{ "ticker": { "uuid": "65249114-78bd-49eb-8421-43cea53fc6f7", "symbol": "BLKB", "name": "Blackbaud Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/65249114-78bd-49eb-8421-43cea53fc6f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/65249114-78bd-49eb-8421-43cea53fc6f7/" }, "ticker_metadata": { "id": 5080, "uuid": "65249114-78bd-49eb-8421-43cea53fc6f7", "symbol": "BLKB", "name": "Blackbaud Inc", "asset_type": "equity", "market_cap": 1379800000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "Blackbaud, Inc. provides cloud software solutions to nonprofits, foundations, businesses, educational institutions, healthcare organizations, and other social concern entities in the United States and internationally. The company is headquartered in Charleston, South Carolina.", "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": "65249114-78bd-49eb-8421-43cea53fc6f7", "symbol": "BLKB", "name": "Blackbaud Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/65249114-78bd-49eb-8421-43cea53fc6f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/65249114-78bd-49eb-8421-43cea53fc6f7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.84, "quality": 0.98, "momentum": 0.03, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 28.31, "market_cap": 1312207539.49, "pe_ratio": 9.2867, "earnings_yield": 0.1077, "ebitda_to_ev": 0.1283, "shareholder_yield": 0, "roe": 4.0893, "piotroski_f_score": 8, "momentum_12_1": -0.4124, "volatility_252d": 0.4304 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:30.686629+00:00", "batch_id": "" }, "size": { "price_close": 28.31, "market_cap": 1312207539.49, "market_cap_usd": 1312207539.49, "enterprise_value": 2464453539.49, "shares_outstanding": 46351379, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.2867, "pb_ratio": 37.9756, "ptbv_ratio": null, "ps_ratio": 1.1521, "pcf_ratio": 4.1575, "pfcf_ratio": 3.8687, "ev_ebitda": 7.7926, "ev_ebit": 10.6624, "ev_sales": 2.1638, "ev_fcf": 7.2658, "earnings_yield": 0.1077, "fcf_yield": 0.1376, "price_to_sales": 1.1521, "price_to_book": 37.9756, "price_to_cashflow": 4.1575, "ebitda_to_ev": 0.1283, "sales_yield": 0.4621 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5919, "operating_margin": 0.2029, "net_margin": 0.1241, "ebitda_margin": 0.2777, "fcf_margin": 0.2978, "roe": 4.0893, "roa": 0.067, "roic": 0.1677, "roc_greenblatt": null, "asset_turnover": 0.54, "cash_conversion": 2.4005, "accruals_ratio": -0.0826, "sbc_to_revenue": 0.0831, "piotroski_f_score": 8, "altman_z_score": 1.1843, "earnings_stability_5y": 7.0301, "revenue_stability_5y": 0.1072, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3196, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 60.0435, "net_debt_to_ebitda": 3.6434, "debt_to_assets": 0.5624, "interest_coverage": 3.4467, "current_ratio": 0.741, "quick_ratio": 0.741, "net_debt": 1152246000, "local_beta": -0.0001, "volatility_252d": 0.4304, "volatility_60d": 1.0452, "max_drawdown_12m": -0.5932, "risk_adjusted_momentum": -0.9582 }, "growth": { "revenue_growth_1y": -0.0069, "revenue_growth_3y_cagr": 0.0217, "revenue_growth_5y_cagr": 0.0432, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.7164, "fcf_growth_1y": 0.3296, "book_value_growth_1y": -0.3752, "revenue_growth": -0.0069, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2451, "price_return_3m": -0.4122, "price_return_6m": -0.5555, "price_return_9m": -0.5749, "price_return_12m": -0.5564, "price_return_12m_ex1m": -0.4124, "momentum_6m": -0.5555, "momentum_12m": -0.5564, "momentum_12_1": -0.4124, "distance_from_52w_high": -0.5932, "distance_from_52w_low": 0, "relative_strength": -0.7143 }, "raw_ttm": { "revenue_ttm": 1138921000, "gross_profit_ttm": 674082000, "ebit_ttm": 231136000, "ebitda_ttm": 316255000, "net_income_ttm": 141300000, "eps_diluted_ttm": 3.0485, "operating_cash_flow_ttm": 315621000, "capital_expenditure_ttm": 23564000, "fcf_ttm": 339185000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67061000, "cash_and_equivalents": 34096000, "total_current_assets": 642221000, "total_current_liabilities": 866679000, "net_ppe": null, "total_assets": 2109298000, "total_debt": 1186342000, "total_equity": 34554000, "net_working_capital": -235394000, "book_value_per_share": 0.7455, "retained_earnings": 46652000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1120502000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 17, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 14, "rank_ev_ebitda": 25, "rank_ev_ebit": 43, "rank_earnings_yield": 17, "rank_fcf_yield": 28, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 1, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 34, "rank_fcf_margin": 30, "rank_piotroski": 3, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 97 }, "composites": { "value_composite": 16, "quality_composite": 2, "momentum_composite": 97, "growth_composite": 25, "yield_composite": 75, "svqf_composite": 9, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.9073, "os_score": 0.84, "value_percentile": 0.84, "quality_percentile": 0.98, "momentum_percentile": 0.03, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 30, "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": 478, "ticker_id": 5080, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:30.686629+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.31, "market_cap": 1312207539.49, "market_cap_usd": 1312207539.49, "enterprise_value": 2464453539.49, "shares_outstanding": 46351379, "fx_rate_to_usd": null, "pe_ratio": 9.28667756, "pb_ratio": 37.97556114, "ptbv_ratio": null, "ps_ratio": 1.15214974, "pcf_ratio": 4.15754192, "pfcf_ratio": 3.86870746, "ev_ebitda": 7.79261526, "ev_ebit": 10.66235264, "ev_sales": 2.16384941, "ev_fcf": 7.26580934, "earnings_yield": 0.10768114, "fcf_yield": 0.13763092, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.59186019, "operating_margin": 0.20294296, "net_margin": 0.12406479, "ebitda_margin": 0.27767949, "fcf_margin": 0.29781258, "roe": 4.08925161, "roa": 0.06698911, "roic": 0.16772191, "roc_greenblatt": null, "asset_turnover": 0.53995263, "cash_conversion": 2.40046001, "accruals_ratio": -0.08264408, "sbc_to_revenue": 0.08307863, "debt_to_equity": 60.04352608, "net_debt_to_ebitda": 3.64340801, "debt_to_assets": 0.56243452, "interest_coverage": 3.44665305, "current_ratio": 0.74101369, "quick_ratio": 0.74101369, "net_debt": 1152246000, "revenue_growth_1y": -0.0068505, "revenue_growth_3y_cagr": 0.02166131, "revenue_growth_5y_cagr": 0.04321767, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.71643439, "fcf_growth_1y": 0.32963147, "book_value_growth_1y": -0.37515717, "piotroski_f_score": 8, "altman_z_score": 1.1843135, "earnings_stability_5y": 7.030108, "revenue_stability_5y": 0.107204, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24506667, "price_return_3m": -0.41216777, "price_return_6m": -0.55550322, "price_return_9m": -0.57492492, "price_return_12m": -0.55640865, "price_return_12m_ex1m": -0.4124099, "distance_from_52w_high": -0.59324713, "distance_from_52w_low": 0, "relative_strength": -0.7143497, "local_beta": -0.0001, "volatility_252d": 0.430406, "volatility_60d": 1.045227, "max_drawdown_12m": -0.59324713, "revenue_ttm": 1138921000, "gross_profit_ttm": 674082000, "ebit_ttm": 231136000, "ebitda_ttm": 316255000, "net_income_ttm": 141300000, "eps_diluted_ttm": 3.04845299, "operating_cash_flow_ttm": 315621000, "capital_expenditure_ttm": 23564000, "fcf_ttm": 339185000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67061000, "cash_and_equivalents": 34096000, "total_current_assets": 642221000, "total_current_liabilities": 866679000, "net_ppe": null, "total_assets": 2109298000, "total_debt": 1186342000, "total_equity": 34554000, "net_working_capital": -235394000, "book_value_per_share": 0.74547944, "retained_earnings": 46652000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1120502000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 17, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 14, "rank_ev_ebitda": 25, "rank_ev_ebit": 43, "rank_earnings_yield": 17, "rank_fcf_yield": 28, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 1, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 34, "rank_fcf_margin": 30, "rank_piotroski": 3, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 97, "value_composite": 16, "quality_composite": 2, "momentum_composite": 97, "growth_composite": 25, "yield_composite": 75, "svqf_composite": 9, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 30, "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": 28.31, "os": 0.84, "value": 0.84, "quality": 0.98, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.2867, "earnings_yield": 0.1077, "shareholder_yield": 0, "roe": 4.0893, "momentum_12_1": -0.4124, "complete_fields": { "id": 478, "ticker_id": 5080, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:30.686629+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.31, "market_cap": 1312207539.49, "market_cap_usd": 1312207539.49, "enterprise_value": 2464453539.49, "shares_outstanding": 46351379, "fx_rate_to_usd": null, "pe_ratio": 9.28667756, "pb_ratio": 37.97556114, "ptbv_ratio": null, "ps_ratio": 1.15214974, "pcf_ratio": 4.15754192, "pfcf_ratio": 3.86870746, "ev_ebitda": 7.79261526, "ev_ebit": 10.66235264, "ev_sales": 2.16384941, "ev_fcf": 7.26580934, "earnings_yield": 0.10768114, "fcf_yield": 0.13763092, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.59186019, "operating_margin": 0.20294296, "net_margin": 0.12406479, "ebitda_margin": 0.27767949, "fcf_margin": 0.29781258, "roe": 4.08925161, "roa": 0.06698911, "roic": 0.16772191, "roc_greenblatt": null, "asset_turnover": 0.53995263, "cash_conversion": 2.40046001, "accruals_ratio": -0.08264408, "sbc_to_revenue": 0.08307863, "debt_to_equity": 60.04352608, "net_debt_to_ebitda": 3.64340801, "debt_to_assets": 0.56243452, "interest_coverage": 3.44665305, "current_ratio": 0.74101369, "quick_ratio": 0.74101369, "net_debt": 1152246000, "revenue_growth_1y": -0.0068505, "revenue_growth_3y_cagr": 0.02166131, "revenue_growth_5y_cagr": 0.04321767, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.71643439, "fcf_growth_1y": 0.32963147, "book_value_growth_1y": -0.37515717, "piotroski_f_score": 8, "altman_z_score": 1.1843135, "earnings_stability_5y": 7.030108, "revenue_stability_5y": 0.107204, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24506667, "price_return_3m": -0.41216777, "price_return_6m": -0.55550322, "price_return_9m": -0.57492492, "price_return_12m": -0.55640865, "price_return_12m_ex1m": -0.4124099, "distance_from_52w_high": -0.59324713, "distance_from_52w_low": 0, "relative_strength": -0.7143497, "local_beta": -0.0001, "volatility_252d": 0.430406, "volatility_60d": 1.045227, "max_drawdown_12m": -0.59324713, "revenue_ttm": 1138921000, "gross_profit_ttm": 674082000, "ebit_ttm": 231136000, "ebitda_ttm": 316255000, "net_income_ttm": 141300000, "eps_diluted_ttm": 3.04845299, "operating_cash_flow_ttm": 315621000, "capital_expenditure_ttm": 23564000, "fcf_ttm": 339185000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 67061000, "cash_and_equivalents": 34096000, "total_current_assets": 642221000, "total_current_liabilities": 866679000, "net_ppe": null, "total_assets": 2109298000, "total_debt": 1186342000, "total_equity": 34554000, "net_working_capital": -235394000, "book_value_per_share": 0.74547944, "retained_earnings": 46652000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1120502000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 17, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 14, "rank_ev_ebitda": 25, "rank_ev_ebit": 43, "rank_earnings_yield": 17, "rank_fcf_yield": 28, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 1, "rank_roc": 50, "rank_roic": 21, "rank_gross_margin": 34, "rank_fcf_margin": 30, "rank_piotroski": 3, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 97, "value_composite": 16, "quality_composite": 2, "momentum_composite": 97, "growth_composite": 25, "yield_composite": 75, "svqf_composite": 9, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 30, "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 1128365000, "cost_of_revenue": 465073000, "gross_profit": 663292000, "ebit": 199753000, "ebitda": 285968000, "pretax_income": 131783000, "tax_provision": 16813000, "net_income": 114970000, "net_income_to_common": 114970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 758975000, "total_current_assets": 930090000, "total_assets": 2390682000, "short_term_debt": 22660000, "long_term_debt": 1087037000, "total_debt": 1109697000, "total_liabilities": 2305628000, "total_equity": 85054000, "shares_outstanding": 48469961, "goodwill_and_intangibles": 1319310999 }, "cash_flow": { "operating_cash_flow": 265550000, "capital_expenditure": 7767000, "free_cash_flow": 273317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30219, "ticker_id": 5080, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199753000", "ebitda": "285968000", "netIncome": "114970000", "grossProfit": "663292000", "depreciation": "None", "totalRevenue": "1128365000", "costOfRevenue": "465073000", "interestIncome": "7892000", "incomeBeforeTax": "131783000", "interestExpense": "67970000", "operatingIncome": "190754000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16813000", "reportedCurrency": "USD", "netInterestIncome": "-60078000", "nonInterestIncome": "None", "operatingExpenses": "472538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "138130000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86215000", "sellingGeneralAndAdministrative": "154610000", "netIncomeFromContinuingOperations": "114970000" }, "balance": { "goodwill": "1056815000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2390682000", "longTermDebt": "1087037000", "shortTermDebt": "22660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "262495999", "reportedCurrency": "USD", "retainedEarnings": "15513000", "totalLiabilities": "2305628000", "otherCurrentAssets": "89290000", "totalCurrentAssets": "930090000", "currentLongTermDebt": "22660000", "longTermInvestments": "None", "shortTermInvestments": "1308000", "currentNetReceivables": "81825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1460591999", "currentAccountsPayable": "27344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118907000", "totalShareholderEquity": "85054000", "capitalLeaseObligations": "6164000", "otherCurrentLiabilities": "763105000", "totalCurrentLiabilities": "1182095000", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "1123533000", "cashAndShortTermInvestments": "758975000", "commonStockSharesOutstanding": "48469961", "intangibleAssetsExcludingGoodwill": "262495999", "cashAndCashEquivalentsAtCarryingValue": "758975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265550000", "capitalExpenditures": "7767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247399000", "cashflowFromInvestment": "-74938000", "stockBasedCompensation": "92910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1128365000, "cost_of_revenue": 465073000, "gross_profit": 663292000, "research_and_development": 138130000, "selling_general_admin": 154610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199753000, "depreciation_amortisation": 86215000, "ebitda": 285968000, "interest_expense": 67970000, "interest_income": null, "other_non_operating": null, "pretax_income": 131783000, "tax_provision": 16813000, "effective_tax_rate": null, "net_income": 114970000, "net_income_continuing_ops": 114970000, "net_income_to_common": 114970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 758975000, "short_term_investments": 1308000, "net_receivables": 81825000, "inventory": null, "other_current_assets": null, "total_current_assets": 930090000, "net_ppe": null, "goodwill": 1056815000, "intangible_assets": 262495999, "goodwill_and_intangibles": 1319310999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1460591999, "total_assets": 2390682000, "short_term_debt": 22660000, "accounts_payable": 27344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1182095000, "long_term_debt": 1087037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1123533000, "total_liabilities": 2305628000, "total_debt": 1109697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15513000, "total_equity": 85054000, "shares_outstanding": 48469961, "operating_cash_flow": 265550000, "stock_based_compensation": 92910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247399000, "free_cash_flow": 273317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199753000", "ebitda": "285968000", "netIncome": "114970000", "grossProfit": "663292000", "depreciation": "None", "totalRevenue": "1128365000", "costOfRevenue": "465073000", "interestIncome": "7892000", "incomeBeforeTax": "131783000", "interestExpense": "67970000", "operatingIncome": "190754000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16813000", "reportedCurrency": "USD", "netInterestIncome": "-60078000", "nonInterestIncome": "None", "operatingExpenses": "472538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "138130000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86215000", "sellingGeneralAndAdministrative": "154610000", "netIncomeFromContinuingOperations": "114970000" }, "balance": { "goodwill": "1056815000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2390682000", "longTermDebt": "1087037000", "shortTermDebt": "22660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "262495999", "reportedCurrency": "USD", "retainedEarnings": "15513000", "totalLiabilities": "2305628000", "otherCurrentAssets": "89290000", "totalCurrentAssets": "930090000", "currentLongTermDebt": "22660000", "longTermInvestments": "None", "shortTermInvestments": "1308000", "currentNetReceivables": "81825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1460591999", "currentAccountsPayable": "27344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118907000", "totalShareholderEquity": "85054000", "capitalLeaseObligations": "6164000", "otherCurrentLiabilities": "763105000", "totalCurrentLiabilities": "1182095000", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "1123533000", "cashAndShortTermInvestments": "758975000", "commonStockSharesOutstanding": "48469961", "intangibleAssetsExcludingGoodwill": "262495999", "cashAndCashEquivalentsAtCarryingValue": "758975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265550000", "capitalExpenditures": "7767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247399000", "cashflowFromInvestment": "-74938000", "stockBasedCompensation": "92910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86215000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 