash_flow": 9699000, "stock_based_compensation": 8663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11941000, "free_cash_flow": 44589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52785000", "ebitda": "93215000", "netIncome": "6323000", "grossProfit": "127115000", "depreciation": "None", "totalRevenue": "248176000", "costOfRevenue": "121061000", "interestIncome": "None", "incomeBeforeTax": "11014000", "interestExpense": "41771000", "operatingIncome": "53174000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4691000", "reportedCurrency": "USD", "netInterestIncome": "-41771000", "nonInterestIncome": "None", "operatingExpenses": "73941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40430000", "sellingGeneralAndAdministrative": "58209000", "netIncomeFromContinuingOperations": "6323000" }, "balance": { "goodwill": "1102851000", "inventory": "51342000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3059692000", "longTermDebt": "2224611000", "shortTermDebt": "11601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "390457000", "reportedCurrency": "USD", "retainedEarnings": "-648117000", "totalLiabilities": "2630300000", "otherCurrentAssets": "33251000", "totalCurrentAssets": "487179000", "currentLongTermDebt": "4808000", "longTermInvestments": "None", "shortTermInvestments": "416000", "currentNetReceivables": "141453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2572513000", "currentAccountsPayable": "61576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2346202000", "totalShareholderEquity": "429392000", "capitalLeaseObligations": "116783000", "otherCurrentLiabilities": "59169000", "totalCurrentLiabilities": "152340000", "otherNonCurrentLiabilities": "8728000", "totalNonCurrentLiabilities": "2477960000", "cashAndShortTermInvestments": "261133000", "commonStockSharesOutstanding": "284062000", "intangibleAssetsExcludingGoodwill": "390457000", "cashAndCashEquivalentsAtCarryingValue": "261133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4052000", "operatingCashflow": "9699000", "capitalExpenditures": "34890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11941000", "cashflowFromInvestment": "-34853000", "stockBasedCompensation": "8663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40430000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 310239000, "cost_of_revenue": 130156000, "gross_profit": 180083000, "ebit": 108323000, "ebitda": 149045000, "pretax_income": 65670000, "tax_provision": 26989000, "net_income": 38681000, "net_income_to_common": 38681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296407000, "total_current_assets": 557244000, "total_assets": 3130420000, "short_term_debt": 19502000, "long_term_debt": 2223674000, "total_debt": 2243176000, "total_liabilities": 2686686000, "total_equity": 443734000, "shares_outstanding": 283339000, "goodwill_and_intangibles": 1527508000 }, "cash_flow": { "operating_cash_flow": 113123000, "capital_expenditure": 64826000, "free_cash_flow": 177949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168692, "ticker_id": 8206, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108323000", "ebitda": "149045000", "netIncome": "38681000", "grossProfit": "180083000", "depreciation": "None", "totalRevenue": "310239000", "costOfRevenue": "130156000", "interestIncome": "None", "incomeBeforeTax": "65670000", "interestExpense": "42653000", "operatingIncome": "104024000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26989000", "reportedCurrency": "USD", "netInterestIncome": "-42653000", "nonInterestIncome": "None", "operatingExpenses": "76059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40722000", "sellingGeneralAndAdministrative": "60358000", "netIncomeFromContinuingOperations": "38681000" }, "balance": { "goodwill": "1111190000", "inventory": "48316000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3130420000", "longTermDebt": "2223674000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416318000", "reportedCurrency": "USD", "retainedEarnings": "-654440000", "totalLiabilities": "2686686000", "otherCurrentAssets": "37002000", "totalCurrentAssets": "557244000", "currentLongTermDebt": "4797000", "longTermInvestments": "None", "shortTermInvestments": "715000", "currentNetReceivables": "175519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2573176000", "currentAccountsPayable": "71039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2327056000", "totalShareholderEquity": "443734000", "capitalLeaseObligations": "98585000", "otherCurrentLiabilities": "120064000", "totalCurrentLiabilities": "230654000", "otherNonCurrentLiabilities": "8879000", "totalNonCurrentLiabilities": "2456032000", "cashAndShortTermInvestments": "296407000", "commonStockSharesOutstanding": "283339000", "intangibleAssetsExcludingGoodwill": "416318000", "cashAndCashEquivalentsAtCarryingValue": "296407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38468000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9106000", "operatingCashflow": "113123000", "capitalExpenditures": "64826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3793000", "cashflowFromInvestment": "-64826000", "stockBasedCompensation": "8204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310239000, "cost_of_revenue": 130156000, "gross_profit": 180083000, "research_and_development": null, "selling_general_admin": 60358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108323000, "depreciation_amortisation": 40722000, "ebitda": 149045000, "interest_expense": 42653000, "interest_income": null, "other_non_operating": null, "pretax_income": 65670000, "tax_provision": 26989000, "effective_tax_rate": null, "net_income": 38681000, "net_income_continuing_ops": 