1155495000, "cost_of_revenue": 516292000, "gross_profit": 639203000, "ebit": 180354000, "ebitda": 253719000, "pretax_income": -311591000, "tax_provision": -28419000, "net_income": -283172000, "net_income_to_common": -283172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67628000, "total_current_assets": 976308000, "total_assets": 2495715000, "short_term_debt": 23875000, "long_term_debt": 1051110000, "total_debt": 1074985000, "total_liabilities": 2353722000, "total_equity": 141993000, "shares_outstanding": 50561000, "goodwill_and_intangibles": 1333706000 }, "cash_flow": { "operating_cash_flow": 295968000, "capital_expenditure": 7443000, "free_cash_flow": 303411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30224, "ticker_id": 5080, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180354000", "ebitda": "253719000", "netIncome": "-283172000", "grossProfit": "639203000", "depreciation": "None", "totalRevenue": "1155495000", "costOfRevenue": "516292000", "interestIncome": "9846000", "incomeBeforeTax": "-311591000", "interestExpense": "55634000", "operatingIncome": "-270506000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28419000", "reportedCurrency": "USD", "netInterestIncome": "-45788000", "nonInterestIncome": "None", "operatingExpenses": "909709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183186000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73365000", "sellingGeneralAndAdministrative": "97223000", "netIncomeFromContinuingOperations": "-283172000" }, "balance": { "goodwill": "1052506000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2495715000", "longTermDebt": "1051110000", "shortTermDebt": "23875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281200000", "reportedCurrency": "USD", "retainedEarnings": "-84303000", "totalLiabilities": "2353722000", "otherCurrentAssets": "825141000", "totalCurrentAssets": "976308000", "currentLongTermDebt": "23875000", "longTermInvestments": "None", "shortTermInvestments": "1970000", "currentNetReceivables": "83539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1519407000", "currentAccountsPayable": "50810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1109171000", "totalShareholderEquity": "141993000", "capitalLeaseObligations": "34186000", "otherCurrentLiabilities": "817883000", "totalCurrentLiabilities": "1252097000", "otherNonCurrentLiabilities": "4796000", "totalNonCurrentLiabilities": "1101625000", "cashAndShortTermInvestments": "67628000", "commonStockSharesOutstanding": "50561000", "intangibleAssetsExcludingGoodwill": "281200000", "cashAndCashEquivalentsAtCarryingValue": "67628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295968000", "capitalExpenditures": "7443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139351000", "cashflowFromInvestment": "-73408000", "stockBasedCompensation": "104968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-474862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1155495000, "cost_of_revenue": 516292000, "gross_profit": 639203000, "research_and_development": 183186000, "selling_general_admin": 97223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180354000, "depreciation_amortisation": 73365000, "ebitda": 253719000, "interest_expense": 55634000, "interest_income": null, "other_non_operating": null, "pretax_income": -311591000, "tax_provision": -28419000, "effective_tax_rate": null, "net_income": -283172000, "net_income_continuing_ops": -283172000, "net_income_to_common": -283172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67628000, "short_term_investments": 1970000, "net_receivables": 83539000, "inventory": null, "other_current_assets": null, "total_current_assets": 976308000, "net_ppe": null, "goodwill": 1052506000, "intangible_assets": 281200000, "goodwill_and_intangibles": 1333706000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1519407000, "total_assets": 2495715000, "short_term_debt": 23875000, "accounts_payable": 50810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1252097000, "long_term_debt": 1051110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1101625000, "total_liabilities": 2353722000, "total_debt": 1074985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84303000, "total_equity": 141993000, "shares_outstanding": 50561000, "operating_cash_flow": 295968000, "stock_based_compensation": 104968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139351000, "free_cash_flow": 303411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180354000", "ebitda": "253719000", "netIncome": "-283172000", "grossProfit": "639203000", "depreciation": "None", "totalRevenue": "1155495000", "costOfRevenue": "516292000", "interestIncome": "9846000", "incomeBeforeTax": "-311591000", "interestExpense": "55634000", "operatingIncome": "-270506000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28419000", "reportedCurrency": "USD", "netInterestIncome": "-45788000", "nonInterestIncome": "None", "operatingExpenses": "909709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183186000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73365000", "sellingGeneralAndAdministrative": "97223000", "netIncomeFromContinuingOperations": "-283172000" }, "balance": { "goodwill": "1052506000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2495715000", "longTermDebt": "1051110000", "shortTermDebt": "23875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281200000", "reportedCurrency": "USD", "retainedEarnings": "-84303000", "totalLiabilities": "2353722000", "otherCurrentAssets": "825141000", "totalCurrentAssets": "976308000", "currentLongTermDebt": "23875000", "longTermInvestments": "None", "shortTermInvestments": "1970000", "currentNetReceivables": "83539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1519407000", "currentAccountsPayable": "50810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1109171000", "totalShareholderEquity": "141993000", "capitalLeaseObligations": "34186000", "otherCurrentLiabilities": "817883000", "totalCurrentLiabilities": "1252097000", "otherNonCurrentLiabilities": "4796000", "totalNonCurrentLiabilities": "1101625000", "cashAndShortTermInvestments": "67628000", "commonStockSharesOutstanding": "50561000", "intangibleAssetsExcludingGoodwill": "281200000", "cashAndCashEquivalentsAtCarryingValue": "67628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295968000", "capitalExpenditures": "7443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139351000", "cashflowFromInvestment": "-73408000", "stockBasedCompensation": "104968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-474862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121665000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 1105432000, "cost_of_revenue": 501388000, "gross_profit": 604044000, "ebit": 112031000, "ebitda": 178718000, "pretax_income": 17644000, "tax_provision": 15824000, "net_income": 1820000, "net_income_to_common": 1820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31251000, "total_current_assets": 929757000, "total_assets": 2912279000, "short_term_debt": 25960000, "long_term_debt": 760405000, "total_debt": 786365000, "total_liabilities": 2103574000, "total_equity": 808705000, "shares_outstanding": 53721342, "goodwill_and_intangibles": 1795869000 }, "cash_flow": { "operating_cash_flow": 199634000, "capital_expenditure": 64128000, "free_cash_flow": 263762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30229, "ticker_id": 5080, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112031000", "ebitda": "178718000", "netIncome": "1820000", "grossProfit": "604044000", "depreciation": "None", "totalRevenue": "1105432000", "costOfRevenue": "501388000", "interestIncome": "8821000", "incomeBeforeTax": "17644000", "interestExpense": "39922000", "operatingIncome": "44705000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15824000", "reportedCurrency": "USD", "netInterestIncome": "-31101000", "nonInterestIncome": "None", "operatingExpenses": "559339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153304000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66687000", "sellingGeneralAndAdministrative": "123412000", "netIncomeFromContinuingOperations": "1820000" }, "balance": { "goodwill": "1053738000", "inventory": "-16198000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "2912279000", "longTermDebt": "760405000", "shortTermDebt": "25960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "742131000", "reportedCurrency": "USD", "retainedEarnings": "198869000", "totalLiabilities": "2103574000", "otherCurrentAssets": "796291000", "totalCurrentAssets": "929757000", "currentLongTermDebt": "19259000", "longTermInvestments": "None", "shortTermInvestments": "353000", "currentNetReceivables": "102215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982522000", "currentAccountsPayable": "25184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "826450000", "totalShareholderEquity": "808705000", "capitalLeaseObligations": "40085000", "otherCurrentLiabilities": "753463000", "totalCurrentLiabilities": "1197137000", "otherNonCurrentLiabilities": "10258000", "totalNonCurrentLiabilities": "906437000", "cashAndShortTermInvestments": "31251000", "commonStockSharesOutstanding": "53721342", "intangibleAssetsExcludingGoodwill": "742131000", "cashAndCashEquivalentsAtCarryingValue": "31251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "199634000", "capitalExpenditures": "64128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142965000", "cashflowFromInvestment": "-64391000", "stockBasedCompensation": "127762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1105432000, "cost_of_revenue": 501388000, "gross_profit": 604044000, "research_and_development": 153304000, "selling_general_admin": 123412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112031000, "depreciation_amortisation": 66687000, "ebitda": 178718000, "interest_expense": 39922000, "interest_income": null, "other_non_operating": null, "pretax_income": 17644000, "tax_provision": 15824000, "effective_tax_rate": null, "net_income": 1820000, "net_income_continuing_ops": 1820000, "net_income_to_common": 1820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31251000, "short_term_investments": 353000, "net_receivables": 102215000, "inventory": -16198000, "other_current_assets": null, "total_current_assets": 929757000, "net_ppe": null, "goodwill": 1053738000, "intangible_assets": 742131000, "goodwill_and_intangibles": 1795869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1982522000, "total_assets": 2912279000, "short_term_debt": 25960000, "accounts_payable": 25184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1197137000, "long_term_debt": 760405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 906437000, "total_liabilities": 2103574000, "total_debt": 786365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 198869000, "total_equity": 808705000, "shares_outstanding": 53721342, "operating_cash_flow": 199634000, "stock_based_compensation": 127762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142965000, "free_cash_flow": 263762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112031000", "ebitda": "178718000", "netIncome": "1820000", "grossProfit": "604044000", "depreciation": "None", "totalRevenue": "1105432000", "costOfRevenue": "501388000", "interestIncome": "8821000", "incomeBeforeTax": "17644000", "interestExpense": "39922000", "operatingIncome": "44705000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15824000", "reportedCurrency": "USD", "netInterestIncome": "-31101000", "nonInterestIncome": "None", "operatingExpenses": "559339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153304000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66687000", "sellingGeneralAndAdministrative": "123412000", "netIncomeFromContinuingOperations": "1820000" }, "balance": { "goodwill": "1053738000", "inventory": "-16198000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "2912279000", "longTermDebt": "760405000", "shortTermDebt": "25960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "742131000", "reportedCurrency": "USD", "retainedEarnings": "198869000", "totalLiabilities": "2103574000", "otherCurrentAssets": "796291000", "totalCurrentAssets": "929757000", "currentLongTermDebt": "19259000", "longTermInvestments": "None", "shortTermInvestments": "353000", "currentNetReceivables": "102215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982522000", "currentAccountsPayable": "25184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "826450000", "totalShareholderEquity": "808705000", "capitalLeaseObligations": "40085000", "otherCurrentLiabilities": "753463000", "totalCurrentLiabilities": "1197137000", "otherNonCurrentLiabilities": "10258000", "totalNonCurrentLiabilities": "906437000", "cashAndShortTermInvestments": "31251000", "commonStockSharesOutstanding": "53721342", "intangibleAssetsExcludingGoodwill": "742131000", "cashAndCashEquivalentsAtCarryingValue": "31251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "199634000", "capitalExpenditures": "64128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142965000", "cashflowFromInvestment": "-64391000", "stockBasedCompensation": "127762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109487000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 1058105000, "cost_of_revenue": 505389000, "gross_profit": 552716000, "ebit": 33438000, "ebitda": 99007000, "pretax_income": -55575000, "tax_provision": -10168000, "net_income": -45407000, "net_income_to_common": -45407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31691000, "total_current_assets": 918643000, "total_assets": 2992703000, "short_term_debt": 18802000, "long_term_debt": 840241000, "total_debt": 859043000, "total_liabilities": 2248671000, "total_equity": 744032000, "shares_outstanding": 51569148, "goodwill_and_intangibles": 1826431000 }, "cash_flow": { "operating_cash_flow": 203893000, "capital_expenditure": 71063000, "free_cash_flow": 274956000, "dividends_paid": 37715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30234, "ticker_id": 5080, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33438000", "ebitda": "99007000", "netIncome": "-45407000", "grossProfit": "552716000", "depreciation": "None", "totalRevenue": "1058105000", "costOfRevenue": "505389000", "interestIncome": "1746000", "incomeBeforeTax": "-55575000", "interestExpense": "35803000", "operatingIncome": "-28485000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10168000", "reportedCurrency": "USD", "netInterestIncome": "-35803000", "nonInterestIncome": "None", "operatingExpenses": "581201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159213000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65569000", "sellingGeneralAndAdministrative": "137985000", "netIncomeFromContinuingOperations": "-45407000" }, "balance": { "goodwill": "1050272000", "inventory": "702240000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "2992703000", "longTermDebt": "840241000", "shortTermDebt": "18802000", "treasuryStock": "-537287000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "776159000", "reportedCurrency": "USD", "retainedEarnings": "197049000", "totalLiabilities": "2248671000", "otherCurrentAssets": "783894000", "totalCurrentAssets": "918643000", "currentLongTermDebt": "18802000", "longTermInvestments": "None", "shortTermInvestments": "249000", "currentNetReceivables": "103058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074060000", "currentAccountsPayable": "42559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "107426000", "shortLongTermDebtTotal": "903961000", "totalShareholderEquity": "744032000", "capitalLeaseObligations": "44918000", "otherCurrentLiabilities": "786862000", "totalCurrentLiabilities": "1230642000", "otherNonCurrentLiabilities": "4294000", "totalNonCurrentLiabilities": "1018029000", "cashAndShortTermInvestments": "31691000", "commonStockSharesOutstanding": "51569148", "intangibleAssetsExcludingGoodwill": "776159000", "cashAndCashEquivalentsAtCarryingValue": "31691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45407000", "profitLoss": "None", "dividendPayout": "37715000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203893000", "capitalExpenditures": "71063000", "changeInReceivables": "-7340000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25689000", "cashflowFromInvestment": "-85549000", "stockBasedCompensation": "110294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92655000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1058105000, "cost_of_revenue": 505389000, "gross_profit": 552716000, "research_and_development": 159213000, "selling_general_admin": 137985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33438000, "depreciation_amortisation": 65569000, "ebitda": 99007000, "interest_expense": 35803000, "interest_income": null, "other_non_operating": null, "pretax_income": -55575000, "tax_provision": -10168000, "effective_tax_rate": null, "net_income": -45407000, "net_income_continuing_ops": -45407000, "net_income_to_common": -45407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31691000, "short_term_investments": 249000, "net_receivables": 103058000, "inventory": 702240000, "other_current_assets": null, "total_current_assets": 918643000, "net_ppe": null, "goodwill": 1050272000, "intangible_assets": 776159000, "goodwill_and_intangibles": 1826431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2074060000, "total_assets": 2992703000, "short_term_debt": 18802000, "accounts_payable": 42559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1230642000, "long_term_debt": 840241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1018029000, "total_liabilities": 2248671000, "total_debt": 859043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 197049000, "total_equity": 744032000, "shares_outstanding": 51569148, "operating_cash_flow": 203893000, "stock_based_compensation": 110294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85549000, "dividends_paid": 37715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25689000, "free_cash_flow": 274956000, "net_change_in_cash": 92655000 }, "raw_data": { "income": { "ebit": "33438000", "ebitda": "99007000", "netIncome": "-45407000", "grossProfit": "552716000", "depreciation": "None", "totalRevenue": "1058105000", "costOfRevenue": "505389000", "interestIncome": "1746000", "incomeBeforeTax": "-55575000", "interestExpense": "35803000", "operatingIncome": "-28485000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10168000", "reportedCurrency": "USD", "netInterestIncome": "-35803000", "nonInterestIncome": "None", "operatingExpenses": "581201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159213000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65569000", "sellingGeneralAndAdministrative": "137985000", "netIncomeFromContinuingOperations": "-45407000" }, "balance": { "goodwill": "1050272000", "inventory": "702240000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "2992703000", "longTermDebt": "840241000", "shortTermDebt": "18802000", "treasuryStock": "-537287000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "776159000", "reportedCurrency": "USD", "retainedEarnings": "197049000", "totalLiabilities": "2248671000", "otherCurrentAssets": "783894000", "totalCurrentAssets": "918643000", "currentLongTermDebt": "18802000", "longTermInvestments": "None", "shortTermInvestments": "249000", "currentNetReceivables": "103058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074060000", "currentAccountsPayable": "42559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "107426000", "shortLongTermDebtTotal": "903961000", "totalShareholderEquity": "744032000", "capitalLeaseObligations": "44918000", "otherCurrentLiabilities": "786862000", "totalCurrentLiabilities": "1230642000", "otherNonCurrentLiabilities": "4294000", "totalNonCurrentLiabilities": "1018029000", "cashAndShortTermInvestments": "31691000", "commonStockSharesOutstanding": "51569148", "intangibleAssetsExcludingGoodwill": "776159000", "cashAndCashEquivalentsAtCarryingValue": "31691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45407000", "profitLoss": "None", "dividendPayout": "37715000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "203893000", "capitalExpenditures": "71063000", "changeInReceivables": "-7340000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25689000", "cashflowFromInvestment": "-85549000", "stockBasedCompensation": "110294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92655000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102369000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 927740000, "cost_of_revenue": 443195000, "gross_profit": 484545000, "ebit": 32285000, "ebitda": 83695000, "pretax_income": 7083000, "tax_provision": 1385000, "net_income": 5698000, "net_income_to_common": 5698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55146000, "total_current_assets": 850971000, "total_assets": 2965359000, "short_term_debt": 18697000, "long_term_debt": 937483000, "total_debt": 956180000, "total_liabilities": 2248299000, "total_equity": 717060000, "shares_outstanding": 48230438, "goodwill_and_intangibles": 1871811000 }, "cash_flow": { "operating_cash_flow": 213661000, "capital_expenditure": 52153000, "free_cash_flow": 265814000, "dividends_paid": 303633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30239, "ticker_id": 5080, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32285000", "ebitda": "83695000", "netIncome": "5698000", "grossProfit": "484545000", "depreciation": "None", "totalRevenue": "927740000", "costOfRevenue": "443195000", "interestIncome": "392000", "incomeBeforeTax": "7083000", "interestExpense": "18003000", "operatingIncome": "24906000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1385000", "reportedCurrency": "USD", "netInterestIncome": "-18003000", "nonInterestIncome": "None", "operatingExpenses": "459639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "124573000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51410000", "sellingGeneralAndAdministrative": "139146000", "netIncomeFromContinuingOperations": "5698000" }, "balance": { "goodwill": "1076482000", "inventory": "596616000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "2965359000", "longTermDebt": "937483000", "shortTermDebt": "18697000", "treasuryStock": "-500911000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "795329000", "reportedCurrency": "USD", "retainedEarnings": "242456000", "totalLiabilities": "2248299000", "otherCurrentAssets": "692122000", "totalCurrentAssets": "850971000", "currentLongTermDebt": "18697000", "longTermInvestments": "None", "shortTermInvestments": "977000", "currentNetReceivables": "103703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114388000", "currentAccountsPayable": "22067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165311000", "shortLongTermDebtTotal": "1009566000", "totalShareholderEquity": "717060000", "capitalLeaseObligations": "53386000", "otherCurrentLiabilities": "694369000", "totalCurrentLiabilities": "1109632000", "otherNonCurrentLiabilities": "1344000", "totalNonCurrentLiabilities": "1138667000", "cashAndShortTermInvestments": "55146000", "commonStockSharesOutstanding": "48230438", "intangibleAssetsExcludingGoodwill": "795329000", "cashAndCashEquivalentsAtCarryingValue": "55146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5698000", "profitLoss": "None", "dividendPayout": "303633000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10238000", "operatingCashflow": "213661000", "capitalExpenditures": "52153000", "changeInReceivables": "-6525000", "changeInExchangeRate": "None", "cashflowFromFinancing": "264108000", "cashflowFromInvestment": "-471273000", "stockBasedCompensation": "120379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "303633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6496000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927740000, "cost_of_revenue": 443195000, "gross_profit": 484545000, "research_and_development": 124573000, "selling_general_admin": 139146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32285000, "depreciation_amortisation": 51410000, "ebitda": 83695000, "interest_expense": 18003000, "interest_income": null, "other_non_operating": null, "pretax_income": 7083000, "tax_provision": 1385000, "effective_tax_rate": null, "net_income": 5698000, "net_income_continuing_ops": 5698000, "net_income_to_common": 5698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55146000, "short_term_investments": 977000, "net_receivables": 103703000, "inventory": 596616000, "other_current_assets": null, "total_current_assets": 850971000, "net_ppe": null, "goodwill": 1076482000, "intangible_assets": 795329000, "goodwill_and_intangibles": 1871811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2114388000, "total_assets": 2965359000, "short_term_debt": 18697000, "accounts_payable": 22067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1109632000, "long_term_debt": 937483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1138667000, "total_liabilities": 2248299000, "total_debt": 956180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 242456000, "total_equity": 717060000, "shares_outstanding": 48230438, "operating_cash_flow": 213661000, "stock_based_compensation": 120379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -471273000, "dividends_paid": 303633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264108000, "free_cash_flow": 265814000, "net_change_in_cash": 6496000 }, "raw_data": { "income": { "ebit": "32285000", "ebitda": "83695000", "netIncome": "5698000", "grossProfit": "484545000", "depreciation": "None", "totalRevenue": "927740000", "costOfRevenue": "443195000", "interestIncome": "392000", "incomeBeforeTax": "7083000", "interestExpense": "18003000", "operatingIncome": "24906000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1385000", "reportedCurrency": "USD", "netInterestIncome": "-18003000", "nonInterestIncome": "None", "operatingExpenses": "459639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "124573000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51410000", "sellingGeneralAndAdministrative": "139146000", "netIncomeFromContinuingOperations": "5698000" }, "balance": { "goodwill": "1076482000", "inventory": "596616000", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "2965359000", "longTermDebt": "937483000", "shortTermDebt": "18697000", "treasuryStock": "-500911000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "795329000", "reportedCurrency": "USD", "retainedEarnings": "242456000", "totalLiabilities": "2248299000", "otherCurrentAssets": "692122000", "totalCurrentAssets": "850971000", "currentLongTermDebt": "18697000", "longTermInvestments": "None", "shortTermInvestments": "977000", "currentNetReceivables": "103703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114388000", "currentAccountsPayable": "22067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165311000", "shortLongTermDebtTotal": "1009566000", "totalShareholderEquity": "717060000", "capitalLeaseObligations": "53386000", "otherCurrentLiabilities": "694369000", "totalCurrentLiabilities": "1109632000", "otherNonCurrentLiabilities": "1344000", "totalNonCurrentLiabilities": "1138667000", "cashAndShortTermInvestments": "55146000", "commonStockSharesOutstanding": "48230438", "intangibleAssetsExcludingGoodwill": "795329000", "cashAndCashEquivalentsAtCarryingValue": "55146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5698000", "profitLoss": "None", "dividendPayout": "303633000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10238000", "operatingCashflow": "213661000", "capitalExpenditures": "52153000", "changeInReceivables": "-6525000", "changeInExchangeRate": "None", "cashflowFromFinancing": "264108000", "cashflowFromInvestment": "-471273000", "stockBasedCompensation": "120379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "303633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6496000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82410000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 913219000, "cost_of_revenue": 427165000, "gross_profit": 486054000, "ebit": 42845000, "ebitda": 103880000, "pretax_income": 21614000, "tax_provision": 13897000, "net_income": 7717000, "net_income_to_common": 7717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35750000, "total_current_assets": 819060000, "total_assets": 2044734000, "short_term_debt": 12840000, "long_term_debt": 518193000, "total_debt": 531033000, "total_liabilities": 1618584000, "total_equity": 426150000, "shares_outstanding": 48696341, "goodwill_and_intangibles": 1025187000 }, "cash_flow": { "operating_cash_flow": 147955000, "capital_expenditure": 71847000, "free_cash_flow": 219802000, "dividends_paid": 5960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30244, "ticker_id": 5080, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42845000", "ebitda": "103880000", "netIncome": "7717000", "grossProfit": "486054000", "depreciation": "None", "totalRevenue": "913219000", "costOfRevenue": "427165000", "interestIncome": "1660000", "incomeBeforeTax": "21614000", "interestExpense": "17287000", "operatingIncome": "37243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13897000", "reportedCurrency": "USD", "netInterestIncome": "-17287000", "nonInterestIncome": "None", "operatingExpenses": "448811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61035000", "sellingGeneralAndAdministrative": "130386000", "netIncomeFromContinuingOperations": "7717000" }, "balance": { "goodwill": "635854000", "inventory": "609219000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "2044734000", "longTermDebt": "518193000", "shortTermDebt": "12840000", "treasuryStock": "-353091000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "389333000", "reportedCurrency": "USD", "retainedEarnings": "236714000", "totalLiabilities": "1618584000", "otherCurrentAssets": "687585000", "totalCurrentAssets": "819060000", "currentLongTermDebt": "12840000", "longTermInvestments": "None", "shortTermInvestments": "321000", "currentNetReceivables": "95725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225674000", "currentAccountsPayable": "27836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105177000", "shortLongTermDebtTotal": "548390000", "totalShareholderEquity": "426150000", "capitalLeaseObligations": "17357000", "otherCurrentLiabilities": "660492000", "totalCurrentLiabilities": "1013404000", "otherNonCurrentLiabilities": "32901000", "totalNonCurrentLiabilities": "605180000", "cashAndShortTermInvestments": "35750000", "commonStockSharesOutstanding": "48696341", "intangibleAssetsExcludingGoodwill": "389333000", "cashAndCashEquivalentsAtCarryingValue": "35750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7717000", "profitLoss": "None", "dividendPayout": "5960000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-26664000", "operatingCashflow": "147955000", "capitalExpenditures": "71847000", "changeInReceivables": "-18414000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10679000", "cashflowFromInvestment": "-71847000", "stockBasedCompensation": "87257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65429000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 913219000, "cost_of_revenue": 427165000, "gross_profit": 486054000, "research_and_development": 100146000, "selling_general_admin": 130386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42845000, "depreciation_amortisation": 61035000, "ebitda": 103880000, "interest_expense": 17287000, "interest_income": null, "other_non_operating": null, "pretax_income": 21614000, "tax_provision": 13897000, "effective_tax_rate": null, "net_income": 7717000, "net_income_continuing_ops": 7717000, "net_income_to_common": 7717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35750000, "short_term_investments": 321000, "net_receivables": 95725000, "inventory": 609219000, "other_current_assets": null, "total_current_assets": 819060000, "net_ppe": null, "goodwill": 635854000, "intangible_assets": 389333000, "goodwill_and_intangibles": 1025187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225674000, "total_assets": 2044734000, "short_term_debt": 12840000, "accounts_payable": 27836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1013404000, "long_term_debt": 518193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 605180000, "total_liabilities": 1618584000, "total_debt": 531033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 236714000, "total_equity": 426150000, "shares_outstanding": 48696341, "operating_cash_flow": 147955000, "stock_based_compensation": 87257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71847000, "dividends_paid": 5960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10679000, "free_cash_flow": 219802000, "net_change_in_cash": 65429000 }, "raw_data": { "income": { "ebit": "42845000", "ebitda": "103880000", "netIncome": "7717000", "grossProfit": "486054000", "depreciation": "None", "totalRevenue": "913219000", "costOfRevenue": "427165000", "interestIncome": "1660000", "incomeBeforeTax": "21614000", "interestExpense": "17287000", "operatingIncome": "37243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13897000", "reportedCurrency": "USD", "netInterestIncome": "-17287000", "nonInterestIncome": "None", "operatingExpenses": "448811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "427165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61035000", "sellingGeneralAndAdministrative": "130386000", "netIncomeFromContinuingOperations": "7717000" }, "balance": { "goodwill": "635854000", "inventory": "609219000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "2044734000", "longTermDebt": "518193000", "shortTermDebt": "12840000", "treasuryStock": "-353091000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "389333000", "reportedCurrency": "USD", "retainedEarnings": "236714000", "totalLiabilities": "1618584000", "otherCurrentAssets": "687585000", "totalCurrentAssets": "819060000", "currentLongTermDebt": "12840000", "longTermInvestments": "None", "shortTermInvestments": "321000", "currentNetReceivables": "95725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225674000", "currentAccountsPayable": "27836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105177000", "shortLongTermDebtTotal": "548390000", "totalShareholderEquity": "426150000", "capitalLeaseObligations": "17357000", "otherCurrentLiabilities": "660492000", "totalCurrentLiabilities": "1013404000", "otherNonCurrentLiabilities": "32901000", "totalNonCurrentLiabilities": "605180000", "cashAndShortTermInvestments": "35750000", "commonStockSharesOutstanding": "48696341", "intangibleAssetsExcludingGoodwill": "389333000", "cashAndCashEquivalentsAtCarryingValue": "35750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7717000", "profitLoss": "None", "dividendPayout": "5960000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-26664000", "operatingCashflow": "147955000", "capitalExpenditures": "71847000", "changeInReceivables": "-18414000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10679000", "cashflowFromInvestment": "-71847000", "stockBasedCompensation": "87257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65429000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92735000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 900423000, "cost_of_revenue": 417224000, "gross_profit": 483199000, "ebit": 34153000, "ebitda": 99146000, "pretax_income": 10585000, "tax_provision": -1323000, "net_income": 11908000, "net_income_to_common": 11908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31810000, "total_current_assets": 734539000, "total_assets": 1992963000, "short_term_debt": 7500000, "long_term_debt": 459600000, "total_debt": 467100000, "total_liabilities": 1596199000, "total_equity": 396764000, "shares_outstanding": 48312271, "goodwill_and_intangibles": 1053285000 }, "cash_flow": { "operating_cash_flow": 182477000, "capital_expenditure": 58366000, "free_cash_flow": 240843000, "dividends_paid": 23607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30249, "ticker_id": 5080, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34153000", "ebitda": "99146000", "netIncome": "11908000", "grossProfit": "483199000", "depreciation": "None", "totalRevenue": "900423000", "costOfRevenue": "417224000", "interestIncome": "2802000", "incomeBeforeTax": "10585000", "interestExpense": "20618000", "operatingIncome": "27145000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1323000", "reportedCurrency": "USD", "netInterestIncome": "-17816000", "nonInterestIncome": "None", "operatingExpenses": "456054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64993000", "sellingGeneralAndAdministrative": "113414000", "netIncomeFromContinuingOperations": "11908000" }, "balance": { "goodwill": "634088000", "inventory": "545485000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "1992963000", "longTermDebt": "459600000", "shortTermDebt": "7500000", "treasuryStock": "-290665000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "419197000", "reportedCurrency": "USD", "retainedEarnings": "234855000", "totalLiabilities": "1596199000", "otherCurrentAssets": "613337000", "totalCurrentAssets": "734539000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "524000", "currentNetReceivables": "89392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1258424000", "currentAccountsPayable": "47676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35546000", "shortLongTermDebtTotal": "562724000", "totalShareholderEquity": "396764000", "capitalLeaseObligations": "95624000", "otherCurrentLiabilities": "619326000", "totalCurrentLiabilities": "988837000", "otherNonCurrentLiabilities": "103168000", "totalNonCurrentLiabilities": "607362000", "cashAndShortTermInvestments": "31810000", "commonStockSharesOutstanding": "48312271", "intangibleAssetsExcludingGoodwill": "419197000", "cashAndCashEquivalentsAtCarryingValue": "31810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11908000", "profitLoss": "None", "dividendPayout": "23607000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3335000", "operatingCashflow": "182477000", "capitalExpenditures": "58366000", "changeInReceivables": "-6569000", "changeInExchangeRate": "None", "cashflowFromFinancing": "111213000", "cashflowFromInvestment": "-167219000", "stockBasedCompensation": "58633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "126471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 900423000, "cost_of_revenue": 417224000, "gross_profit": 483199000, "research_and_development": 126864000, "selling_general_admin": 113414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34153000, "depreciation_amortisation": 64993000, "ebitda": 99146000, "interest_expense": 20618000, "interest_income": null, "other_non_operating": null, "pretax_income": 10585000, "tax_provision": -1323000, "effective_tax_rate": null, "net_income": 11908000, "net_income_continuing_ops": 11908000, "net_income_to_common": 11908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31810000, "short_term_investments": 524000, "net_receivables": 89392000, "inventory": 545485000, "other_current_assets": null, "total_current_assets": 734539000, "net_ppe": null, "goodwill": 634088000, "intangible_assets": 419197000, "goodwill_and_intangibles": 1053285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1258424000, "total_assets": 1992963000, "short_term_debt": 7500000, "accounts_payable": 47676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 988837000, "long_term_debt": 459600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 607362000, "total_liabilities": 1596199000, "total_debt": 467100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 234855000, "total_equity": 396764000, "shares_outstanding": 48312271, "operating_cash_flow": 182477000, "stock_based_compensation": 58633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167219000, "dividends_paid": 23607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111213000, "free_cash_flow": 240843000, "net_change_in_cash": 126471000 }, "raw_data": { "income": { "ebit": "34153000", "ebitda": "99146000", "netIncome": "11908000", "grossProfit": "483199000", "depreciation": "None", "totalRevenue": "900423000", "costOfRevenue": "417224000", "interestIncome": "2802000", "incomeBeforeTax": "10585000", "interestExpense": "20618000", "operatingIncome": "27145000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1323000", "reportedCurrency": "USD", "netInterestIncome": "-17816000", "nonInterestIncome": "None", "operatingExpenses": "456054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "126864000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64993000", "sellingGeneralAndAdministrative": "113414000", "netIncomeFromContinuingOperations": "11908000" }, "balance": { "goodwill": "634088000", "inventory": "545485000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "1992963000", "longTermDebt": "459600000", "shortTermDebt": "7500000", "treasuryStock": "-290665000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "419197000", "reportedCurrency": "USD", "retainedEarnings": "234855000", "totalLiabilities": "1596199000", "otherCurrentAssets": "613337000", "totalCurrentAssets": "734539000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "524000", "currentNetReceivables": "89392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1258424000", "currentAccountsPayable": "47676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35546000", "shortLongTermDebtTotal": "562724000", "totalShareholderEquity": "396764000", "capitalLeaseObligations": "95624000", "otherCurrentLiabilities": "619326000", "totalCurrentLiabilities": "988837000", "otherNonCurrentLiabilities": "103168000", "totalNonCurrentLiabilities": "607362000", "cashAndShortTermInvestments": "31810000", "commonStockSharesOutstanding": "48312271", "intangibleAssetsExcludingGoodwill": "419197000", "cashAndCashEquivalentsAtCarryingValue": "31810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11908000", "profitLoss": "None", "dividendPayout": "23607000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3335000", "operatingCashflow": "182477000", "capitalExpenditures": "58366000", "changeInReceivables": "-6569000", "changeInExchangeRate": "None", "cashflowFromFinancing": "111213000", "cashflowFromInvestment": "-167219000", "stockBasedCompensation": "58633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "126471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85693000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 848606000, "cost_of_revenue": 380842000, "gross_profit": 467764000, "ebit": 71407000, "ebitda": 134373000, "pretax_income": 44622000, "tax_provision": -219000, "net_income": 44841000, "net_income_to_common": 44841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30866000, "total_current_assets": 597982000, "total_assets": 1615305000, "short_term_debt": -39393000, "long_term_debt": 379624000, "total_debt": 340231000, "total_liabilities": 1241522000, "total_equity": 373783000, "shares_outstanding": 48045084, "goodwill_and_intangibles": 911929000 }, "cash_flow": { "operating_cash_flow": 201385000, "capital_expenditure": 52348000, "free_cash_flow": 253733000, "dividends_paid": 23312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30254, "ticker_id": 5080, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71407000", "ebitda": "134373000", "netIncome": "44841000", "grossProfit": "467764000", "depreciation": "None", "totalRevenue": "848606000", "costOfRevenue": "380842000", "interestIncome": "2008000", "incomeBeforeTax": "44622000", "interestExpense": "15898000", "operatingIncome": "59417000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-219000", "reportedCurrency": "USD", "netInterestIncome": "-13890000", "nonInterestIncome": "None", "operatingExpenses": "408347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115411000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62966000", "sellingGeneralAndAdministrative": "99854000", "netIncomeFromContinuingOperations": "44841000" }, "balance": { "goodwill": "545213000", "inventory": "418980000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "1615305000", "longTermDebt": "379624000", "shortTermDebt": "-39393000", "treasuryStock": "-266884000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "366716000", "reportedCurrency": "USD", "retainedEarnings": "246477000", "totalLiabilities": "1241522000", "otherCurrentAssets": "478768000", "totalCurrentAssets": "597982000", "currentLongTermDebt": "7500000", "longTermInvestments": "2260000", "shortTermInvestments": "1753000", "currentNetReceivables": "88348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017323000", "currentAccountsPayable": "34538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40031000", "shortLongTermDebtTotal": "387124000", "totalShareholderEquity": "373783000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "467626000", "totalCurrentLiabilities": "805655000", "otherNonCurrentLiabilities": "11952000", "totalNonCurrentLiabilities": "435867000", "cashAndShortTermInvestments": "30866000", "commonStockSharesOutstanding": "48045084", "intangibleAssetsExcludingGoodwill": "366716000", "cashAndCashEquivalentsAtCarryingValue": "30866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44841000", "profitLoss": "None", "dividendPayout": "23312000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7244000", "operatingCashflow": "201385000", "capitalExpenditures": "52348000", "changeInReceivables": "2166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291908000", "cashflowFromInvestment": "-97791000", "stockBasedCompensation": "48274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-188314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848606000, "cost_of_revenue": 380842000, "gross_profit": 467764000, "research_and_development": 115411000, "selling_general_admin": 99854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71407000, "depreciation_amortisation": 62966000, "ebitda": 134373000, "interest_expense": 15898000, "interest_income": null, "other_non_operating": null, "pretax_income": 44622000, "tax_provision": -219000, "effective_tax_rate": null, "net_income": 44841000, "net_income_continuing_ops": 44841000, "net_income_to_common": 44841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30866000, "short_term_investments": 1753000, "net_receivables": 88348000, "inventory": 418980000, "other_current_assets": null, "total_current_assets": 597982000, "net_ppe": null, "goodwill": 545213000, "intangible_assets": 366716000, "goodwill_and_intangibles": 911929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1017323000, "total_assets": 1615305000, "short_term_debt": -39393000, "accounts_payable": 34538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805655000, "long_term_debt": 379624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435867000, "total_liabilities": 1241522000, "total_debt": 340231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246477000, "total_equity": 373783000, "shares_outstanding": 48045084, "operating_cash_flow": 201385000, "stock_based_compensation": 48274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97791000, "dividends_paid": 23312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291908000, "free_cash_flow": 253733000, "net_change_in_cash": -188314000 }, "raw_data": { "income": { "ebit": "71407000", "ebitda": "134373000", "netIncome": "44841000", "grossProfit": "467764000", "depreciation": "None", "totalRevenue": "848606000", "costOfRevenue": "380842000", "interestIncome": "2008000", "incomeBeforeTax": "44622000", "interestExpense": "15898000", "operatingIncome": "59417000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-219000", "reportedCurrency": "USD", "netInterestIncome": "-13890000", "nonInterestIncome": "None", "operatingExpenses": "408347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115411000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62966000", "sellingGeneralAndAdministrative": "99854000", "netIncomeFromContinuingOperations": "44841000" }, "balance": { "goodwill": "545213000", "inventory": "418980000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "1615305000", "longTermDebt": "379624000", "shortTermDebt": "-39393000", "treasuryStock": "-266884000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "366716000", "reportedCurrency": "USD", "retainedEarnings": "246477000", "totalLiabilities": "1241522000", "otherCurrentAssets": "478768000", "totalCurrentAssets": "597982000", "currentLongTermDebt": "7500000", "longTermInvestments": "2260000", "shortTermInvestments": "1753000", "currentNetReceivables": "88348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1017323000", "currentAccountsPayable": "34538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40031000", "shortLongTermDebtTotal": "387124000", "totalShareholderEquity": "373783000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "467626000", "totalCurrentLiabilities": "805655000", "otherNonCurrentLiabilities": "11952000", "totalNonCurrentLiabilities": "435867000", "cashAndShortTermInvestments": "30866000", "commonStockSharesOutstanding": "48045084", "intangibleAssetsExcludingGoodwill": "366716000", "cashAndCashEquivalentsAtCarryingValue": "30866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44841000", "profitLoss": "None", "dividendPayout": "23312000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7244000", "operatingCashflow": "201385000", "capitalExpenditures": "52348000", "changeInReceivables": "2166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291908000", "cashflowFromInvestment": "-97791000", "stockBasedCompensation": "48274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-188314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79566000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 281140000, "cost_of_revenue": 114581000, "gross_profit": 166559000, "ebit": 53841000, "ebitda": 74392000, "pretax_income": 37805000, "tax_provision": 6666000, "net_income": 31139000, "net_income_to_common": 31139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34096000, "total_current_assets": 642221000, "total_assets": 2109298000, "short_term_debt": 23160000, "long_term_debt": 1163182000, "total_debt": 1186342000, "total_liabilities": 2074744000, "total_equity": 34554000, "shares_outstanding": 46351379, "goodwill_and_intangibles": 1155056000 }, "cash_flow": { "operating_cash_flow": 51459000, "capital_expenditure": 1668000, "free_cash_flow": 53127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30217, "ticker_id": 5080, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53841000", "ebitda": "74392000", "netIncome": "31139000", "grossProfit": "166559000", "depreciation": "None", "totalRevenue": "281140000", "costOfRevenue": "114581000", "interestIncome": "1679000", "incomeBeforeTax": "37805000", "interestExpense": "16036000", "operatingIncome": "51445000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6666000", "reportedCurrency": "USD", "netInterestIncome": "-14357000", "nonInterestIncome": "None", "operatingExpenses": "115114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20551000", "sellingGeneralAndAdministrative": "30261000", "netIncomeFromContinuingOperations": "31139000" }, "balance": { "goodwill": "1055777000", "inventory": "None", "commonStock": "74000", "currentDebt": "None", "investments": "None", "totalAssets": "2109298000", "longTermDebt": "1163182000", "shortTermDebt": "23160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99279000", "reportedCurrency": "USD", "retainedEarnings": "46652000", "totalLiabilities": "2074744000", "otherCurrentAssets": "517224000", "totalCurrentAssets": "642221000", "currentLongTermDebt": "23160000", "longTermInvestments": "None", "shortTermInvestments": "7605000", "currentNetReceivables": "83296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467077000", "currentAccountsPayable": "46884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1186342000", "totalShareholderEquity": "34554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462639000", "totalCurrentLiabilities": "866679000", "otherNonCurrentLiabilities": "11496000", "totalNonCurrentLiabilities": "1208065000", "cashAndShortTermInvestments": "34096000", "commonStockSharesOutstanding": "46351379", "intangibleAssetsExcludingGoodwill": "99279000", "cashAndCashEquivalentsAtCarryingValue": "34096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51459000", "capitalExpenditures": "1668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342768000", "cashflowFromInvestment": "-14466000", "stockBasedCompensation": "23880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281140000, "cost_of_revenue": 114581000, "gross_profit": 166559000, "research_and_development": 36916000, "selling_general_admin": 30261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53841000, "depreciation_amortisation": 20551000, "ebitda": 74392000, "interest_expense": 16036000, "interest_income": null, "other_non_operating": null, "pretax_income": 37805000, "tax_provision": 6666000, "effective_tax_rate": null, "net_income": 31139000, "net_income_continuing_ops": 31139000, "net_income_to_common": 31139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34096000, "short_term_investments": 7605000, "net_receivables": 83296000, "inventory": null, "other_current_assets": null, "total_current_assets": 642221000, "net_ppe": null, "goodwill": 1055777000, "intangible_assets": 99279000, "goodwill_and_intangibles": 1155056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1467077000, "total_assets": 2109298000, "short_term_debt": 23160000, "accounts_payable": 46884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 866679000, "long_term_debt": 1163182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1208065000, "total_liabilities": 2074744000, "total_debt": 1186342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46652000, "total_equity": 34554000, "shares_outstanding": 46351379, "operating_cash_flow": 51459000, "stock_based_compensation": 23880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14466000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342768000, "free_cash_flow": 