38681000, "net_income_to_common": 38681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296407000, "short_term_investments": 715000, "net_receivables": 175519000, "inventory": 48316000, "other_current_assets": null, "total_current_assets": 557244000, "net_ppe": null, "goodwill": 1111190000, "intangible_assets": 416318000, "goodwill_and_intangibles": 1527508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2573176000, "total_assets": 3130420000, "short_term_debt": 19502000, "accounts_payable": 71039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230654000, "long_term_debt": 2223674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2456032000, "total_liabilities": 2686686000, "total_debt": 2243176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654440000, "total_equity": 443734000, "shares_outstanding": 283339000, "operating_cash_flow": 113123000, "stock_based_compensation": 8204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3793000, "free_cash_flow": 177949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108323000", "ebitda": "149045000", "netIncome": "38681000", "grossProfit": "180083000", "depreciation": "None", "totalRevenue": "310239000", "costOfRevenue": "130156000", "interestIncome": "None", "incomeBeforeTax": "65670000", "interestExpense": "42653000", "operatingIncome": "104024000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26989000", "reportedCurrency": "USD", "netInterestIncome": "-42653000", "nonInterestIncome": "None", "operatingExpenses": "76059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40722000", "sellingGeneralAndAdministrative": "60358000", "netIncomeFromContinuingOperations": "38681000" }, "balance": { "goodwill": "1111190000", "inventory": "48316000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3130420000", "longTermDebt": "2223674000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "416318000", "reportedCurrency": "USD", "retainedEarnings": "-654440000", "totalLiabilities": "2686686000", "otherCurrentAssets": "37002000", "totalCurrentAssets": "557244000", "currentLongTermDebt": "4797000", "longTermInvestments": "None", "shortTermInvestments": "715000", "currentNetReceivables": "175519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2573176000", "currentAccountsPayable": "71039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2327056000", "totalShareholderEquity": "443734000", "capitalLeaseObligations": "98585000", "otherCurrentLiabilities": "120064000", "totalCurrentLiabilities": "230654000", "otherNonCurrentLiabilities": "8879000", "totalNonCurrentLiabilities": "2456032000", "cashAndShortTermInvestments": "296407000", "commonStockSharesOutstanding": "283339000", "intangibleAssetsExcludingGoodwill": "416318000", "cashAndCashEquivalentsAtCarryingValue": "296407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38468000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9106000", "operatingCashflow": "113123000", "capitalExpenditures": "64826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3793000", "cashflowFromInvestment": "-64826000", "stockBasedCompensation": "8204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41453000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 263177000, "cost_of_revenue": 117193000, "gross_profit": 145984000, "ebit": 41097000, "ebitda": 79272000, "pretax_income": 470000, "tax_provision": 14130000, "net_income": -13660000, "net_income_to_common": -13660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244959000, "total_current_assets": 519646000, "total_assets": 3036574000, "short_term_debt": 19995000, "long_term_debt": 2222789000, "total_debt": 2242784000, "total_liabilities": 2659103000, "total_equity": 377471000, "shares_outstanding": 281105000, "goodwill_and_intangibles": 1529923000 }, "cash_flow": { "operating_cash_flow": 41849000, "capital_expenditure": 52015000, "free_cash_flow": 93864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168694, "ticker_id": 8206, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41097000", "ebitda": "79272000", "netIncome": "-13660000", "grossProfit": "145984000", "depreciation": "None", "totalRevenue": "263177000", "costOfRevenue": "117193000", "interestIncome": "None", "incomeBeforeTax": "470000", "interestExpense": "40627000", "operatingIncome": "76098000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14130000", "reportedCurrency": "USD", "netInterestIncome": "-40627000", "nonInterestIncome": "None", "operatingExpenses": "69886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38175000", "sellingGeneralAndAdministrative": "54112000", "netIncomeFromContinuingOperations": "-13660000" }, "balance": { "goodwill": "1100811000", "inventory": "37924000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3036574000", "longTermDebt": "2222789000", "shortTermDebt": "19995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "429112000", "reportedCurrency": "USD", "retainedEarnings": "-693121000", "totalLiabilities": "2659103000", "otherCurrentAssets": "60570000", "totalCurrentAssets": "519646000", "currentLongTermDebt": "5235000", "longTermInvestments": "None", "shortTermInvestments": "412000", "currentNetReceivables": "176193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2516928000", "currentAccountsPayable": "57125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2326677000", "totalShareholderEquity": "377471000", "capitalLeaseObligations": "98653000", "otherCurrentLiabilities": "103116000", "totalCurrentLiabilities": "200594000", "otherNonCurrentLiabilities": "166894000", "totalNonCurrentLiabilities": "2458509000", "cashAndShortTermInvestments": "244959000", "commonStockSharesOutstanding": "281105000", "intangibleAssetsExcludingGoodwill": "429112000", "cashAndCashEquivalentsAtCarryingValue": "244959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3011000", "operatingCashflow": "41849000", "capitalExpenditures": "52015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3454000", "cashflowFromInvestment": "-51978000", "stockBasedCompensation": "8373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263177000, "cost_of_revenue": 