53127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53841000", "ebitda": "74392000", "netIncome": "31139000", "grossProfit": "166559000", "depreciation": "None", "totalRevenue": "281140000", "costOfRevenue": "114581000", "interestIncome": "1679000", "incomeBeforeTax": "37805000", "interestExpense": "16036000", "operatingIncome": "51445000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6666000", "reportedCurrency": "USD", "netInterestIncome": "-14357000", "nonInterestIncome": "None", "operatingExpenses": "115114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20551000", "sellingGeneralAndAdministrative": "30261000", "netIncomeFromContinuingOperations": "31139000" }, "balance": { "goodwill": "1055777000", "inventory": "None", "commonStock": "74000", "currentDebt": "None", "investments": "None", "totalAssets": "2109298000", "longTermDebt": "1163182000", "shortTermDebt": "23160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99279000", "reportedCurrency": "USD", "retainedEarnings": "46652000", "totalLiabilities": "2074744000", "otherCurrentAssets": "517224000", "totalCurrentAssets": "642221000", "currentLongTermDebt": "23160000", "longTermInvestments": "None", "shortTermInvestments": "7605000", "currentNetReceivables": "83296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1467077000", "currentAccountsPayable": "46884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1186342000", "totalShareholderEquity": "34554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462639000", "totalCurrentLiabilities": "866679000", "otherNonCurrentLiabilities": "11496000", "totalNonCurrentLiabilities": "1208065000", "cashAndShortTermInvestments": "34096000", "commonStockSharesOutstanding": "46351379", "intangibleAssetsExcludingGoodwill": "99279000", "cashAndCashEquivalentsAtCarryingValue": "34096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51459000", "capitalExpenditures": "1668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342768000", "cashflowFromInvestment": "-14466000", "stockBasedCompensation": "23880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20551000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 295256000, "cost_of_revenue": 122972000, "gross_profit": 172284000, "ebit": 61673000, "ebitda": 83236000, "pretax_income": 45833000, "tax_provision": 9144000, "net_income": 36689000, "net_income_to_common": 36689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 758975000, "total_current_assets": 930090000, "total_assets": 2390682000, "short_term_debt": 22660000, "long_term_debt": 1087037000, "total_debt": 1109697000, "total_liabilities": 2305628000, "total_equity": 85054000, "shares_outstanding": 47960158, "goodwill_and_intangibles": 1319310999 }, "cash_flow": { "operating_cash_flow": 58010000, "capital_expenditure": 2962000, "free_cash_flow": 60972000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30218, "ticker_id": 5080, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61673000", "ebitda": "83236000", "netIncome": "36689000", "grossProfit": "172284000", "depreciation": "None", "totalRevenue": "295256000", "costOfRevenue": "122972000", "interestIncome": "1898000", "incomeBeforeTax": "45833000", "interestExpense": "15840000", "operatingIncome": "59142000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9144000", "reportedCurrency": "USD", "netInterestIncome": "-13942000", "nonInterestIncome": "None", "operatingExpenses": "113142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33778000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21563000", "sellingGeneralAndAdministrative": "34031000", "netIncomeFromContinuingOperations": "36689000" }, "balance": { "goodwill": "1056815000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2390682000", "longTermDebt": "1087037000", "shortTermDebt": "22660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "262495999", "reportedCurrency": "USD", "retainedEarnings": "15513000", "totalLiabilities": "2305628000", "otherCurrentAssets": "89290000", "totalCurrentAssets": "930090000", "currentLongTermDebt": "22660000", "longTermInvestments": "None", "shortTermInvestments": "1308000", "currentNetReceivables": "81825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1460591999", "currentAccountsPayable": "27344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118907000", "totalShareholderEquity": "85054000", "capitalLeaseObligations": "6164000", "otherCurrentLiabilities": "763105000", "totalCurrentLiabilities": "1182095000", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "1123533000", "cashAndShortTermInvestments": "758975000", "commonStockSharesOutstanding": "47960158", "intangibleAssetsExcludingGoodwill": "262495999", "cashAndCashEquivalentsAtCarryingValue": "758975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36689000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58010000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "260673000", "cashflowFromInvestment": "-17630000", "stockBasedCompensation": "21831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295256000, "cost_of_revenue": 122972000, "gross_profit": 172284000, "research_and_development": 33778000, "selling_general_admin": 34031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61673000, "depreciation_amortisation": 21563000, "ebitda": 83236000, "interest_expense": 15840000, "interest_income": null, "other_non_operating": null, "pretax_income": 45833000, "tax_provision": 9144000, "effective_tax_rate": null, "net_income": 36689000, "net_income_continuing_ops": 36689000, "net_income_to_common": 36689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 758975000, "short_term_investments": 1308000, "net_receivables": 81825000, "inventory": null, "other_current_assets": null, "total_current_assets": 930090000, "net_ppe": null, "goodwill": 1056815000, "intangible_assets": 262495999, "goodwill_and_intangibles": 1319310999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1460591999, "total_assets": 2390682000, "short_term_debt": 22660000, "accounts_payable": 27344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1182095000, "long_term_debt": 1087037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1123533000, "total_liabilities": 2305628000, "total_debt": 1109697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15513000, "total_equity": 85054000, "shares_outstanding": 47960158, "operating_cash_flow": 58010000, "stock_based_compensation": 21831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 260673000, "free_cash_flow": 60972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61673000", "ebitda": "83236000", "netIncome": "36689000", "grossProfit": "172284000", "depreciation": "None", "totalRevenue": "295256000", "costOfRevenue": "122972000", "interestIncome": "1898000", "incomeBeforeTax": "45833000", "interestExpense": "15840000", "operatingIncome": "59142000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9144000", "reportedCurrency": "USD", "netInterestIncome": "-13942000", "nonInterestIncome": "None", "operatingExpenses": "113142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33778000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21563000", "sellingGeneralAndAdministrative": "34031000", "netIncomeFromContinuingOperations": "36689000" }, "balance": { "goodwill": "1056815000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2390682000", "longTermDebt": "1087037000", "shortTermDebt": "22660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "262495999", "reportedCurrency": "USD", "retainedEarnings": "15513000", "totalLiabilities": "2305628000", "otherCurrentAssets": "89290000", "totalCurrentAssets": "930090000", "currentLongTermDebt": "22660000", "longTermInvestments": "None", "shortTermInvestments": "1308000", "currentNetReceivables": "81825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1460591999", "currentAccountsPayable": "27344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118907000", "totalShareholderEquity": "85054000", "capitalLeaseObligations": "6164000", "otherCurrentLiabilities": "763105000", "totalCurrentLiabilities": "1182095000", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "1123533000", "cashAndShortTermInvestments": "758975000", "commonStockSharesOutstanding": "47960158", "intangibleAssetsExcludingGoodwill": "262495999", "cashAndCashEquivalentsAtCarryingValue": "758975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36689000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58010000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "260673000", "cashflowFromInvestment": "-17630000", "stockBasedCompensation": "21831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2794000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 281143000, "cost_of_revenue": 113653000, "gross_profit": 167490000, "ebit": 57818000, "ebitda": 79124000, "pretax_income": 41044000, "tax_provision": -6448000, "net_income": 47492000, "net_income_to_common": 47492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38255000, "total_current_assets": 638835000, "total_assets": 2104441000, "short_term_debt": 24200000, "long_term_debt": 1042005000, "total_debt": 1066205000, "total_liabilities": 1996252000, "total_equity": 108189000, "shares_outstanding": 48498285, "goodwill_and_intangibles": 1323427000 }, "cash_flow": { "operating_cash_flow": 139211000, "capital_expenditure": 3494000, "free_cash_flow": 142705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30220, "ticker_id": 5080, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57818000", "ebitda": "79124000", "netIncome": "47492000", "grossProfit": "167490000", "depreciation": "None", "totalRevenue": "281143000", "costOfRevenue": "113653000", "interestIncome": "2371000", "incomeBeforeTax": "41044000", "interestExpense": "16774000", "operatingIncome": "54573000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6448000", "reportedCurrency": "USD", "netInterestIncome": "-14403000", "nonInterestIncome": "None", "operatingExpenses": "112917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21306000", "sellingGeneralAndAdministrative": "31044000", "netIncomeFromContinuingOperations": "47492000" }, "balance": { "goodwill": "1056656000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2104441000", "longTermDebt": "1042005000", "shortTermDebt": "24200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "266771000", "reportedCurrency": "USD", "retainedEarnings": "-21176000", "totalLiabilities": "1996252000", "otherCurrentAssets": "514023000", "totalCurrentAssets": "638835000", "currentLongTermDebt": "22613000", "longTermInvestments": "None", "shortTermInvestments": "3996000", "currentNetReceivables": "86557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465606000", "currentAccountsPayable": "48761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1071235000", "totalShareholderEquity": "108189000", "capitalLeaseObligations": "6617000", "otherCurrentLiabilities": "451602000", "totalCurrentLiabilities": "929382000", "otherNonCurrentLiabilities": "8816000", "totalNonCurrentLiabilities": "1066870000", "cashAndShortTermInvestments": "38255000", "commonStockSharesOutstanding": "48498285", "intangibleAssetsExcludingGoodwill": "266771000", "cashAndCashEquivalentsAtCarryingValue": "38255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47435000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139211000", "capitalExpenditures": "3494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576166000", "cashflowFromInvestment": "-15975000", "stockBasedCompensation": "21657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30133000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281143000, "cost_of_revenue": 113653000, "gross_profit": 167490000, "research_and_development": 37198000, "selling_general_admin": 31044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57818000, "depreciation_amortisation": 21306000, "ebitda": 79124000, "interest_expense": 16774000, "interest_income": null, "other_non_operating": null, "pretax_income": 41044000, "tax_provision": -6448000, "effective_tax_rate": null, "net_income": 47492000, "net_income_continuing_ops": 47492000, "net_income_to_common": 47492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38255000, "short_term_investments": 3996000, "net_receivables": 86557000, "inventory": null, "other_current_assets": null, "total_current_assets": 638835000, "net_ppe": null, "goodwill": 1056656000, "intangible_assets": 266771000, "goodwill_and_intangibles": 1323427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465606000, "total_assets": 2104441000, "short_term_debt": 24200000, "accounts_payable": 48761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929382000, "long_term_debt": 1042005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1066870000, "total_liabilities": 1996252000, "total_debt": 1066205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21176000, "total_equity": 108189000, "shares_outstanding": 48498285, "operating_cash_flow": 139211000, "stock_based_compensation": 21657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15975000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -576166000, "free_cash_flow": 142705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57818000", "ebitda": "79124000", "netIncome": "47492000", "grossProfit": "167490000", "depreciation": "None", "totalRevenue": "281143000", "costOfRevenue": "113653000", "interestIncome": "2371000", "incomeBeforeTax": "41044000", "interestExpense": "16774000", "operatingIncome": "54573000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6448000", "reportedCurrency": "USD", "netInterestIncome": "-14403000", "nonInterestIncome": "None", "operatingExpenses": "112917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21306000", "sellingGeneralAndAdministrative": "31044000", "netIncomeFromContinuingOperations": "47492000" }, "balance": { "goodwill": "1056656000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2104441000", "longTermDebt": "1042005000", "shortTermDebt": "24200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "266771000", "reportedCurrency": "USD", "retainedEarnings": "-21176000", "totalLiabilities": "1996252000", "otherCurrentAssets": "514023000", "totalCurrentAssets": "638835000", "currentLongTermDebt": "22613000", "longTermInvestments": "None", "shortTermInvestments": "3996000", "currentNetReceivables": "86557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465606000", "currentAccountsPayable": "48761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1071235000", "totalShareholderEquity": "108189000", "capitalLeaseObligations": "6617000", "otherCurrentLiabilities": "451602000", "totalCurrentLiabilities": "929382000", "otherNonCurrentLiabilities": "8816000", "totalNonCurrentLiabilities": "1066870000", "cashAndShortTermInvestments": "38255000", "commonStockSharesOutstanding": "48498285", "intangibleAssetsExcludingGoodwill": "266771000", "cashAndCashEquivalentsAtCarryingValue": "38255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47435000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139211000", "capitalExpenditures": "3494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576166000", "cashflowFromInvestment": "-15975000", "stockBasedCompensation": "21657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30133000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4099000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 281382000, "cost_of_revenue": 113633000, "gross_profit": 167749000, "ebit": 57804000, "ebitda": 79503000, "pretax_income": 39393000, "tax_provision": 13413000, "net_income": 25980000, "net_income_to_common": 25980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41566000, "total_current_assets": 1153969000, "total_assets": 2629393000, "short_term_debt": 24009000, "long_term_debt": 1136112000, "total_debt": 1160121000, "total_liabilities": 2541443000, "total_equity": 87950000, "shares_outstanding": 48248057, "goodwill_and_intangibles": 1332322000 }, "cash_flow": { "operating_cash_flow": 66941000, "capital_expenditure": 15440000, "free_cash_flow": 82381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30221, "ticker_id": 5080, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57804000", "ebitda": "79503000", "netIncome": "25980000", "grossProfit": "167749000", "depreciation": "None", "totalRevenue": "281382000", "costOfRevenue": "113633000", "interestIncome": "1968000", "incomeBeforeTax": "39393000", "interestExpense": "18411000", "operatingIncome": "56686000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13413000", "reportedCurrency": "USD", "netInterestIncome": "-16443000", "nonInterestIncome": "None", "operatingExpenses": "111063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33595000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21699000", "sellingGeneralAndAdministrative": "32856000", "netIncomeFromContinuingOperations": "25980000" }, "balance": { "goodwill": "1057927000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2629393000", "longTermDebt": "1136112000", "shortTermDebt": "24009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "274395000", "reportedCurrency": "USD", "retainedEarnings": "-53456000", "totalLiabilities": "2541443000", "otherCurrentAssets": "961470000", "totalCurrentAssets": "1153969000", "currentLongTermDebt": "22566000", "longTermInvestments": "None", "shortTermInvestments": "5696000", "currentNetReceivables": "150933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1475424000", "currentAccountsPayable": "42664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1165647000", "totalShareholderEquity": "87950000", "capitalLeaseObligations": "6969000", "otherCurrentLiabilities": "903534000", "totalCurrentLiabilities": "1380057000", "otherNonCurrentLiabilities": "7796000", "totalNonCurrentLiabilities": "1161386000", "cashAndShortTermInvestments": "41566000", "commonStockSharesOutstanding": "48248057", "intangibleAssetsExcludingGoodwill": "274395000", "cashAndCashEquivalentsAtCarryingValue": "41566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66941000", "capitalExpenditures": "15440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "398126000", "cashflowFromInvestment": "-15440000", "stockBasedCompensation": "27252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281382000, "cost_of_revenue": 113633000, "gross_profit": 167749000, "research_and_development": 33595000, "selling_general_admin": 32856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57804000, "depreciation_amortisation": 21699000, "ebitda": 79503000, "interest_expense": 18411000, "interest_income": null, "other_non_operating": null, "pretax_income": 39393000, "tax_provision": 13413000, "effective_tax_rate": null, "net_income": 25980000, "net_income_continuing_ops": 25980000, "net_income_to_common": 25980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41566000, "short_term_investments": 5696000, "net_receivables": 150933000, "inventory": null, "other_current_assets": null, "total_current_assets": 1153969000, "net_ppe": null, "goodwill": 1057927000, "intangible_assets": 274395000, "goodwill_and_intangibles": 1332322000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1475424000, "total_assets": 2629393000, "short_term_debt": 24009000, "accounts_payable": 42664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1380057000, "long_term_debt": 1136112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1161386000, "total_liabilities": 2541443000, "total_debt": 1160121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53456000, "total_equity": 87950000, "shares_outstanding": 48248057, "operating_cash_flow": 66941000, "stock_based_compensation": 27252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 398126000, "free_cash_flow": 82381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57804000", "ebitda": "79503000", "netIncome": "25980000", "grossProfit": "167749000", "depreciation": "None", "totalRevenue": "281382000", "costOfRevenue": "113633000", "interestIncome": "1968000", "incomeBeforeTax": "39393000", "interestExpense": "18411000", "operatingIncome": "56686000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13413000", "reportedCurrency": "USD", "netInterestIncome": "-16443000", "nonInterestIncome": "None", "operatingExpenses": "111063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33595000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21699000", "sellingGeneralAndAdministrative": "32856000", "netIncomeFromContinuingOperations": "25980000" }, "balance": { "goodwill": "1057927000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2629393000", "longTermDebt": "1136112000", "shortTermDebt": "24009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "274395000", "reportedCurrency": "USD", "retainedEarnings": "-53456000", "totalLiabilities": "2541443000", "otherCurrentAssets": "961470000", "totalCurrentAssets": "1153969000", "currentLongTermDebt": "22566000", "longTermInvestments": "None", "shortTermInvestments": "5696000", "currentNetReceivables": "150933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1475424000", "currentAccountsPayable": "42664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1165647000", "totalShareholderEquity": "87950000", "capitalLeaseObligations": "6969000", "otherCurrentLiabilities": "903534000", "totalCurrentLiabilities": "1380057000", "otherNonCurrentLiabilities": "7796000", "totalNonCurrentLiabilities": "1161386000", "cashAndShortTermInvestments": "41566000", "commonStockSharesOutstanding": "48248057", "intangibleAssetsExcludingGoodwill": "274395000", "cashAndCashEquivalentsAtCarryingValue": "41566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66941000", "capitalExpenditures": "15440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "398126000", "cashflowFromInvestment": "-15440000", "stockBasedCompensation": "27252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21699000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 270661000, "cost_of_revenue": 114815000, "gross_profit": 155846000, "ebit": 22535000, "ebitda": 44182000, "pretax_income": 5590000, "tax_provision": 723000, "net_income": 4867000, "net_income_to_common": 4867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37243000, "total_current_assets": 627452000, "total_assets": 2102219000, "short_term_debt": 23350000, "long_term_debt": 1182343000, "total_debt": 1205693000, "total_liabilities": 2069044000, "total_equity": 33175000, "shares_outstanding": 49445079, "goodwill_and_intangibles": 1180628000 }, "cash_flow": { "operating_cash_flow": 1388000, "capital_expenditure": 688000, "free_cash_flow": 2076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30222, "ticker_id": 5080, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22535000", "ebitda": "44182000", "netIncome": "4867000", "grossProfit": "155846000", "depreciation": "None", "totalRevenue": "270661000", "costOfRevenue": "114815000", "interestIncome": "1655000", "incomeBeforeTax": "5590000", "interestExpense": "16945000", "operatingIncome": "20430000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "723000", "reportedCurrency": "USD", "netInterestIncome": "-15290000", "nonInterestIncome": "None", "operatingExpenses": "135416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21647000", "sellingGeneralAndAdministrative": "56679000", "netIncomeFromContinuingOperations": "4867000" }, "balance": { "goodwill": "1054290000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2102219000", "longTermDebt": "1182343000", "shortTermDebt": "23350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "126338000", "reportedCurrency": "USD", "retainedEarnings": "-79436000", "totalLiabilities": "2069044000", "otherCurrentAssets": "507582000", "totalCurrentAssets": "627452000", "currentLongTermDebt": "23350000", "longTermInvestments": "None", "shortTermInvestments": "4522000", "currentNetReceivables": "78105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1474767000", "currentAccountsPayable": "46435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25745000", "totalShareholderEquity": "33175000", "capitalLeaseObligations": "2395000", "otherCurrentLiabilities": "-46435000", "totalCurrentLiabilities": "863898000", "otherNonCurrentLiabilities": "4771000", "totalNonCurrentLiabilities": "1205146000", "cashAndShortTermInvestments": "37243000", "commonStockSharesOutstanding": "49445079", "intangibleAssetsExcludingGoodwill": "126338000", "cashAndCashEquivalentsAtCarryingValue": "37243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1388000", "capitalExpenditures": "688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330032000", "cashflowFromInvestment": "-25893000", "stockBasedCompensation": "22170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270661000, "cost_of_revenue": 114815000, "gross_profit": 155846000, "research_and_development": 33559000, "selling_general_admin": 56679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22535000, "depreciation_amortisation": 21647000, "ebitda": 44182000, "interest_expense": 16945000, "interest_income": null, "other_non_operating": null, "pretax_income": 5590000, "tax_provision": 723000, "effective_tax_rate": null, "net_income": 4867000, "net_income_continuing_ops": 4867000, "net_income_to_common": 4867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37243000, "short_term_investments": 4522000, "net_receivables": 78105000, "inventory": null, "other_current_assets": null, "total_current_assets": 627452000, "net_ppe": null, "goodwill": 1054290000, "intangible_assets": 126338000, "goodwill_and_intangibles": 1180628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1474767000, "total_assets": 2102219000, "short_term_debt": 23350000, "accounts_payable": 46435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 863898000, "long_term_debt": 1182343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1205146000, "total_liabilities": 2069044000, "total_debt": 1205693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79436000, "total_equity": 33175000, "shares_outstanding": 49445079, "operating_cash_flow": 1388000, "stock_based_compensation": 22170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -330032000, "free_cash_flow": 2076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22535000", "ebitda": "44182000", "netIncome": "4867000", "grossProfit": "155846000", "depreciation": "None", "totalRevenue": "270661000", "costOfRevenue": "114815000", "interestIncome": "1655000", "incomeBeforeTax": "5590000", "interestExpense": "16945000", "operatingIncome": "20430000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "723000", "reportedCurrency": "USD", "netInterestIncome": "-15290000", "nonInterestIncome": "None", "operatingExpenses": "135416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21647000", "sellingGeneralAndAdministrative": "56679000", "netIncomeFromContinuingOperations": "4867000" }, "balance": { "goodwill": "1054290000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "2102219000", "longTermDebt": "1182343000", "shortTermDebt": "23350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "126338000", "reportedCurrency": "USD", "retainedEarnings": "-79436000", "totalLiabilities": "2069044000", "otherCurrentAssets": "507582000", "totalCurrentAssets": "627452000", "currentLongTermDebt": "23350000", "longTermInvestments": "None", "shortTermInvestments": "4522000", "currentNetReceivables": "78105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1474767000", "currentAccountsPayable": "46435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25745000", "totalShareholderEquity": "33175000", "capitalLeaseObligations": "2395000", "otherCurrentLiabilities": "-46435000", "totalCurrentLiabilities": "863898000", "otherNonCurrentLiabilities": "4771000", "totalNonCurrentLiabilities": "1205146000", "cashAndShortTermInvestments": "37243000", "commonStockSharesOutstanding": "49445079", "intangibleAssetsExcludingGoodwill": "126338000", "cashAndCashEquivalentsAtCarryingValue": "37243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1388000", "capitalExpenditures": "688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330032000", "cashflowFromInvestment": "-25893000", "stockBasedCompensation": "22170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21647000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 302232000, "cost_of_revenue": 137869000, "gross_profit": 164363000, "ebit": 62936000, "ebitda": 92983000, "pretax_income": -377750000, "tax_provision": -46986000, "net_income": -330764000, "net_income_to_common": -330764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67628000, "total_current_assets": 976308000, "total_assets": 2495715000, "short_term_debt": 28364000, "long_term_debt": 1051110000, "total_debt": 1079474000, "total_liabilities": 2353722000, "total_equity": 141993000, "shares_outstanding": 49051000, "goodwill_and_intangibles": 1333706000 }, "cash_flow": { "operating_cash_flow": 73582000, "capital_expenditure": 208000, "free_cash_flow": 73790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30223, "ticker_id": 5080, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62936000", "ebitda": "92983000", "netIncome": "-330764000", "grossProfit": "164363000", "depreciation": "None", "totalRevenue": "302232000", "costOfRevenue": "137869000", "interestIncome": "1865000", "incomeBeforeTax": "-377750000", "interestExpense": "15503000", "operatingIncome": "-367142000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-46986000", "reportedCurrency": "USD", "netInterestIncome": "-13638000", "nonInterestIncome": "None", "operatingExpenses": "531505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61948000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30047000", "sellingGeneralAndAdministrative": "11163000", "netIncomeFromContinuingOperations": "-330764000" }, "balance": { "goodwill": "1052506000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2495715000", "longTermDebt": "1051110000", "shortTermDebt": "28364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281200000", "reportedCurrency": "USD", "retainedEarnings": "-88082000", "totalLiabilities": "2353722000", "otherCurrentAssets": "823171000", "totalCurrentAssets": "976308000", "currentLongTermDebt": "23875000", "longTermInvestments": "None", "shortTermInvestments": "1970000", "currentNetReceivables": "83539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1519407000", "currentAccountsPayable": "50810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1109171000", "totalShareholderEquity": "141993000", "capitalLeaseObligations": "34186000", "otherCurrentLiabilities": "813394000", "totalCurrentLiabilities": "1252097000", "otherNonCurrentLiabilities": "4796000", "totalNonCurrentLiabilities": "1101625000", "cashAndShortTermInvestments": "67628000", "commonStockSharesOutstanding": "49051000", "intangibleAssetsExcludingGoodwill": "281200000", "cashAndCashEquivalentsAtCarryingValue": "67628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-334543000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73582000", "capitalExpenditures": "208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295766000", "cashflowFromInvestment": "-17083000", "stockBasedCompensation": "28538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302232000, "cost_of_revenue": 137869000, "gross_profit": 164363000, "research_and_development": 61948000, "selling_general_admin": 11163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62936000, "depreciation_amortisation": 30047000, "ebitda": 92983000, "interest_expense": 15503000, "interest_income": null, "other_non_operating": null, "pretax_income": -377750000, "tax_provision": -46986000, "effective_tax_rate": null, "net_income": -330764000, "net_income_continuing_ops": -330764000, "net_income_to_common": -330764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67628000, "short_term_investments": 1970000, "net_receivables": 83539000, "inventory": null, "other_current_assets": null, "total_current_assets": 976308000, "net_ppe": null, "goodwill": 1052506000, "intangible_assets": 281200000, "goodwill_and_intangibles": 1333706000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1519407000, "total_assets": 2495715000, "short_term_debt": 28364000, "accounts_payable": 50810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1252097000, "long_term_debt": 1051110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1101625000, "total_liabilities": 2353722000, "total_debt": 1079474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88082000, "total_equity": 141993000, "shares_outstanding": 49051000, "operating_cash_flow": 73582000, "stock_based_compensation": 28538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 295766000, "free_cash_flow": 73790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62936000", "ebitda": "92983000", "netIncome": "-330764000", "grossProfit": "164363000", "depreciation": "None", "totalRevenue": "302232000", "costOfRevenue": "137869000", "interestIncome": "1865000", "incomeBeforeTax": "-377750000", "interestExpense": "15503000", "operatingIncome": "-367142000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-46986000", "reportedCurrency": "USD", "netInterestIncome": "-13638000", "nonInterestIncome": "None", "operatingExpenses": "531505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61948000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30047000", "sellingGeneralAndAdministrative": "11163000", "netIncomeFromContinuingOperations": "-330764000" }, "balance": { "goodwill": "1052506000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2495715000", "longTermDebt": "1051110000", "shortTermDebt": "28364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281200000", "reportedCurrency": "USD", "retainedEarnings": "-88082000", "totalLiabilities": "2353722000", "otherCurrentAssets": "823171000", "totalCurrentAssets": "976308000", "currentLongTermDebt": "23875000", "longTermInvestments": "None", "shortTermInvestments": "1970000", "currentNetReceivables": "83539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1519407000", "currentAccountsPayable": "50810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1109171000", "totalShareholderEquity": "141993000", "capitalLeaseObligations": "34186000", "otherCurrentLiabilities": "813394000", "totalCurrentLiabilities": "1252097000", "otherNonCurrentLiabilities": "4796000", "totalNonCurrentLiabilities": "1101625000", "cashAndShortTermInvestments": "67628000", "commonStockSharesOutstanding": "49051000", "intangibleAssetsExcludingGoodwill": "281200000", "cashAndCashEquivalentsAtCarryingValue": "67628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-334543000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73582000", "capitalExpenditures": "208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295766000", "cashflowFromInvestment": "-17083000", "stockBasedCompensation": "28538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30801000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 286598000, "cost_of_revenue": 129290000, "gross_profit": 157308000, "ebit": 44144000, "ebitda": 75209000, "pretax_income": 30004000, "tax_provision": 11714000, "net_income": 18290000, "net_income_to_common": 18290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34633000, "total_current_assets": 655558000, "total_assets": 2600974000, "short_term_debt": 28537000, "long_term_debt": 977019000, "total_debt": 1005556000, "total_liabilities": 2056647000, "total_equity": 544327000, "shares_outstanding": 51633000, "goodwill_and_intangibles": 1762397000 }, "cash_flow": { "operating_cash_flow": 103951000, "capital_expenditure": 15607000, "free_cash_flow": 119558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30225, "ticker_id": 5080, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44144000", "ebitda": "75209000", "netIncome": "18290000", "grossProfit": "157308000", "depreciation": "None", "totalRevenue": "286598000", "costOfRevenue": "129290000", "interestIncome": "3118000", "incomeBeforeTax": "30004000", "interestExpense": "14140000", "operatingIncome": "41147000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11714000", "reportedCurrency": "USD", "netInterestIncome": "-11022000", "nonInterestIncome": "None", "operatingExpenses": "116161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31065000", "sellingGeneralAndAdministrative": "27519000", "netIncomeFromContinuingOperations": "20542000" }, "balance": { "goodwill": "1056882000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2600974000", "longTermDebt": "977019000", "shortTermDebt": "28537000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "705515000", "reportedCurrency": "USD", "retainedEarnings": "246461000", "totalLiabilities": "2056647000", "otherCurrentAssets": "515594000", "totalCurrentAssets": "655558000", "currentLongTermDebt": "23830000", "longTermInvestments": "None", "shortTermInvestments": "7343000", "currentNetReceivables": "105331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1945416000", "currentAccountsPayable": "43983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1036067000", "totalShareholderEquity": "544327000", "capitalLeaseObligations": "35218000", "otherCurrentLiabilities": "478131000", "totalCurrentLiabilities": "962205000", "otherNonCurrentLiabilities": "12304000", "totalNonCurrentLiabilities": "1094442000", "cashAndShortTermInvestments": "34633000", "commonStockSharesOutstanding": "51633000", "intangibleAssetsExcludingGoodwill": "705515000", "cashAndCashEquivalentsAtCarryingValue": "34633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103951000", "capitalExpenditures": "15607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460774000", "cashflowFromInvestment": "-15607000", "stockBasedCompensation": "18574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286598000, "cost_of_revenue": 