117193000, "gross_profit": 145984000, "research_and_development": null, "selling_general_admin": 54112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41097000, "depreciation_amortisation": 38175000, "ebitda": 79272000, "interest_expense": 40627000, "interest_income": null, "other_non_operating": null, "pretax_income": 470000, "tax_provision": 14130000, "effective_tax_rate": null, "net_income": -13660000, "net_income_continuing_ops": -13660000, "net_income_to_common": -13660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244959000, "short_term_investments": 412000, "net_receivables": 176193000, "inventory": 37924000, "other_current_assets": null, "total_current_assets": 519646000, "net_ppe": null, "goodwill": 1100811000, "intangible_assets": 429112000, "goodwill_and_intangibles": 1529923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2516928000, "total_assets": 3036574000, "short_term_debt": 19995000, "accounts_payable": 57125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200594000, "long_term_debt": 2222789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2458509000, "total_liabilities": 2659103000, "total_debt": 2242784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -693121000, "total_equity": 377471000, "shares_outstanding": 281105000, "operating_cash_flow": 41849000, "stock_based_compensation": 8373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3454000, "free_cash_flow": 93864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41097000", "ebitda": "79272000", "netIncome": "-13660000", "grossProfit": "145984000", "depreciation": "None", "totalRevenue": "263177000", "costOfRevenue": "117193000", "interestIncome": "None", "incomeBeforeTax": "470000", "interestExpense": "40627000", "operatingIncome": "76098000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14130000", "reportedCurrency": "USD", "netInterestIncome": "-40627000", "nonInterestIncome": "None", "operatingExpenses": "69886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38175000", "sellingGeneralAndAdministrative": "54112000", "netIncomeFromContinuingOperations": "-13660000" }, "balance": { "goodwill": "1100811000", "inventory": "37924000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3036574000", "longTermDebt": "2222789000", "shortTermDebt": "19995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "429112000", "reportedCurrency": "USD", "retainedEarnings": "-693121000", "totalLiabilities": "2659103000", "otherCurrentAssets": "60570000", "totalCurrentAssets": "519646000", "currentLongTermDebt": "5235000", "longTermInvestments": "None", "shortTermInvestments": "412000", "currentNetReceivables": "176193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2516928000", "currentAccountsPayable": "57125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2326677000", "totalShareholderEquity": "377471000", "capitalLeaseObligations": "98653000", "otherCurrentLiabilities": "103116000", "totalCurrentLiabilities": "200594000", "otherNonCurrentLiabilities": "166894000", "totalNonCurrentLiabilities": "2458509000", "cashAndShortTermInvestments": "244959000", "commonStockSharesOutstanding": "281105000", "intangibleAssetsExcludingGoodwill": "429112000", "cashAndCashEquivalentsAtCarryingValue": "244959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3011000", "operatingCashflow": "41849000", "capitalExpenditures": "52015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3454000", "cashflowFromInvestment": "-51978000", "stockBasedCompensation": "8373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38175000", "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": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "income_statement": { "revenue": 255282000, "cost_of_revenue": 115694000, "gross_profit": 139588000, "ebit": 65213000, "ebitda": 104703000, "pretax_income": 34485000, "tax_provision": 10972000, "net_income": 23513000, "net_income_to_common": 23513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270490000, "total_current_assets": 546692000, "total_assets": 3074870000, "short_term_debt": 20941000, "long_term_debt": 2221987000, "total_debt": 2242928000, "total_liabilities": 2656503000, "total_equity": 418367000, "shares_outstanding": 283147000, "goodwill_and_intangibles": 1566618000 }, "cash_flow": { "operating_cash_flow": -336575000, "capital_expenditure": 53134000, "free_cash_flow": -283441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168695, "ticker_id": 8206, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:38.166161+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65213000", "ebitda": "104703000", "netIncome": "23513000", "grossProfit": "139588000", "depreciation": "None", "totalRevenue": "255282000", "costOfRevenue": "115694000", "interestIncome": "None", "incomeBeforeTax": "34485000", "interestExpense": "30728000", "operatingIncome": "63204000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10972000", "reportedCurrency": "USD", "netInterestIncome": "-30728000", "nonInterestIncome": "None", "operatingExpenses": "76384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2009000", "costofGoodsAndServicesSold": "115694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39490000", "sellingGeneralAndAdministrative": "60287000", "netIncomeFromContinuingOperations": "23531000" }, "balance": { "goodwill": "1110498000", "inventory": "42102000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3074870000", "longTermDebt": "2221987000", "shortTermDebt": "20941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "456120000", "reportedCurrency": "USD", "retainedEarnings": "-679461000", "totalLiabilities": "2656503000", "otherCurrentAssets": "116793000", "totalCurrentAssets": "546692000", "currentLongTermDebt": "5225000", "longTermInvestments": "None", "shortTermInvestments": "422000", "currentNetReceivables": "117307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528178000", "currentAccountsPayable": "55580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "884317000", "shortLongTermDebtTotal": "2242928000", "totalShareholderEquity": "418367000", "capitalLeaseObligations": "97537000", "otherCurrentLiabilities": "109969000", "totalCurrentLiabilities": "200330000", "otherNonCurrentLiabilities": "81917000", "totalNonCurrentLiabilities": "2456173000", "cashAndShortTermInvestments": "270490000", "commonStockSharesOutstanding": "283147000", "intangibleAssetsExcludingGoodwill": "456120000", "cashAndCashEquivalentsAtCarryingValue": "270490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5635000", "operatingCashflow": "-336575000", "capitalExpenditures": "53134000", "changeInReceivables": "-7674000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-710000", "cashflowFromInvestment": "-53134000", "stockBasedCompensation": "8373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-390419000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255282000, "cost_of_revenue": 115694000, "gross_profit": 139588000, "research_and_development": null, "selling_general_admin": 60287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65213000, "depreciation_amortisation": 39490000, "ebitda": 104703000, "interest_expense": 30728000, "interest_income": null, "other_non_operating": null, "pretax_income": 34485000, "tax_provision": 10972000, "effective_tax_rate": null, "net_income": 23513000, "net_income_continuing_ops": 23531000, "net_income_to_common": 23513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270490000, "short_term_investments": 422000, "net_receivables": 117307000, "inventory": 42102000, "other_current_assets": null, "total_current_assets": 546692000, "net_ppe": null, "goodwill": 1110498000, "intangible_assets": 456120000, "goodwill_and_intangibles": 1566618000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2528178000, "total_assets": 3074870000, "short_term_debt": 20941000, "accounts_payable": 55580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200330000, "long_term_debt": 2221987000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2456173000, "total_liabilities": 2656503000, "total_debt": 2242928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679461000, "total_equity": 418367000, "shares_outstanding": 283147000, "operating_cash_flow": -336575000, "stock_based_compensation": 8373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53134000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -710000, "free_cash_flow": -283441000, "net_change_in_cash": -390419000 }, "raw_data": { "income": { "ebit": "65213000", "ebitda": "104703000", "netIncome": "23513000", "grossProfit": "139588000", "depreciation": "None", "totalRevenue": "255282000", "costOfRevenue": "115694000", "interestIncome": "None", "incomeBeforeTax": "34485000", "interestExpense": "30728000", "operatingIncome": "63204000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10972000", "reportedCurrency": "USD", "netInterestIncome": "-30728000", "nonInterestIncome": "None", "operatingExpenses": "76384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2009000", "costofGoodsAndServicesSold": "115694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39490000", "sellingGeneralAndAdministrative": "60287000", "netIncomeFromContinuingOperations": "23531000" }, "balance": { "goodwill": "1110498000", "inventory": "42102000", "commonStock": "2860000", "currentDebt": "None", "investments": "None", "totalAssets": "3074870000", "longTermDebt": "2221987000", "shortTermDebt": "20941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "456120000", "reportedCurrency": "USD", "retainedEarnings": "-679461000", "totalLiabilities": "2656503000", "otherCurrentAssets": "116793000", "totalCurrentAssets": "546692000", "currentLongTermDebt": "5225000", "longTermInvestments": "None", "shortTermInvestments": "422000", "currentNetReceivables": "117307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528178000", "currentAccountsPayable": "55580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "884317000", "shortLongTermDebtTotal": "2242928000", "totalShareholderEquity": "418367000", "capitalLeaseObligations": "97537000", "otherCurrentLiabilities": "109969000", "totalCurrentLiabilities": "200330000", "otherNonCurrentLiabilities": "81917000", "totalNonCurrentLiabilities": "2456173000", "cashAndShortTermInvestments": "270490000", "commonStockSharesOutstanding": "283147000", "intangibleAssetsExcludingGoodwill": "456120000", "cashAndCashEquivalentsAtCarryingValue": "270490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5635000", "operatingCashflow": "-336575000", "capitalExpenditures": "53134000", "changeInReceivables": "-7674000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-710000", "cashflowFromInvestment": "-53134000", "stockBasedCompensation": "8373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-390419000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39490000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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" ] } } }