129290000, "gross_profit": 157308000, "research_and_development": 37916000, "selling_general_admin": 27519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44144000, "depreciation_amortisation": 31065000, "ebitda": 75209000, "interest_expense": 14140000, "interest_income": null, "other_non_operating": null, "pretax_income": 30004000, "tax_provision": 11714000, "effective_tax_rate": null, "net_income": 18290000, "net_income_continuing_ops": 20542000, "net_income_to_common": 18290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34633000, "short_term_investments": 7343000, "net_receivables": 105331000, "inventory": null, "other_current_assets": null, "total_current_assets": 655558000, "net_ppe": null, "goodwill": 1056882000, "intangible_assets": 705515000, "goodwill_and_intangibles": 1762397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1945416000, "total_assets": 2600974000, "short_term_debt": 28537000, "accounts_payable": 43983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962205000, "long_term_debt": 977019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1094442000, "total_liabilities": 2056647000, "total_debt": 1005556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246461000, "total_equity": 544327000, "shares_outstanding": 51633000, "operating_cash_flow": 103951000, "stock_based_compensation": 18574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -460774000, "free_cash_flow": 119558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44144000", "ebitda": "75209000", "netIncome": "18290000", "grossProfit": "157308000", "depreciation": "None", "totalRevenue": "286598000", "costOfRevenue": "129290000", "interestIncome": "3118000", "incomeBeforeTax": "30004000", "interestExpense": "14140000", "operatingIncome": "41147000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11714000", "reportedCurrency": "USD", "netInterestIncome": "-11022000", "nonInterestIncome": "None", "operatingExpenses": "116161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31065000", "sellingGeneralAndAdministrative": "27519000", "netIncomeFromContinuingOperations": "20542000" }, "balance": { "goodwill": "1056882000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2600974000", "longTermDebt": "977019000", "shortTermDebt": "28537000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "705515000", "reportedCurrency": "USD", "retainedEarnings": "246461000", "totalLiabilities": "2056647000", "otherCurrentAssets": "515594000", "totalCurrentAssets": "655558000", "currentLongTermDebt": "23830000", "longTermInvestments": "None", "shortTermInvestments": "7343000", "currentNetReceivables": "105331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1945416000", "currentAccountsPayable": "43983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1036067000", "totalShareholderEquity": "544327000", "capitalLeaseObligations": "35218000", "otherCurrentLiabilities": "478131000", "totalCurrentLiabilities": "962205000", "otherNonCurrentLiabilities": "12304000", "totalNonCurrentLiabilities": "1094442000", "cashAndShortTermInvestments": "34633000", "commonStockSharesOutstanding": "51633000", "intangibleAssetsExcludingGoodwill": "705515000", "cashAndCashEquivalentsAtCarryingValue": "34633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103951000", "capitalExpenditures": "15607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-460774000", "cashflowFromInvestment": "-15607000", "stockBasedCompensation": "18574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31065000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 287286000, "cost_of_revenue": 124700000, "gross_profit": 162586000, "ebit": 46292000, "ebitda": 76750000, "pretax_income": 29687000, "tax_provision": 7883000, "net_income": 21804000, "net_income_to_common": 21804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30438000, "total_current_assets": 1079173000, "total_assets": 3042748000, "short_term_debt": 28673000, "long_term_debt": 998071000, "total_debt": 1026744000, "total_liabilities": 2465411000, "total_equity": 577337000, "shares_outstanding": 51677418, "goodwill_and_intangibles": 1768235000 }, "cash_flow": { "operating_cash_flow": 53816000, "capital_expenditure": 5857000, "free_cash_flow": 59673000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30226, "ticker_id": 5080, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46292000", "ebitda": "76750000", "netIncome": "21804000", "grossProfit": "162586000", "depreciation": "None", "totalRevenue": "287286000", "costOfRevenue": "124700000", "interestIncome": "2815000", "incomeBeforeTax": "29687000", "interestExpense": "15715000", "operatingIncome": "42092000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7883000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "120494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39068000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30458000", "sellingGeneralAndAdministrative": "29243000", "netIncomeFromContinuingOperations": "21804000" }, "balance": { "goodwill": "1053249000", "inventory": "-7362000", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "3042748000", "longTermDebt": "998071000", "shortTermDebt": "28673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "714986000", "reportedCurrency": "USD", "retainedEarnings": "225919000", "totalLiabilities": "2465411000", "otherCurrentAssets": "892960000", "totalCurrentAssets": "1079173000", "currentLongTermDebt": "23786000", "longTermInvestments": "None", "shortTermInvestments": "7362000", "currentNetReceivables": "155775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1963575000", "currentAccountsPayable": "44038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063034000", "totalShareholderEquity": "577337000", "capitalLeaseObligations": "41177000", "otherCurrentLiabilities": "838739000", "totalCurrentLiabilities": "1348976000", "otherNonCurrentLiabilities": "4362000", "totalNonCurrentLiabilities": "1116435000", "cashAndShortTermInvestments": "30438000", "commonStockSharesOutstanding": "51677418", "intangibleAssetsExcludingGoodwill": "714986000", "cashAndCashEquivalentsAtCarryingValue": "30438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53816000", "capitalExpenditures": "5857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "420294000", "cashflowFromInvestment": "-26208000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287286000, "cost_of_revenue": 124700000, "gross_profit": 162586000, "research_and_development": 39068000, "selling_general_admin": 29243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46292000, "depreciation_amortisation": 30458000, "ebitda": 76750000, "interest_expense": 15715000, "interest_income": null, "other_non_operating": null, "pretax_income": 29687000, "tax_provision": 7883000, "effective_tax_rate": null, "net_income": 21804000, "net_income_continuing_ops": 21804000, "net_income_to_common": 21804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30438000, "short_term_investments": 7362000, "net_receivables": 155775000, "inventory": -7362000, "other_current_assets": null, "total_current_assets": 1079173000, "net_ppe": null, "goodwill": 1053249000, "intangible_assets": 714986000, "goodwill_and_intangibles": 1768235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1963575000, "total_assets": 3042748000, "short_term_debt": 28673000, "accounts_payable": 44038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1348976000, "long_term_debt": 998071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1116435000, "total_liabilities": 2465411000, "total_debt": 1026744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225919000, "total_equity": 577337000, "shares_outstanding": 51677418, "operating_cash_flow": 53816000, "stock_based_compensation": 24300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 420294000, "free_cash_flow": 59673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46292000", "ebitda": "76750000", "netIncome": "21804000", "grossProfit": "162586000", "depreciation": "None", "totalRevenue": "287286000", "costOfRevenue": "124700000", "interestIncome": "2815000", "incomeBeforeTax": "29687000", "interestExpense": "15715000", "operatingIncome": "42092000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7883000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "120494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39068000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30458000", "sellingGeneralAndAdministrative": "29243000", "netIncomeFromContinuingOperations": "21804000" }, "balance": { "goodwill": "1053249000", "inventory": "-7362000", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "3042748000", "longTermDebt": "998071000", "shortTermDebt": "28673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "714986000", "reportedCurrency": "USD", "retainedEarnings": "225919000", "totalLiabilities": "2465411000", "otherCurrentAssets": "892960000", "totalCurrentAssets": "1079173000", "currentLongTermDebt": "23786000", "longTermInvestments": "None", "shortTermInvestments": "7362000", "currentNetReceivables": "155775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1963575000", "currentAccountsPayable": "44038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063034000", "totalShareholderEquity": "577337000", "capitalLeaseObligations": "41177000", "otherCurrentLiabilities": "838739000", "totalCurrentLiabilities": "1348976000", "otherNonCurrentLiabilities": "4362000", "totalNonCurrentLiabilities": "1116435000", "cashAndShortTermInvestments": "30438000", "commonStockSharesOutstanding": "51677418", "intangibleAssetsExcludingGoodwill": "714986000", "cashAndCashEquivalentsAtCarryingValue": "30438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53816000", "capitalExpenditures": "5857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "420294000", "cashflowFromInvestment": "-26208000", "stockBasedCompensation": "24300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31093000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 279250000, "cost_of_revenue": 126206000, "gross_profit": 153044000, "ebit": 14066000, "ebitda": 44161000, "pretax_income": 3790000, "tax_provision": -1456000, "net_income": 5246000, "net_income_to_common": 5246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26376000, "total_current_assets": 577084000, "total_assets": 2549134000, "short_term_debt": 26016000, "long_term_debt": 1020520000, "total_debt": 1046536000, "total_liabilities": 2015080000, "total_equity": 534054000, "shares_outstanding": 53414495, "goodwill_and_intangibles": 1780629000 }, "cash_flow": { "operating_cash_flow": 64619000, "capital_expenditure": 13331000, "free_cash_flow": 77950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30227, "ticker_id": 5080, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14066000", "ebitda": "44161000", "netIncome": "5246000", "grossProfit": "153044000", "depreciation": "None", "totalRevenue": "279250000", "costOfRevenue": "126206000", "interestIncome": "2048000", "incomeBeforeTax": "3790000", "interestExpense": "10276000", "operatingIncome": "10719000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1456000", "reportedCurrency": "USD", "netInterestIncome": "-8228000", "nonInterestIncome": "None", "operatingExpenses": "142325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42802000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30095000", "sellingGeneralAndAdministrative": "47754000", "netIncomeFromContinuingOperations": "5246000" }, "balance": { "goodwill": "1053130000", "inventory": "-16293000", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2549134000", "longTermDebt": "1020520000", "shortTermDebt": "26016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "727499000", "reportedCurrency": "USD", "retainedEarnings": "204115000", "totalLiabilities": "2015080000", "otherCurrentAssets": "451082000", "totalCurrentAssets": "577084000", "currentLongTermDebt": "19302000", "longTermInvestments": "None", "shortTermInvestments": "3529000", "currentNetReceivables": "99626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1972050000", "currentAccountsPayable": "407699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1085028000", "totalShareholderEquity": "534054000", "capitalLeaseObligations": "45206000", "otherCurrentLiabilities": "38804000", "totalCurrentLiabilities": "862627000", "otherNonCurrentLiabilities": "4163000", "totalNonCurrentLiabilities": "1152453000", "cashAndShortTermInvestments": "26376000", "commonStockSharesOutstanding": "53414495", "intangibleAssetsExcludingGoodwill": "727499000", "cashAndCashEquivalentsAtCarryingValue": "26376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64619000", "capitalExpenditures": "13331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394637000", "cashflowFromInvestment": "-14510000", "stockBasedCompensation": "33570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279250000, "cost_of_revenue": 126206000, "gross_profit": 153044000, "research_and_development": 42802000, "selling_general_admin": 47754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14066000, "depreciation_amortisation": 30095000, "ebitda": 44161000, "interest_expense": 10276000, "interest_income": null, "other_non_operating": null, "pretax_income": 3790000, "tax_provision": -1456000, "effective_tax_rate": null, "net_income": 5246000, "net_income_continuing_ops": 5246000, "net_income_to_common": 5246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26376000, "short_term_investments": 3529000, "net_receivables": 99626000, "inventory": -16293000, "other_current_assets": null, "total_current_assets": 577084000, "net_ppe": null, "goodwill": 1053130000, "intangible_assets": 727499000, "goodwill_and_intangibles": 1780629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1972050000, "total_assets": 2549134000, "short_term_debt": 26016000, "accounts_payable": 407699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 862627000, "long_term_debt": 1020520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152453000, "total_liabilities": 2015080000, "total_debt": 1046536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204115000, "total_equity": 534054000, "shares_outstanding": 53414495, "operating_cash_flow": 64619000, "stock_based_compensation": 33570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394637000, "free_cash_flow": 77950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14066000", "ebitda": "44161000", "netIncome": "5246000", "grossProfit": "153044000", "depreciation": "None", "totalRevenue": "279250000", "costOfRevenue": "126206000", "interestIncome": "2048000", "incomeBeforeTax": "3790000", "interestExpense": "10276000", "operatingIncome": "10719000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1456000", "reportedCurrency": "USD", "netInterestIncome": "-8228000", "nonInterestIncome": "None", "operatingExpenses": "142325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42802000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30095000", "sellingGeneralAndAdministrative": "47754000", "netIncomeFromContinuingOperations": "5246000" }, "balance": { "goodwill": "1053130000", "inventory": "-16293000", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2549134000", "longTermDebt": "1020520000", "shortTermDebt": "26016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "727499000", "reportedCurrency": "USD", "retainedEarnings": "204115000", "totalLiabilities": "2015080000", "otherCurrentAssets": "451082000", "totalCurrentAssets": "577084000", "currentLongTermDebt": "19302000", "longTermInvestments": "None", "shortTermInvestments": "3529000", "currentNetReceivables": "99626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1972050000", "currentAccountsPayable": "407699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1085028000", "totalShareholderEquity": "534054000", "capitalLeaseObligations": "45206000", "otherCurrentLiabilities": "38804000", "totalCurrentLiabilities": "862627000", "otherNonCurrentLiabilities": "4163000", "totalNonCurrentLiabilities": "1152453000", "cashAndShortTermInvestments": "26376000", "commonStockSharesOutstanding": "53414495", "intangibleAssetsExcludingGoodwill": "727499000", "cashAndCashEquivalentsAtCarryingValue": "26376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64619000", "capitalExpenditures": "13331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394637000", "cashflowFromInvestment": "-14510000", "stockBasedCompensation": "33570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30095000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 295011000, "cost_of_revenue": 135835000, "gross_profit": 159176000, "ebit": 43394000, "ebitda": 71254000, "pretax_income": 26255000, "tax_provision": 20856000, "net_income": 5399000, "net_income_to_common": 5399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31251000, "total_current_assets": 929757000, "total_assets": 2912279000, "short_term_debt": 19259000, "long_term_debt": 760405000, "total_debt": 779664000, "total_liabilities": 2103574000, "total_equity": 808705000, "shares_outstanding": 54439689, "goodwill_and_intangibles": 1795869000 }, "cash_flow": { "operating_cash_flow": -3349000, "capital_expenditure": 442000, "free_cash_flow": -2907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30228, "ticker_id": 5080, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43394000", "ebitda": "71254000", "netIncome": "5399000", "grossProfit": "159176000", "depreciation": "None", "totalRevenue": "295011000", "costOfRevenue": "135835000", "interestIncome": "2265000", "incomeBeforeTax": "26255000", "interestExpense": "8473000", "operatingIncome": "32314000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20856000", "reportedCurrency": "USD", "netInterestIncome": "-6208000", "nonInterestIncome": "None", "operatingExpenses": "126862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38602000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27860000", "sellingGeneralAndAdministrative": "24276000", "netIncomeFromContinuingOperations": "5399000" }, "balance": { "goodwill": "1053738000", "inventory": "-16198000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "2912279000", "longTermDebt": "760405000", "shortTermDebt": "19259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "742131000", "reportedCurrency": "USD", "retainedEarnings": "198869000", "totalLiabilities": "2103574000", "otherCurrentAssets": "796291000", "totalCurrentAssets": "929757000", "currentLongTermDebt": "19259000", "longTermInvestments": "None", "shortTermInvestments": "353000", "currentNetReceivables": "102215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982522000", "currentAccountsPayable": "25184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "819749000", "totalShareholderEquity": "808705000", "capitalLeaseObligations": "40085000", "otherCurrentLiabilities": "760164000", "totalCurrentLiabilities": "1197137000", "otherNonCurrentLiabilities": "10258000", "totalNonCurrentLiabilities": "906437000", "cashAndShortTermInvestments": "31251000", "commonStockSharesOutstanding": "54439689", "intangibleAssetsExcludingGoodwill": "742131000", "cashAndCashEquivalentsAtCarryingValue": "31251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42242000", "operatingCashflow": "-3349000", "capitalExpenditures": "442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "353781000", "cashflowFromInvestment": "-15221000", "stockBasedCompensation": "32094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295011000, "cost_of_revenue": 135835000, "gross_profit": 159176000, "research_and_development": 38602000, "selling_general_admin": 24276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43394000, "depreciation_amortisation": 27860000, "ebitda": 71254000, "interest_expense": 8473000, "interest_income": null, "other_non_operating": null, "pretax_income": 26255000, "tax_provision": 20856000, "effective_tax_rate": null, "net_income": 5399000, "net_income_continuing_ops": 5399000, "net_income_to_common": 5399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31251000, "short_term_investments": 353000, "net_receivables": 102215000, "inventory": -16198000, "other_current_assets": null, "total_current_assets": 929757000, "net_ppe": null, "goodwill": 1053738000, "intangible_assets": 742131000, "goodwill_and_intangibles": 1795869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1982522000, "total_assets": 2912279000, "short_term_debt": 19259000, "accounts_payable": 25184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1197137000, "long_term_debt": 760405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 906437000, "total_liabilities": 2103574000, "total_debt": 779664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 198869000, "total_equity": 808705000, "shares_outstanding": 54439689, "operating_cash_flow": -3349000, "stock_based_compensation": 32094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 353781000, "free_cash_flow": -2907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43394000", "ebitda": "71254000", "netIncome": "5399000", "grossProfit": "159176000", "depreciation": "None", "totalRevenue": "295011000", "costOfRevenue": "135835000", "interestIncome": "2265000", "incomeBeforeTax": "26255000", "interestExpense": "8473000", "operatingIncome": "32314000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20856000", "reportedCurrency": "USD", "netInterestIncome": "-6208000", "nonInterestIncome": "None", "operatingExpenses": "126862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38602000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27860000", "sellingGeneralAndAdministrative": "24276000", "netIncomeFromContinuingOperations": "5399000" }, "balance": { "goodwill": "1053738000", "inventory": "-16198000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "2912279000", "longTermDebt": "760405000", "shortTermDebt": "19259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "742131000", "reportedCurrency": "USD", "retainedEarnings": "198869000", "totalLiabilities": "2103574000", "otherCurrentAssets": "796291000", "totalCurrentAssets": "929757000", "currentLongTermDebt": "19259000", "longTermInvestments": "None", "shortTermInvestments": "353000", "currentNetReceivables": "102215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982522000", "currentAccountsPayable": "25184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "819749000", "totalShareholderEquity": "808705000", "capitalLeaseObligations": "40085000", "otherCurrentLiabilities": "760164000", "totalCurrentLiabilities": "1197137000", "otherNonCurrentLiabilities": "10258000", "totalNonCurrentLiabilities": "906437000", "cashAndShortTermInvestments": "31251000", "commonStockSharesOutstanding": "54439689", "intangibleAssetsExcludingGoodwill": "742131000", "cashAndCashEquivalentsAtCarryingValue": "31251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42242000", "operatingCashflow": "-3349000", "capitalExpenditures": "442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "353781000", "cashflowFromInvestment": "-15221000", "stockBasedCompensation": "32094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27860000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 277626000, "cost_of_revenue": 121766000, "gross_profit": 155860000, "ebit": 33130000, "ebitda": 61135000, "pretax_income": 18086000, "tax_provision": 9069000, "net_income": 9017000, "net_income_to_common": 9017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31091000, "total_current_assets": 579406000, "total_assets": 2603278000, "short_term_debt": 26007000, "long_term_debt": 723376000, "total_debt": 749383000, "total_liabilities": 1803107000, "total_equity": 800171000, "shares_outstanding": 54089897, "goodwill_and_intangibles": 1801269000 }, "cash_flow": { "operating_cash_flow": 127981000, "capital_expenditure": 1464000, "free_cash_flow": 129445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30230, "ticker_id": 5080, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33130000", "ebitda": "61135000", "netIncome": "9017000", "grossProfit": "155860000", "depreciation": "None", "totalRevenue": "277626000", "costOfRevenue": "121766000", "interestIncome": "3012000", "incomeBeforeTax": "18086000", "interestExpense": "9620000", "operatingIncome": "22044000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9069000", "reportedCurrency": "USD", "netInterestIncome": "-9620000", "nonInterestIncome": "None", "operatingExpenses": "133816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28005000", "sellingGeneralAndAdministrative": "31510000", "netIncomeFromContinuingOperations": "9017000" }, "balance": { "goodwill": "1051163000", "inventory": "359596000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "2603278000", "longTermDebt": "723376000", "shortTermDebt": "26007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "750106000", "reportedCurrency": "USD", "retainedEarnings": "193470000", "totalLiabilities": "1803107000", "otherCurrentAssets": "442003000", "totalCurrentAssets": "579406000", "currentLongTermDebt": "19217000", "longTermInvestments": "None", "shortTermInvestments": "3557000", "currentNetReceivables": "106312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023872000", "currentAccountsPayable": "39357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "791194000", "totalShareholderEquity": "800171000", "capitalLeaseObligations": "41811000", "otherCurrentLiabilities": "442888000", "totalCurrentLiabilities": "937600000", "otherNonCurrentLiabilities": "2976000", "totalNonCurrentLiabilities": "865507000", "cashAndShortTermInvestments": "31091000", "commonStockSharesOutstanding": "54089897", "intangibleAssetsExcludingGoodwill": "750106000", "cashAndCashEquivalentsAtCarryingValue": "31091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9017000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2143000", "operatingCashflow": "127981000", "capitalExpenditures": "1464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507189000", "cashflowFromInvestment": "-17635000", "stockBasedCompensation": "32400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277626000, "cost_of_revenue": 121766000, "gross_profit": 155860000, "research_and_development": 37965000, "selling_general_admin": 31510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33130000, "depreciation_amortisation": 28005000, "ebitda": 61135000, "interest_expense": 9620000, "interest_income": null, "other_non_operating": null, "pretax_income": 18086000, "tax_provision": 9069000, "effective_tax_rate": null, "net_income": 9017000, "net_income_continuing_ops": 9017000, "net_income_to_common": 9017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31091000, "short_term_investments": 3557000, "net_receivables": 106312000, "inventory": 359596000, "other_current_assets": null, "total_current_assets": 579406000, "net_ppe": null, "goodwill": 1051163000, "intangible_assets": 750106000, "goodwill_and_intangibles": 1801269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2023872000, "total_assets": 2603278000, "short_term_debt": 26007000, "accounts_payable": 39357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 937600000, "long_term_debt": 723376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865507000, "total_liabilities": 1803107000, "total_debt": 749383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 193470000, "total_equity": 800171000, "shares_outstanding": 54089897, "operating_cash_flow": 127981000, "stock_based_compensation": 32400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -507189000, "free_cash_flow": 129445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33130000", "ebitda": "61135000", "netIncome": "9017000", "grossProfit": "155860000", "depreciation": "None", "totalRevenue": "277626000", "costOfRevenue": "121766000", "interestIncome": "3012000", "incomeBeforeTax": "18086000", "interestExpense": "9620000", "operatingIncome": "22044000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9069000", "reportedCurrency": "USD", "netInterestIncome": "-9620000", "nonInterestIncome": "None", "operatingExpenses": "133816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28005000", "sellingGeneralAndAdministrative": "31510000", "netIncomeFromContinuingOperations": "9017000" }, "balance": { "goodwill": "1051163000", "inventory": "359596000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "2603278000", "longTermDebt": "723376000", "shortTermDebt": "26007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "750106000", "reportedCurrency": "USD", "retainedEarnings": "193470000", "totalLiabilities": "1803107000", "otherCurrentAssets": "442003000", "totalCurrentAssets": "579406000", "currentLongTermDebt": "19217000", "longTermInvestments": "None", "shortTermInvestments": "3557000", "currentNetReceivables": "106312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023872000", "currentAccountsPayable": "39357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "791194000", "totalShareholderEquity": "800171000", "capitalLeaseObligations": "41811000", "otherCurrentLiabilities": "442888000", "totalCurrentLiabilities": "937600000", "otherNonCurrentLiabilities": "2976000", "totalNonCurrentLiabilities": "865507000", "cashAndShortTermInvestments": "31091000", "commonStockSharesOutstanding": "54089897", "intangibleAssetsExcludingGoodwill": "750106000", "cashAndCashEquivalentsAtCarryingValue": "31091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9017000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2143000", "operatingCashflow": "127981000", "capitalExpenditures": "1464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507189000", "cashflowFromInvestment": "-17635000", "stockBasedCompensation": "32400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28430000", "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": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "income_statement": { "revenue": 271042000, "cost_of_revenue": 121375000, "gross_profit": 149667000, "ebit": 26371000, "ebitda": 52721000, "pretax_income": -8095000, "tax_provision": -10200000, "net_income": 2105000, "net_income_to_common": 2105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29041000, "total_current_assets": 1044566000, "total_assets": 3093013000, "short_term_debt": 26506000, "long_term_debt": 827403000, "total_debt": 853909000, "total_liabilities": 2331643000, "total_equity": 761370000, "shares_outstanding": 53643124, "goodwill_and_intangibles": 1814024000 }, "cash_flow": { "operating_cash_flow": 53196000, "capital_expenditure": 1415000, "free_cash_flow": 54611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30231, "ticker_id": 5080, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:45.150985+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26371000", "ebitda": "52721000", "netIncome": "2105000", "grossProfit": "149667000", "depreciation": "None", "totalRevenue": "271042000", "costOfRevenue": "121375000", "interestIncome": "2308000", "incomeBeforeTax": "-8095000", "interestExpense": "11167000", "operatingIncome": "294000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-10200000", "reportedCurrency": "USD", "netInterestIncome": "-11167000", "nonInterestIncome": "None", "operatingExpenses": "149373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26350000", "sellingGeneralAndAdministrative": "33171000", "netIncomeFromContinuingOperations": "2105000" }, "balance": { "goodwill": "1053342000", "inventory": "761289000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "3093013000", "longTermDebt": "827403000", "shortTermDebt": "26506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "760682000", "reportedCurrency": "USD", "retainedEarnings": "184453000", "totalLiabilities": "2331643000", "otherCurrentAssets": "842886000", "totalCurrentAssets": "1044566000", "currentLongTermDebt": "19176000", "longTermInvestments": "None", "shortTermInvestments": "3731000", "currentNetReceivables": "172639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2048447000", "currentAccountsPayable": "40730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104672000", "shortLongTermDebtTotal": "897438000", "totalShareholderEquity": "761370000", "capitalLeaseObligations": "43529000", "otherCurrentLiabilities": "844957000", "totalCurrentLiabilities": "1361129000", "otherNonCurrentLiabilities": "4756000", "totalNonCurrentLiabilities": "970514000", "cashAndShortTermInvestments": "29041000", "commonStockSharesOutstanding": "53643124", "intangibleAssetsExcludingGoodwill": "760682000", "cashAndCashEquivalentsAtCarryingValue": "29041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "40099000", "operatingCashflow": "53196000", "capitalExpenditures": "1415000", "changeInReceivables": "-70763000", "changeInExchangeRate": "None", "cashflowFromFinancing": "363681000", "cashflowFromInvestment": "-16204000", "stockBasedCompensation": "33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "400673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271042000, "cost_of_revenue": 121375000, "gross_profit": 149667000, "research_and_development": 36146000, "selling_general_admin": 33171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26371000, "depreciation_amortisation": 26350000, "ebitda": 52721000, "interest_expense": 11167000, "interest_income": null, "other_non_operating": null, "pretax_income": -8095000, "tax_provision": -10200000, "effective_tax_rate": null, "net_income": 2105000, "net_income_continuing_ops": 2105000, "net_income_to_common": 2105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29041000, "short_term_investments": 3731000, "net_receivables": 172639000, "inventory": 761289000, "other_current_assets": null, "total_current_assets": 1044566000, "net_ppe": null, "goodwill": 1053342000, "intangible_assets": 760682000, "goodwill_and_intangibles": 1814024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2048447000, "total_assets": 3093013000, "short_term_debt": 26506000, "accounts_payable": 40730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1361129000, "long_term_debt": 827403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 970514000, "total_liabilities": 2331643000, "total_debt": 853909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 184453000, "total_equity": 761370000, "shares_outstanding": 53643124, "operating_cash_flow": 53196000, "stock_based_compensation": 33400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 363681000, "free_cash_flow": 54611000, "net_change_in_cash": 400673000 }, "raw_data": { "income": { "ebit": "26371000", "ebitda": "52721000", "netIncome": "2105000", "grossProfit": "149667000", "depreciation": "None", "totalRevenue": "271042000", "costOfRevenue": "121375000", "interestIncome": "2308000", "incomeBeforeTax": "-8095000", "interestExpense": "11167000", "operatingIncome": "294000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-10200000", "reportedCurrency": "USD", "netInterestIncome": "-11167000", "nonInterestIncome": "None", "operatingExpenses": "149373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36146000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26350000", "sellingGeneralAndAdministrative": "33171000", "netIncomeFromContinuingOperations": "2105000" }, "balance": { "goodwill": "1053342000", "inventory": "761289000", "commonStock": "69000", "currentDebt": "None", "investments": "None", "totalAssets": "3093013000", "longTermDebt": "827403000", "shortTermDebt": "26506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "760682000", "reportedCurrency": "USD", "retainedEarnings": "184453000", "totalLiabilities": "2331643000", "otherCurrentAssets": "842886000", "totalCurrentAssets": "1044566000", "currentLongTermDebt": "19176000", "longTermInvestments": "None", "shortTermInvestments": "3731000", "currentNetReceivables": "172639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2048447000", "currentAccountsPayable": "40730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104672000", "shortLongTermDebtTotal": "897438000", "totalShareholderEquity": "761370000", "capitalLeaseObligations": "43529000", "otherCurrentLiabilities": "844957000", "totalCurrentLiabilities": "1361129000", "otherNonCurrentLiabilities": "4756000", "totalNonCurrentLiabilities": "970514000", "cashAndShortTermInvestments": "29041000", "commonStockSharesOutstanding": "53643124", "intangibleAssetsExcludingGoodwill": "760682000", "cashAndCashEquivalentsAtCarryingValue": "29041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "40099000", "operatingCashflow": "53196000", "capitalExpenditures": "1415000", "changeInReceivables": "-70763000", "changeInExchangeRate": "None", "cashflowFromFinancing": "363681000", "cashflowFromInvestment": "-16204000", "stockBasedCompensation": "33400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "400673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26813000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }