{ "ticker": { "uuid": "67de97f1-3620-464b-baa4-a30229f77815", "symbol": "SVV", "name": "Savers Value Village, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/67de97f1-3620-464b-baa4-a30229f77815/", "api_url": "https://sharemaestro.com/factors/api/tickers/67de97f1-3620-464b-baa4-a30229f77815/" }, "ticker_metadata": { "id": 3839, "uuid": "67de97f1-3620-464b-baa4-a30229f77815", "symbol": "SVV", "name": "Savers Value Village, Inc.", "asset_type": "equity", "market_cap": 1378176000, "stock_exchange_id": 3, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Savers Value Village, Inc. sells second-hand merchandise in retail stores in the United States, Canada, and Australia. The company is headquartered in Bellevue, Washington.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "67de97f1-3620-464b-baa4-a30229f77815", "symbol": "SVV", "name": "Savers Value Village, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/67de97f1-3620-464b-baa4-a30229f77815/", "api_url": "https://sharemaestro.com/factors/api/tickers/67de97f1-3620-464b-baa4-a30229f77815/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.28, "quality": 0.81, "momentum": 0.15, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 8.99, "market_cap": 1393836570, "pe_ratio": 63.0724, "earnings_yield": 0.0159, "ebitda_to_ev": 0.0909, "shareholder_yield": 0, "roe": 0.0513, "piotroski_f_score": 7, "momentum_12_1": -0.219, "volatility_252d": 0.5587 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.227800+00:00", "batch_id": "" }, "size": { "price_close": 8.99, "market_cap": 1393836570, "market_cap_usd": 1393836570, "enterprise_value": 2134988570, "shares_outstanding": 155043000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 63.0724, "pb_ratio": 3.2381, "ptbv_ratio": null, "ps_ratio": 0.8142, "pcf_ratio": 7.5318, "pfcf_ratio": 4.4792, "ev_ebitda": 11.0037, "ev_ebit": 19.3833, "ev_sales": 1.2471, "ev_fcf": 6.861, "earnings_yield": 0.0159, "fcf_yield": 0.1458, "price_to_sales": 0.8142, "price_to_book": 3.2381, "price_to_cashflow": 7.5318, "ebitda_to_ev": 0.0909, "sales_yield": 0.8019 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6804, "operating_margin": 0.0643, "net_margin": 0.0129, "ebitda_margin": 0.1133, "fcf_margin": 0.1818, "roe": 0.0513, "roa": 0.0109, "roic": 0.057, "roc_greenblatt": null, "asset_turnover": 0.8476, "cash_conversion": 14.081, "accruals_ratio": -0.0807, "sbc_to_revenue": 0.0204, "piotroski_f_score": 7, "altman_z_score": 1.3242, "earnings_stability_5y": 2.4147, "revenue_stability_5y": 0.211, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5767, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6922, "net_debt_to_ebitda": 3.8199, "debt_to_assets": 0.3975, "interest_coverage": 1.7618, "current_ratio": 0.7852, "quick_ratio": 0.5905, "net_debt": 741152000, "local_beta": 0.0018, "volatility_252d": 0.5587, "volatility_60d": 1.3458, "max_drawdown_12m": -0.4799, "risk_adjusted_momentum": -0.392 }, "growth": { "revenue_growth_1y": 0.102, "revenue_growth_3y_cagr": 0.0532, "revenue_growth_5y_cagr": 0.1502, "eps_growth_1y": -0.108, "eps_growth_3y_cagr": -0.3559, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2729, "book_value_growth_1y": 0.0579, "revenue_growth": 0.102, "earnings_growth": -0.108 }, "momentum": { "price_return_1m": 0.1154, "price_return_3m": 0.0298, "price_return_6m": 0.0033, "price_return_9m": -0.2848, "price_return_12m": -0.1289, "price_return_12m_ex1m": -0.219, "momentum_6m": 0.0033, "momentum_12m": -0.1289, "momentum_12_1": -0.219, "distance_from_52w_high": -0.3443, "distance_from_52w_low": 0.2609, "relative_strength": -0.2288 }, "raw_ttm": { "revenue_ttm": 1712004000, "gross_profit_ttm": 1164762000, "ebit_ttm": 110146000, "ebitda_ttm": 194025000, "net_income_ttm": 22099000, "eps_diluted_ttm": 0.1425, "operating_cash_flow_ttm": 185059000, "capital_expenditure_ttm": 126118000, "fcf_ttm": 311177000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62519000, "cash_and_equivalents": 61609000, "total_current_assets": 180008000, "total_current_liabilities": 229261000, "net_ppe": null, "total_assets": 2019750000, "total_debt": 802761000, "total_equity": 430447000, "net_working_capital": -14876000, "book_value_per_share": 2.7763, "retained_earnings": -289035000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -395718000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 31, "rank_ev_ebitda": 45, "rank_ev_ebit": 68, "rank_earnings_yield": 89, "rank_fcf_yield": 25, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 60, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 24, "rank_fcf_margin": 51, "rank_piotroski": 20, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 73 }, "composites": { "value_composite": 72, "quality_composite": 19, "momentum_composite": 85, "growth_composite": 72, "yield_composite": 93, "svqf_composite": 95, "vc1_composite": 68, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.4762, "os_score": 0.27, "value_percentile": 0.28, "quality_percentile": 0.81, "momentum_percentile": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4905, "ticker_id": 3839, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.227800+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.99, "market_cap": 1393836570, "market_cap_usd": 1393836570, "enterprise_value": 2134988570, "shares_outstanding": 155043000, "fx_rate_to_usd": null, "pe_ratio": 63.07238201, "pb_ratio": 3.23811426, "ptbv_ratio": null, "ps_ratio": 0.81415497, "pcf_ratio": 7.53184968, "pfcf_ratio": 4.47924034, "ev_ebitda": 11.00367772, "ev_ebit": 19.38326013, "ev_sales": 1.24706985, "ev_fcf": 6.8610102, "earnings_yield": 0.0158548, "fcf_yield": 0.14575113, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.68035005, "operating_margin": 0.06433747, "net_margin": 0.01290826, "ebitda_margin": 0.1133321, "fcf_margin": 0.18176184, "roe": 0.05133965, "roa": 0.01094145, "roic": 0.05695493, "roc_greenblatt": null, "asset_turnover": 0.84763164, "cash_conversion": 14.08104439, "accruals_ratio": -0.08068325, "sbc_to_revenue": 0.02044213, "debt_to_equity": 3.6922153, "net_debt_to_ebitda": 3.81987888, "debt_to_assets": 0.39745563, "interest_coverage": 1.76180041, "current_ratio": 0.78516625, "quick_ratio": 0.59053219, "net_debt": 741152000, "revenue_growth_1y": 0.10196641, "revenue_growth_3y_cagr": 0.05318405, "revenue_growth_5y_cagr": 0.15020038, "eps_growth_1y": -0.1079761, "eps_growth_3y_cagr": -0.35589437, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27291061, "book_value_growth_1y": 0.05788092, "piotroski_f_score": 7, "altman_z_score": 1.32419322, "earnings_stability_5y": 2.414732, "revenue_stability_5y": 0.211032, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11538462, "price_return_3m": 0.02978236, "price_return_6m": 0.00334821, "price_return_9m": -0.28480509, "price_return_12m": -0.12887597, "price_return_12m_ex1m": -0.21899225, "distance_from_52w_high": -0.34427425, "distance_from_52w_low": 0.26086957, "relative_strength": -0.22883955, "local_beta": 0.0018, "volatility_252d": 0.558714, "volatility_60d": 1.345836, "max_drawdown_12m": -0.47994165, "revenue_ttm": 1712004000, "gross_profit_ttm": 1164762000, "ebit_ttm": 110146000, "ebitda_ttm": 194025000, "net_income_ttm": 22099000, "eps_diluted_ttm": 0.14253465, "operating_cash_flow_ttm": 185059000, "capital_expenditure_ttm": 126118000, "fcf_ttm": 311177000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62519000, "cash_and_equivalents": 61609000, "total_current_assets": 180008000, "total_current_liabilities": 229261000, "net_ppe": null, "total_assets": 2019750000, "total_debt": 802761000, "total_equity": 430447000, "net_working_capital": -14876000, "book_value_per_share": 2.77630722, "retained_earnings": -289035000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -395718000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 89, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 31, "rank_ev_ebitda": 45, "rank_ev_ebit": 68, "rank_earnings_yield": 89, "rank_fcf_yield": 25, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 60, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 24, "rank_fcf_margin": 51, "rank_piotroski": 20, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 73, "value_composite": 72, "quality_composite": 19, "momentum_composite": 85, "growth_composite": 72, "yield_composite": 93, "svqf_composite": 95, "vc1_composite": 68, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 73, "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": 8.99, "os": 0.27, "value": 0.28, "quality": 0.81, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 63.0724, "earnings_yield": 0.0159, "shareholder_yield": 0, "roe": 0.0513, "momentum_12_1": -0.219, "complete_fields": { "id": 4905, "ticker_id": 3839, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:31.227800+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.99, "market_cap": 1393836570, "market_cap_usd": 1393836570, "enterprise_value": 2134988570, "shares_outstanding": 155043000, "fx_rate_to_usd": null, "pe_ratio": 63.07238201, "pb_ratio": 3.23811426, "ptbv_ratio": null, "ps_ratio": 0.81415497, "pcf_ratio": 7.53184968, "pfcf_ratio": 4.47924034, "ev_ebitda": 11.00367772, "ev_ebit": 19.38326013, "ev_sales": 1.24706985, "ev_fcf": 6.8610102, "earnings_yield": 0.0158548, "fcf_yield": 0.14575113, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.68035005, "operating_margin": 0.06433747, "net_margin": 0.01290826, "ebitda_margin": 0.1133321, "fcf_margin": 0.18176184, "roe": 0.05133965, "roa": 0.01094145, "roic": 0.05695493, "roc_greenblatt": null, "asset_turnover": 0.84763164, "cash_conversion": 14.08104439, "accruals_ratio": -0.08068325, "sbc_to_revenue": 0.02044213, "debt_to_equity": 3.6922153, "net_debt_to_ebitda": 3.81987888, "debt_to_assets": 0.39745563, "interest_coverage": 1.76180041, "current_ratio": 0.78516625, "quick_ratio": 0.59053219, "net_debt": 741152000, "revenue_growth_1y": 0.10196641, "revenue_growth_3y_cagr": 0.05318405, "revenue_growth_5y_cagr": 0.15020038, "eps_growth_1y": -0.1079761, "eps_growth_3y_cagr": -0.35589437, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27291061, "book_value_growth_1y": 0.05788092, "piotroski_f_score": 7, "altman_z_score": 1.32419322, "earnings_stability_5y": 2.414732, "revenue_stability_5y": 0.211032, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11538462, "price_return_3m": 0.02978236, "price_return_6m": 0.00334821, "price_return_9m": -0.28480509, "price_return_12m": -0.12887597, "price_return_12m_ex1m": -0.21899225, "distance_from_52w_high": -0.34427425, "distance_from_52w_low": 0.26086957, "relative_strength": -0.22883955, "local_beta": 0.0018, "volatility_252d": 0.558714, "volatility_60d": 1.345836, "max_drawdown_12m": -0.47994165, "revenue_ttm": 1712004000, "gross_profit_ttm": 1164762000, "ebit_ttm": 110146000, "ebitda_ttm": 194025000, "net_income_ttm": 22099000, "eps_diluted_ttm": 0.14253465, "operating_cash_flow_ttm": 185059000, "capital_expenditure_ttm": 126118000, "fcf_ttm": 311177000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62519000, "cash_and_equivalents": 61609000, "total_current_assets": 180008000, "total_current_liabilities": 229261000, "net_ppe": null, "total_assets": 2019750000, "total_debt": 802761000, "total_equity": 430447000, "net_working_capital": -14876000, "book_value_per_share": 2.77630722, "retained_earnings": -289035000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -395718000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 89, "rank_pb": 66, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 31, "rank_ev_ebitda": 45, "rank_ev_ebit": 68, "rank_earnings_yield": 89, "rank_fcf_yield": 25, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 60, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 24, "rank_fcf_margin": 51, "rank_piotroski": 20, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 73, "value_composite": 72, "quality_composite": 19, "momentum_composite": 85, "growth_composite": 72, "yield_composite": 93, "svqf_composite": 95, "vc1_composite": 68, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 73, "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 1678954000, "cost_of_revenue": 349010000, "gross_profit": 1329944000, "ebit": 104505000, "ebitda": 184987000, "pretax_income": 37205000, "tax_provision": 14566000, "net_income": 22639000, "net_income_to_common": 22639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85904000, "total_current_assets": 197107000, "total_assets": 2010887000, "short_term_debt": 97086000, "long_term_debt": 708215000, "total_debt": 805301000, "total_liabilities": 1575308000, "total_equity": 435579000, "shares_outstanding": 162779000, "goodwill_and_intangibles": 831473000 }, "cash_flow": { "operating_cash_flow": 167280000, "capital_expenditure": 118643000, "free_cash_flow": 285923000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335906, "ticker_id": 3839, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104505000", "ebitda": "184987000", "netIncome": "22639000", "grossProfit": "1329944000", "depreciation": "None", "totalRevenue": "1678954000", "costOfRevenue": "349010000", "interestIncome": "50932000", "incomeBeforeTax": "37205000", "interestExpense": "67300000", "operatingIncome": "124100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14566000", "reportedCurrency": "USD", "netInterestIncome": "-67300000", "nonInterestIncome": "None", "operatingExpenses": "1205844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80482000", "sellingGeneralAndAdministrative": "705896000", "netIncomeFromContinuingOperations": "22639000" }, "balance": { "goodwill": "677884000", "inventory": "41480000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "2010887000", "longTermDebt": "708215000", "shortTermDebt": "97086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153589000", "reportedCurrency": "USD", "retainedEarnings": "-273250000", "totalLiabilities": "1575308000", "otherCurrentAssets": "52629000", "totalCurrentAssets": "197107000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813780000", "currentAccountsPayable": "75636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973007000", "shortLongTermDebtTotal": "673048000", "totalShareholderEquity": "435579000", "capitalLeaseObligations": "665548000", "otherCurrentLiabilities": "146931000", "totalCurrentLiabilities": "244017000", "otherNonCurrentLiabilities": "47114000", "totalNonCurrentLiabilities": "1331291000", "cashAndShortTermInvestments": "85904000", "commonStockSharesOutstanding": "162779000", "intangibleAssetsExcludingGoodwill": "153589000", "cashAndCashEquivalentsAtCarryingValue": "85904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22639000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6419000", "operatingCashflow": "167280000", "capitalExpenditures": "118643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116020000", "cashflowFromInvestment": "-118467000", "stockBasedCompensation": "38602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678954000, "cost_of_revenue": 349010000, "gross_profit": 1329944000, "research_and_development": null, "selling_general_admin": 705896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104505000, "depreciation_amortisation": 80482000, "ebitda": 184987000, "interest_expense": 67300000, "interest_income": null, "other_non_operating": null, "pretax_income": 37205000, "tax_provision": 14566000, "effective_tax_rate": null, "net_income": 22639000, "net_income_continuing_ops": 22639000, "net_income_to_common": 22639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85904000, "short_term_investments": null, "net_receivables": 17094000, "inventory": 41480000, "other_current_assets": null, "total_current_assets": 197107000, "net_ppe": null, "goodwill": 677884000, "intangible_assets": 153589000, "goodwill_and_intangibles": 831473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1813780000, "total_assets": 2010887000, "short_term_debt": 97086000, "accounts_payable": 75636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244017000, "long_term_debt": 708215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1331291000, "total_liabilities": 1575308000, "total_debt": 805301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273250000, "total_equity": 435579000, "shares_outstanding": 162779000, "operating_cash_flow": 167280000, "stock_based_compensation": 38602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118467000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116020000, "free_cash_flow": 285923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104505000", "ebitda": "184987000", "netIncome": "22639000", "grossProfit": "1329944000", "depreciation": "None", "totalRevenue": "1678954000", "costOfRevenue": "349010000", "interestIncome": "50932000", "incomeBeforeTax": "37205000", "interestExpense": "67300000", "operatingIncome": "124100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14566000", "reportedCurrency": "USD", "netInterestIncome": "-67300000", "nonInterestIncome": "None", "operatingExpenses": "1205844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80482000", "sellingGeneralAndAdministrative": "705896000", "netIncomeFromContinuingOperations": "22639000" }, "balance": { "goodwill": "677884000", "inventory": "41480000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "2010887000", "longTermDebt": "708215000", "shortTermDebt": "97086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153589000", "reportedCurrency": "USD", "retainedEarnings": "-273250000", "totalLiabilities": "1575308000", "otherCurrentAssets": "52629000", "totalCurrentAssets": "197107000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813780000", "currentAccountsPayable": "75636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973007000", "shortLongTermDebtTotal": "673048000", "totalShareholderEquity": "435579000", "capitalLeaseObligations": "665548000", "otherCurrentLiabilities": "146931000", "totalCurrentLiabilities": "244017000", "otherNonCurrentLiabilities": "47114000", "totalNonCurrentLiabilities": "1331291000", "cashAndShortTermInvestments": "85904000", "commonStockSharesOutstanding": "162779000", "intangibleAssetsExcludingGoodwill": "153589000", "cashAndCashEquivalentsAtCarryingValue": "85904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22639000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6419000", "operatingCashflow": "167280000", "capitalExpenditures": "118643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116020000", "cashflowFromInvestment": "-118467000", "stockBasedCompensation": "38602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4768000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 1537617000, "cost_of_revenue": 669744000, "gross_profit": 867873000, "ebit": 117244000, "ebitda": 186774000, "pretax_income": 49434000, "tax_provision": 20404000, "net_income": 29030000, "net_income_to_common": 29030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149967000, "total_current_assets": 230224000, "total_assets": 1885495000, "short_term_debt": 95809000, "long_term_debt": 735133000, "total_debt": 830942000, "total_liabilities": 1463815000, "total_equity": 421680000, "shares_outstanding": 166706000, "goodwill_and_intangibles": 824795000 }, "cash_flow": { "operating_cash_flow": 134276000, "capital_expenditure": 105877000, "free_cash_flow": 240153000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335911, "ticker_id": 3839, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117244000", "ebitda": "186774000", "netIncome": "29030000", "grossProfit": "867873000", "depreciation": "None", "totalRevenue": "1537617000", "costOfRevenue": "669744000", "interestIncome": "76738000", "incomeBeforeTax": "49434000", "interestExpense": "73421000", "operatingIncome": "130189000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20404000", "reportedCurrency": "USD", "netInterestIncome": "-73421000", "nonInterestIncome": "None", "operatingExpenses": "737684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "669744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69530000", "sellingGeneralAndAdministrative": "668154000", "netIncomeFromContinuingOperations": "29030000" }, "balance": { "goodwill": "665465000", "inventory": "34288000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1885495000", "longTermDebt": "735133000", "shortTermDebt": "95809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "159330000", "reportedCurrency": "USD", "retainedEarnings": "-250451000", "totalLiabilities": "1463815000", "otherCurrentAssets": "29208000", "totalCurrentAssets": "230224000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655271000", "currentAccountsPayable": "83039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822885000", "shortLongTermDebtTotal": "1303285000", "totalShareholderEquity": "421680000", "capitalLeaseObligations": "562152000", "otherCurrentLiabilities": "52252000", "totalCurrentLiabilities": "231100000", "otherNonCurrentLiabilities": "25239000", "totalNonCurrentLiabilities": "1232715000", "cashAndShortTermInvestments": "149967000", "commonStockSharesOutstanding": "166706000", "intangibleAssetsExcludingGoodwill": "159330000", "cashAndCashEquivalentsAtCarryingValue": "149967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29030000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1898000", "operatingCashflow": "134276000", "capitalExpenditures": "105877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76630000", "cashflowFromInvestment": "-80523000", "stockBasedCompensation": "61636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1537617000, "cost_of_revenue": 669744000, "gross_profit": 867873000, "research_and_development": null, "selling_general_admin": 668154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117244000, "depreciation_amortisation": 69530000, "ebitda": 186774000, "interest_expense": 73421000, "interest_income": null, "other_non_operating": null, "pretax_income": 49434000, "tax_provision": 20404000, "effective_tax_rate": null, "net_income": 29030000, "net_income_continuing_ops": 29030000, "net_income_to_common": 29030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149967000, "short_term_investments": null, "net_receivables": 16761000, "inventory": 34288000, "other_current_assets": null, "total_current_assets": 230224000, "net_ppe": null, "goodwill": 665465000, "intangible_assets": 159330000, "goodwill_and_intangibles": 824795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1655271000, "total_assets": 1885495000, "short_term_debt": 95809000, "accounts_payable": 83039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231100000, "long_term_debt": 735133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1232715000, "total_liabilities": 1463815000, "total_debt": 830942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250451000, "total_equity": 421680000, "shares_outstanding": 166706000, "operating_cash_flow": 134276000, "stock_based_compensation": 61636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80523000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76630000, "free_cash_flow": 240153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117244000", "ebitda": "186774000", "netIncome": "29030000", "grossProfit": "867873000", "depreciation": "None", "totalRevenue": "1537617000", "costOfRevenue": "669744000", "interestIncome": "76738000", "incomeBeforeTax": "49434000", "interestExpense": "73421000", "operatingIncome": "130189000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20404000", "reportedCurrency": "USD", "netInterestIncome": "-73421000", "nonInterestIncome": "None", "operatingExpenses": "737684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "669744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69530000", "sellingGeneralAndAdministrative": "668154000", "netIncomeFromContinuingOperations": "29030000" }, "balance": { "goodwill": "665465000", "inventory": "34288000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1885495000", "longTermDebt": "735133000", "shortTermDebt": "95809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "159330000", "reportedCurrency": "USD", "retainedEarnings": "-250451000", "totalLiabilities": "1463815000", "otherCurrentAssets": "29208000", "totalCurrentAssets": "230224000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655271000", "currentAccountsPayable": "83039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822885000", "shortLongTermDebtTotal": "1303285000", "totalShareholderEquity": "421680000", "capitalLeaseObligations": "562152000", "otherCurrentLiabilities": "52252000", "totalCurrentLiabilities": "231100000", "otherNonCurrentLiabilities": "25239000", "totalNonCurrentLiabilities": "1232715000", "cashAndShortTermInvestments": "149967000", "commonStockSharesOutstanding": "166706000", "intangibleAssetsExcludingGoodwill": "159330000", "cashAndCashEquivalentsAtCarryingValue": "149967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29030000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1898000", "operatingCashflow": "134276000", "capitalExpenditures": "105877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76630000", "cashflowFromInvestment": "-80523000", "stockBasedCompensation": "61636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69530000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 1500249000, "cost_of_revenue": 654249000, "gross_profit": 846000000, "ebit": 141857000, "ebitda": 203001000, "pretax_income": 47079000, "tax_provision": -6036000, "net_income": 53115000, "net_income_to_common": 53115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179955000, "total_current_assets": 257924000, "total_assets": 1867405000, "short_term_debt": 83806000, "long_term_debt": 784593000, "total_debt": 868399000, "total_liabilities": 1491350000, "total_equity": 376055000, "shares_outstanding": 156156000, "goodwill_and_intangibles": 854049000 }, "cash_flow": { "operating_cash_flow": 175165000, "capital_expenditure": 92393000, "free_cash_flow": 267558000, "dividends_paid": 262235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335916, "ticker_id": 3839, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141857000", "ebitda": "203001000", "netIncome": "53115000", "grossProfit": "846000000", "depreciation": "None", "totalRevenue": "1500249000", "costOfRevenue": "654249000", "interestIncome": "81840000", "incomeBeforeTax": "47079000", "interestExpense": "99610000", "operatingIncome": "141857000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6036000", "reportedCurrency": "USD", "netInterestIncome": "-99676000", "nonInterestIncome": "None", "operatingExpenses": "704143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "654249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61144000", "sellingGeneralAndAdministrative": "633988000", "netIncomeFromContinuingOperations": "35677000" }, "balance": { "goodwill": "687368000", "inventory": "32820000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1867405000", "longTermDebt": "784593000", "shortTermDebt": "83806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166681000", "reportedCurrency": "USD", "retainedEarnings": "-247541000", "totalLiabilities": "1491350000", "otherCurrentAssets": "33382000", "totalCurrentAssets": "257924000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "7691000", "currentNetReceivables": "11767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1609481000", "currentAccountsPayable": "86800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728780000", "shortLongTermDebtTotal": "1287806000", "totalShareholderEquity": "376055000", "capitalLeaseObligations": "498713000", "otherCurrentLiabilities": "70846000", "totalCurrentLiabilities": "241452000", "otherNonCurrentLiabilities": "17989000", "totalNonCurrentLiabilities": "1249898000", "cashAndShortTermInvestments": "179955000", "commonStockSharesOutstanding": "156156000", "intangibleAssetsExcludingGoodwill": "166681000", "cashAndCashEquivalentsAtCarryingValue": "179955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53115000", "profitLoss": "None", "dividendPayout": "262235000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10926000", "operatingCashflow": "175165000", "capitalExpenditures": "92393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17044000", "cashflowFromInvestment": "-92365000", "stockBasedCompensation": "72604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1500249000, "cost_of_revenue": 654249000, "gross_profit": 846000000, "research_and_development": null, "selling_general_admin": 633988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141857000, "depreciation_amortisation": 61144000, "ebitda": 203001000, "interest_expense": 99610000, "interest_income": null, "other_non_operating": null, "pretax_income": 47079000, "tax_provision": -6036000, "effective_tax_rate": null, "net_income": 53115000, "net_income_continuing_ops": 35677000, "net_income_to_common": 53115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179955000, "short_term_investments": 7691000, "net_receivables": 11767000, "inventory": 32820000, "other_current_assets": null, "total_current_assets": 257924000, "net_ppe": null, "goodwill": 687368000, "intangible_assets": 166681000, "goodwill_and_intangibles": 854049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1609481000, "total_assets": 1867405000, "short_term_debt": 83806000, "accounts_payable": 86800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241452000, "long_term_debt": 784593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1249898000, "total_liabilities": 1491350000, "total_debt": 868399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247541000, "total_equity": 376055000, "shares_outstanding": 156156000, "operating_cash_flow": 175165000, "stock_based_compensation": 72604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92365000, "dividends_paid": 262235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17044000, "free_cash_flow": 267558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141857000", "ebitda": "203001000", "netIncome": "53115000", "grossProfit": "846000000", "depreciation": "None", "totalRevenue": "1500249000", "costOfRevenue": "654249000", "interestIncome": "81840000", "incomeBeforeTax": "47079000", "interestExpense": "99610000", "operatingIncome": "141857000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6036000", "reportedCurrency": "USD", "netInterestIncome": "-99676000", "nonInterestIncome": "None", "operatingExpenses": "704143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "654249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61144000", "sellingGeneralAndAdministrative": "633988000", "netIncomeFromContinuingOperations": "35677000" }, "balance": { "goodwill": "687368000", "inventory": "32820000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1867405000", "longTermDebt": "784593000", "shortTermDebt": "83806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166681000", "reportedCurrency": "USD", "retainedEarnings": "-247541000", "totalLiabilities": "1491350000", "otherCurrentAssets": "33382000", "totalCurrentAssets": "257924000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "7691000", "currentNetReceivables": "11767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1609481000", "currentAccountsPayable": "86800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728780000", "shortLongTermDebtTotal": "1287806000", "totalShareholderEquity": "376055000", "capitalLeaseObligations": "498713000", "otherCurrentLiabilities": "70846000", "totalCurrentLiabilities": "241452000", "otherNonCurrentLiabilities": "17989000", "totalNonCurrentLiabilities": "1249898000", "cashAndShortTermInvestments": "179955000", "commonStockSharesOutstanding": "156156000", "intangibleAssetsExcludingGoodwill": "166681000", "cashAndCashEquivalentsAtCarryingValue": "179955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53115000", "profitLoss": "None", "dividendPayout": "262235000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10926000", "operatingCashflow": "175165000", "capitalExpenditures": "92393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17044000", "cashflowFromInvestment": "-92365000", "stockBasedCompensation": "72604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61144000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 1437229000, "cost_of_revenue": 599926000, "gross_profit": 837303000, "ebit": 189042000, "ebitda": 244795000, "pretax_income": 124298000, "tax_provision": 39578000, "net_income": 84720000, "net_income_to_common": 84720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112132000, "total_current_assets": 183018000, "total_assets": 1861642000, "short_term_debt": 130088000, "long_term_debt": 783347000, "total_debt": 913435000, "total_liabilities": 1634307000, "total_equity": 227335000, "shares_outstanding": 160452634, "goodwill_and_intangibles": 852098000 }, "cash_flow": { "operating_cash_flow": 169433000, "capital_expenditure": 110173000, "free_cash_flow": 279606000, "dividends_paid": 69433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335921, "ticker_id": 3839, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189042000", "ebitda": "244795000", "netIncome": "84720000", "grossProfit": "837303000", "depreciation": "None", "totalRevenue": "1437229000", "costOfRevenue": "599926000", "interestIncome": "85481000", "incomeBeforeTax": "124298000", "interestExpense": "64744000", "operatingIncome": "206226000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "39578000", "reportedCurrency": "USD", "netInterestIncome": "-66913000", "nonInterestIncome": "None", "operatingExpenses": "631077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55753000", "sellingGeneralAndAdministrative": "563424000", "netIncomeFromContinuingOperations": "84720000" }, "balance": { "goodwill": "681447000", "inventory": "21822000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "1861642000", "longTermDebt": "783347000", "shortTermDebt": "130088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "170651000", "reportedCurrency": "USD", "retainedEarnings": "-38443000", "totalLiabilities": "1634307000", "otherCurrentAssets": "34972000", "totalCurrentAssets": "183018000", "currentLongTermDebt": "50250000", "longTermInvestments": "None", "shortTermInvestments": "8382000", "currentNetReceivables": "14092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1678624000", "currentAccountsPayable": "78368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628361000", "shortLongTermDebtTotal": "1262629000", "totalShareholderEquity": "227335000", "capitalLeaseObligations": "429032000", "otherCurrentLiabilities": "64426000", "totalCurrentLiabilities": "272882000", "otherNonCurrentLiabilities": "3267000", "totalNonCurrentLiabilities": "1361425000", "cashAndShortTermInvestments": "112132000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "170651000", "cashAndCashEquivalentsAtCarryingValue": "112132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84720000", "profitLoss": "None", "dividendPayout": "69433000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2246000", "operatingCashflow": "169433000", "capitalExpenditures": "110173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40218000", "cashflowFromInvestment": "-110502000", "stockBasedCompensation": "1943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1437229000, "cost_of_revenue": 599926000, "gross_profit": 837303000, "research_and_development": null, "selling_general_admin": 563424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189042000, "depreciation_amortisation": 55753000, "ebitda": 244795000, "interest_expense": 64744000, "interest_income": null, "other_non_operating": null, "pretax_income": 124298000, "tax_provision": 39578000, "effective_tax_rate": null, "net_income": 84720000, "net_income_continuing_ops": 84720000, "net_income_to_common": 84720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112132000, "short_term_investments": 8382000, "net_receivables": 14092000, "inventory": 21822000, "other_current_assets": null, "total_current_assets": 183018000, "net_ppe": null, "goodwill": 681447000, "intangible_assets": 170651000, "goodwill_and_intangibles": 852098000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1678624000, "total_assets": 1861642000, "short_term_debt": 130088000, "accounts_payable": 78368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272882000, "long_term_debt": 783347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1361425000, "total_liabilities": 1634307000, "total_debt": 913435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38443000, "total_equity": 227335000, "shares_outstanding": 160452634, "operating_cash_flow": 169433000, "stock_based_compensation": 1943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110502000, "dividends_paid": 69433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40218000, "free_cash_flow": 279606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189042000", "ebitda": "244795000", "netIncome": "84720000", "grossProfit": "837303000", "depreciation": "None", "totalRevenue": "1437229000", "costOfRevenue": "599926000", "interestIncome": "85481000", "incomeBeforeTax": "124298000", "interestExpense": "64744000", "operatingIncome": "206226000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "39578000", "reportedCurrency": "USD", "netInterestIncome": "-66913000", "nonInterestIncome": "None", "operatingExpenses": "631077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55753000", "sellingGeneralAndAdministrative": "563424000", "netIncomeFromContinuingOperations": "84720000" }, "balance": { "goodwill": "681447000", "inventory": "21822000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "1861642000", "longTermDebt": "783347000", "shortTermDebt": "130088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "170651000", "reportedCurrency": "USD", "retainedEarnings": "-38443000", "totalLiabilities": "1634307000", "otherCurrentAssets": "34972000", "totalCurrentAssets": "183018000", "currentLongTermDebt": "50250000", "longTermInvestments": "None", "shortTermInvestments": "8382000", "currentNetReceivables": "14092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1678624000", "currentAccountsPayable": "78368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "628361000", "shortLongTermDebtTotal": "1262629000", "totalShareholderEquity": "227335000", "capitalLeaseObligations": "429032000", "otherCurrentLiabilities": "64426000", "totalCurrentLiabilities": "272882000", "otherNonCurrentLiabilities": "3267000", "totalNonCurrentLiabilities": "1361425000", "cashAndShortTermInvestments": "112132000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "170651000", "cashAndCashEquivalentsAtCarryingValue": "112132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84720000", "profitLoss": "None", "dividendPayout": "69433000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2246000", "operatingCashflow": "169433000", "capitalExpenditures": "110173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40218000", "cashflowFromInvestment": "-110502000", "stockBasedCompensation": "1943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55753000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 1204124000, "cost_of_revenue": 474462000, "gross_profit": 729662000, "ebit": 126772000, "ebitda": 174157000, "pretax_income": 77865000, "tax_provision": -5529000, "net_income": 83394000, "net_income_to_common": 83394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97915000, "total_current_assets": 157726000, "total_assets": 1222693000, "short_term_debt": 8424000, "long_term_debt": 790693000, "total_debt": 799117000, "total_liabilities": 1037261000, "total_equity": 185432000, "shares_outstanding": 160452634, "goodwill_and_intangibles": 912590000 }, "cash_flow": { "operating_cash_flow": 175762000, "capital_expenditure": 40544000, "free_cash_flow": 216306000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335926, "ticker_id": 3839, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126772000", "ebitda": "174157000", "netIncome": "83394000", "grossProfit": "729662000", "depreciation": "None", "totalRevenue": "1204124000", "costOfRevenue": "474462000", "interestIncome": "None", "incomeBeforeTax": "77865000", "interestExpense": "53351000", "operatingIncome": "182236000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5529000", "reportedCurrency": "USD", "netInterestIncome": "-53351000", "nonInterestIncome": "None", "operatingExpenses": "547426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47385000", "sellingGeneralAndAdministrative": "459526000", "netIncomeFromContinuingOperations": "83394000" }, "balance": { "goodwill": "703778000", "inventory": "24352000", "commonStock": "224676000", "currentDebt": "None", "investments": "None", "totalAssets": "1222693000", "longTermDebt": "790693000", "shortTermDebt": "8424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "208812000", "reportedCurrency": "USD", "retainedEarnings": "-53708000", "totalLiabilities": "1037261000", "otherCurrentAssets": "28847000", "totalCurrentAssets": "157726000", "currentLongTermDebt": "8424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1064967000", "currentAccountsPayable": "72963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133859000", "shortLongTermDebtTotal": "803936000", "totalShareholderEquity": "185432000", "capitalLeaseObligations": "4819000", "otherCurrentLiabilities": "79777000", "totalCurrentLiabilities": "161164000", "otherNonCurrentLiabilities": "8380000", "totalNonCurrentLiabilities": "876097000", "cashAndShortTermInvestments": "97915000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "208812000", "cashAndCashEquivalentsAtCarryingValue": "97915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83394000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6091000", "operatingCashflow": "175762000", "capitalExpenditures": "40544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52999000", "cashflowFromInvestment": "-263172000", "stockBasedCompensation": "732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204124000, "cost_of_revenue": 474462000, "gross_profit": 729662000, "research_and_development": null, "selling_general_admin": 459526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126772000, "depreciation_amortisation": 47385000, "ebitda": 174157000, "interest_expense": 53351000, "interest_income": null, "other_non_operating": null, "pretax_income": 77865000, "tax_provision": -5529000, "effective_tax_rate": null, "net_income": 83394000, "net_income_continuing_ops": 83394000, "net_income_to_common": 83394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97915000, "short_term_investments": null, "net_receivables": 6612000, "inventory": 24352000, "other_current_assets": null, "total_current_assets": 157726000, "net_ppe": null, "goodwill": 703778000, "intangible_assets": 208812000, "goodwill_and_intangibles": 912590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1064967000, "total_assets": 1222693000, "short_term_debt": 8424000, "accounts_payable": 72963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161164000, "long_term_debt": 790693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 876097000, "total_liabilities": 1037261000, "total_debt": 799117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53708000, "total_equity": 185432000, "shares_outstanding": 160452634, "operating_cash_flow": 175762000, "stock_based_compensation": 732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263172000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52999000, "free_cash_flow": 216306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126772000", "ebitda": "174157000", "netIncome": "83394000", "grossProfit": "729662000", "depreciation": "None", "totalRevenue": "1204124000", "costOfRevenue": "474462000", "interestIncome": "None", "incomeBeforeTax": "77865000", "interestExpense": "53351000", "operatingIncome": "182236000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5529000", "reportedCurrency": "USD", "netInterestIncome": "-53351000", "nonInterestIncome": "None", "operatingExpenses": "547426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "474462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47385000", "sellingGeneralAndAdministrative": "459526000", "netIncomeFromContinuingOperations": "83394000" }, "balance": { "goodwill": "703778000", "inventory": "24352000", "commonStock": "224676000", "currentDebt": "None", "investments": "None", "totalAssets": "1222693000", "longTermDebt": "790693000", "shortTermDebt": "8424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "208812000", "reportedCurrency": "USD", "retainedEarnings": "-53708000", "totalLiabilities": "1037261000", "otherCurrentAssets": "28847000", "totalCurrentAssets": "157726000", "currentLongTermDebt": "8424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1064967000", "currentAccountsPayable": "72963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133859000", "shortLongTermDebtTotal": "803936000", "totalShareholderEquity": "185432000", "capitalLeaseObligations": "4819000", "otherCurrentLiabilities": "79777000", "totalCurrentLiabilities": "161164000", "otherNonCurrentLiabilities": "8380000", "totalNonCurrentLiabilities": "876097000", "cashAndShortTermInvestments": "97915000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "208812000", "cashAndCashEquivalentsAtCarryingValue": "97915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83394000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6091000", "operatingCashflow": "175762000", "capitalExpenditures": "40544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52999000", "cashflowFromInvestment": "-263172000", "stockBasedCompensation": "732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47385000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 834010000, "cost_of_revenue": 353455000, "gross_profit": 480555000, "ebit": 1074000, "ebitda": 60506000, "pretax_income": -59423000, "tax_provision": 4060000, "net_income": -63483000, "net_income_to_common": -63483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137201000, "total_current_assets": 178607000, "total_assets": 965615000, "short_term_debt": 5509000, "long_term_debt": 598319000, "total_debt": 603828000, "total_liabilities": 791690000, "total_equity": 173925000, "shares_outstanding": 160452634, "goodwill_and_intangibles": 665228000 }, "cash_flow": { "operating_cash_flow": 29913000, "capital_expenditure": 19172000, "free_cash_flow": 49085000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335931, "ticker_id": 3839, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1074000", "ebitda": "60506000", "netIncome": "-63483000", "grossProfit": "480555000", "depreciation": "None", "totalRevenue": "834010000", "costOfRevenue": "353455000", "interestIncome": "None", "incomeBeforeTax": "-59423000", "interestExpense": "66220000", "operatingIncome": "6845000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4060000", "reportedCurrency": "USD", "netInterestIncome": "-66220000", "nonInterestIncome": "None", "operatingExpenses": "473710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59432000", "sellingGeneralAndAdministrative": "389078000", "netIncomeFromContinuingOperations": "-63483000" }, "balance": { "goodwill": "485789000", "inventory": "21595000", "commonStock": "223944000", "currentDebt": "None", "investments": "None", "totalAssets": "965615000", "longTermDebt": "598319000", "shortTermDebt": "5509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "179439000", "reportedCurrency": "USD", "retainedEarnings": "-62102000", "totalLiabilities": "791690000", "otherCurrentAssets": "10913000", "totalCurrentAssets": "178607000", "currentLongTermDebt": "5509000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787008000", "currentAccountsPayable": "66728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119962000", "shortLongTermDebtTotal": "607833000", "totalShareholderEquity": "173925000", "capitalLeaseObligations": "4005000", "otherCurrentLiabilities": "57140000", "totalCurrentLiabilities": "129377000", "otherNonCurrentLiabilities": "7082000", "totalNonCurrentLiabilities": "662313000", "cashAndShortTermInvestments": "137201000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "179439000", "cashAndCashEquivalentsAtCarryingValue": "137201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63483000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2606000", "operatingCashflow": "29913000", "capitalExpenditures": "19172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36807000", "cashflowFromInvestment": "-19172000", "stockBasedCompensation": "354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 834010000, "cost_of_revenue": 353455000, "gross_profit": 480555000, "research_and_development": null, "selling_general_admin": 389078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1074000, "depreciation_amortisation": 59432000, "ebitda": 60506000, "interest_expense": 66220000, "interest_income": null, "other_non_operating": null, "pretax_income": -59423000, "tax_provision": 4060000, "effective_tax_rate": null, "net_income": -63483000, "net_income_continuing_ops": -63483000, "net_income_to_common": -63483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137201000, "short_term_investments": null, "net_receivables": 8898000, "inventory": 21595000, "other_current_assets": null, "total_current_assets": 178607000, "net_ppe": null, "goodwill": 485789000, "intangible_assets": 179439000, "goodwill_and_intangibles": 665228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 787008000, "total_assets": 965615000, "short_term_debt": 5509000, "accounts_payable": 66728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129377000, "long_term_debt": 598319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 662313000, "total_liabilities": 791690000, "total_debt": 603828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62102000, "total_equity": 173925000, "shares_outstanding": 160452634, "operating_cash_flow": 29913000, "stock_based_compensation": 354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19172000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36807000, "free_cash_flow": 49085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1074000", "ebitda": "60506000", "netIncome": "-63483000", "grossProfit": "480555000", "depreciation": "None", "totalRevenue": "834010000", "costOfRevenue": "353455000", "interestIncome": "None", "incomeBeforeTax": "-59423000", "interestExpense": "66220000", "operatingIncome": "6845000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4060000", "reportedCurrency": "USD", "netInterestIncome": "-66220000", "nonInterestIncome": "None", "operatingExpenses": "473710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59432000", "sellingGeneralAndAdministrative": "389078000", "netIncomeFromContinuingOperations": "-63483000" }, "balance": { "goodwill": "485789000", "inventory": "21595000", "commonStock": "223944000", "currentDebt": "None", "investments": "None", "totalAssets": "965615000", "longTermDebt": "598319000", "shortTermDebt": "5509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "179439000", "reportedCurrency": "USD", "retainedEarnings": "-62102000", "totalLiabilities": "791690000", "otherCurrentAssets": "10913000", "totalCurrentAssets": "178607000", "currentLongTermDebt": "5509000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787008000", "currentAccountsPayable": "66728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119962000", "shortLongTermDebtTotal": "607833000", "totalShareholderEquity": "173925000", "capitalLeaseObligations": "4005000", "otherCurrentLiabilities": "57140000", "totalCurrentLiabilities": "129377000", "otherNonCurrentLiabilities": "7082000", "totalNonCurrentLiabilities": "662313000", "cashAndShortTermInvestments": "137201000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "179439000", "cashAndCashEquivalentsAtCarryingValue": "137201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63483000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2606000", "operatingCashflow": "29913000", "capitalExpenditures": "19172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36807000", "cashflowFromInvestment": "-19172000", "stockBasedCompensation": "354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59432000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 1205499000, "cost_of_revenue": 626995000, "gross_profit": 578504000, "ebit": 45984000, "ebitda": 97212000, "pretax_income": 250690000, "tax_provision": 9693000, "net_income": 240997000, "net_income_to_common": 240997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84924000, "total_current_assets": 130761000, "total_assets": 959742000, "short_term_debt": 6787000, "long_term_debt": 570948000, "total_debt": 577735000, "total_liabilities": 770265000, "total_equity": 189477000, "shares_outstanding": 160452634, "goodwill_and_intangibles": 676412000 }, "cash_flow": { "operating_cash_flow": 43946000, "capital_expenditure": 29350000, "free_cash_flow": 73296000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335932, "ticker_id": 3839, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45984000", "ebitda": "97212000", "netIncome": "240997000", "grossProfit": "578504000", "depreciation": "None", "totalRevenue": "1205499000", "costOfRevenue": "626995000", "interestIncome": "None", "incomeBeforeTax": "250690000", "interestExpense": "69889000", "operatingIncome": "45984000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9693000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "532520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51228000", "sellingGeneralAndAdministrative": "438697000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "477774000", "inventory": "24201000", "commonStock": "178590000", "currentDebt": "None", "investments": "None", "totalAssets": "959742000", "longTermDebt": "570948000", "shortTermDebt": "6787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "198638000", "reportedCurrency": "USD", "retainedEarnings": "1381000", "totalLiabilities": "770265000", "otherCurrentAssets": "7834000", "totalCurrentAssets": "130761000", "currentLongTermDebt": "6787000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "828981000", "currentAccountsPayable": "62178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "141309000", "shortLongTermDebtTotal": "583265000", "totalShareholderEquity": "189477000", "capitalLeaseObligations": "5530000", "otherCurrentLiabilities": "65693000", "totalCurrentLiabilities": "134658000", "otherNonCurrentLiabilities": "6337000", "totalNonCurrentLiabilities": "635607000", "cashAndShortTermInvestments": "84924000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "198638000", "cashAndCashEquivalentsAtCarryingValue": "84924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240997000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3094000", "operatingCashflow": "43946000", "capitalExpenditures": "29350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "780727000", "cashflowFromInvestment": "-758142000", "stockBasedCompensation": "526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1205499000, "cost_of_revenue": 626995000, "gross_profit": 578504000, "research_and_development": null, "selling_general_admin": 438697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45984000, "depreciation_amortisation": 51228000, "ebitda": 97212000, "interest_expense": 69889000, "interest_income": null, "other_non_operating": null, "pretax_income": 250690000, "tax_provision": 9693000, "effective_tax_rate": null, "net_income": 240997000, "net_income_continuing_ops": null, "net_income_to_common": 240997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84924000, "short_term_investments": null, "net_receivables": 13802000, "inventory": 24201000, "other_current_assets": null, "total_current_assets": 130761000, "net_ppe": null, "goodwill": 477774000, "intangible_assets": 198638000, "goodwill_and_intangibles": 676412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 828981000, "total_assets": 959742000, "short_term_debt": 6787000, "accounts_payable": 62178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134658000, "long_term_debt": 570948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 635607000, "total_liabilities": 770265000, "total_debt": 577735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1381000, "total_equity": 189477000, "shares_outstanding": 160452634, "operating_cash_flow": 43946000, "stock_based_compensation": 526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -758142000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 780727000, "free_cash_flow": 73296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45984000", "ebitda": "97212000", "netIncome": "240997000", "grossProfit": "578504000", "depreciation": "None", "totalRevenue": "1205499000", "costOfRevenue": "626995000", "interestIncome": "None", "incomeBeforeTax": "250690000", "interestExpense": "69889000", "operatingIncome": "45984000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9693000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "532520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51228000", "sellingGeneralAndAdministrative": "438697000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "477774000", "inventory": "24201000", "commonStock": "178590000", "currentDebt": "None", "investments": "None", "totalAssets": "959742000", "longTermDebt": "570948000", "shortTermDebt": "6787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "198638000", "reportedCurrency": "USD", "retainedEarnings": "1381000", "totalLiabilities": "770265000", "otherCurrentAssets": "7834000", "totalCurrentAssets": "130761000", "currentLongTermDebt": "6787000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "828981000", "currentAccountsPayable": "62178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "141309000", "shortLongTermDebtTotal": "583265000", "totalShareholderEquity": "189477000", "capitalLeaseObligations": "5530000", "otherCurrentLiabilities": "65693000", "totalCurrentLiabilities": "134658000", "otherNonCurrentLiabilities": "6337000", "totalNonCurrentLiabilities": "635607000", "cashAndShortTermInvestments": "84924000", "commonStockSharesOutstanding": "160452634", "intangibleAssetsExcludingGoodwill": "198638000", "cashAndCashEquivalentsAtCarryingValue": "84924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240997000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3094000", "operatingCashflow": "43946000", "capitalExpenditures": "29350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "780727000", "cashflowFromInvestment": "-758142000", "stockBasedCompensation": "526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51228000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 403195000, "cost_of_revenue": 183149000, "gross_profit": 220046000, "ebit": 18833000, "ebitda": 41588000, "pretax_income": -6391000, "tax_provision": -1128000, "net_income": -5263000, "net_income_to_common": -5263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61609000, "total_current_assets": 180008000, "total_assets": 2019750000, "short_term_debt": 95986000, "long_term_debt": 706775000, "total_debt": 802761000, "total_liabilities": 1589303000, "total_equity": 430447000, "shares_outstanding": 155043000, "goodwill_and_intangibles": 826165000 }, "cash_flow": { "operating_cash_flow": 18198000, "capital_expenditure": 28058000, "free_cash_flow": 46256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335904, "ticker_id": 3839, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18833000", "ebitda": "41588000", "netIncome": "-5263000", "grossProfit": "220046000", "depreciation": "None", "totalRevenue": "403195000", "costOfRevenue": "183149000", "interestIncome": "None", "incomeBeforeTax": "-6391000", "interestExpense": "12669000", "operatingIncome": "12453000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1128000", "reportedCurrency": "USD", "netInterestIncome": "-13097000", "nonInterestIncome": "None", "operatingExpenses": "207617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22755000", "sellingGeneralAndAdministrative": "98453000", "netIncomeFromContinuingOperations": "-5263000" }, "balance": { "goodwill": "673841000", "inventory": "44622000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2019750000", "longTermDebt": "706775000", "shortTermDebt": "95986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "152324000", "reportedCurrency": "USD", "retainedEarnings": "-289035000", "totalLiabilities": "1589303000", "otherCurrentAssets": "56178000", "totalCurrentAssets": "180008000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839742000", "currentAccountsPayable": "73332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700006000", "totalShareholderEquity": "430447000", "capitalLeaseObligations": "692506000", "otherCurrentLiabilities": "133275000", "totalCurrentLiabilities": "229261000", "otherNonCurrentLiabilities": "49247000", "totalNonCurrentLiabilities": "1360042000", "cashAndShortTermInvestments": "61609000", "commonStockSharesOutstanding": "155043000", "intangibleAssetsExcludingGoodwill": "152324000", "cashAndCashEquivalentsAtCarryingValue": "61609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3401000", "operatingCashflow": "18198000", "capitalExpenditures": "28058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14284000", "cashflowFromInvestment": "-28297000", "stockBasedCompensation": "7931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403195000, "cost_of_revenue": 183149000, "gross_profit": 220046000, "research_and_development": null, "selling_general_admin": 98453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18833000, "depreciation_amortisation": 22755000, "ebitda": 41588000, "interest_expense": 12669000, "interest_income": null, "other_non_operating": null, "pretax_income": -6391000, "tax_provision": -1128000, "effective_tax_rate": null, "net_income": -5263000, "net_income_continuing_ops": -5263000, "net_income_to_common": -5263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61609000, "short_term_investments": null, "net_receivables": 17599000, "inventory": 44622000, "other_current_assets": null, "total_current_assets": 180008000, "net_ppe": null, "goodwill": 673841000, "intangible_assets": 152324000, "goodwill_and_intangibles": 826165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839742000, "total_assets": 2019750000, "short_term_debt": 95986000, "accounts_payable": 73332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229261000, "long_term_debt": 706775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1360042000, "total_liabilities": 1589303000, "total_debt": 802761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -289035000, "total_equity": 430447000, "shares_outstanding": 155043000, "operating_cash_flow": 18198000, "stock_based_compensation": 7931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28297000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14284000, "free_cash_flow": 46256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18833000", "ebitda": "41588000", "netIncome": "-5263000", "grossProfit": "220046000", "depreciation": "None", "totalRevenue": "403195000", "costOfRevenue": "183149000", "interestIncome": "None", "incomeBeforeTax": "-6391000", "interestExpense": "12669000", "operatingIncome": "12453000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1128000", "reportedCurrency": "USD", "netInterestIncome": "-13097000", "nonInterestIncome": "None", "operatingExpenses": "207617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22755000", "sellingGeneralAndAdministrative": "98453000", "netIncomeFromContinuingOperations": "-5263000" }, "balance": { "goodwill": "673841000", "inventory": "44622000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2019750000", "longTermDebt": "706775000", "shortTermDebt": "95986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "152324000", "reportedCurrency": "USD", "retainedEarnings": "-289035000", "totalLiabilities": "1589303000", "otherCurrentAssets": "56178000", "totalCurrentAssets": "180008000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839742000", "currentAccountsPayable": "73332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700006000", "totalShareholderEquity": "430447000", "capitalLeaseObligations": "692506000", "otherCurrentLiabilities": "133275000", "totalCurrentLiabilities": "229261000", "otherNonCurrentLiabilities": "49247000", "totalNonCurrentLiabilities": "1360042000", "cashAndShortTermInvestments": "61609000", "commonStockSharesOutstanding": "155043000", "intangibleAssetsExcludingGoodwill": "152324000", "cashAndCashEquivalentsAtCarryingValue": "61609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5263000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3401000", "operatingCashflow": "18198000", "capitalExpenditures": "28058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14284000", "cashflowFromInvestment": "-28297000", "stockBasedCompensation": "7931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "552000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 464666000, "cost_of_revenue": 92695000, "gross_profit": 371971000, "ebit": 48381000, "ebitda": 70281000, "pretax_income": 33588000, "tax_provision": 11140000, "net_income": 22448000, "net_income_to_common": 22448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85904000, "total_current_assets": 197107000, "total_assets": 2010887000, "short_term_debt": 97086000, "long_term_debt": 708215000, "total_debt": 805301000, "total_liabilities": 1575308000, "total_equity": 435579000, "shares_outstanding": 161507000, "goodwill_and_intangibles": 831473000 }, "cash_flow": { "operating_cash_flow": 90779000, "capital_expenditure": 37556000, "free_cash_flow": 128335000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335905, "ticker_id": 3839, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48381000", "ebitda": "70281000", "netIncome": "22448000", "grossProfit": "371971000", "depreciation": "None", "totalRevenue": "464666000", "costOfRevenue": "92695000", "interestIncome": "9260000", "incomeBeforeTax": "33588000", "interestExpense": "14793000", "operatingIncome": "43335000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11140000", "reportedCurrency": "USD", "netInterestIncome": "-14763000", "nonInterestIncome": "None", "operatingExpenses": "328636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21900000", "sellingGeneralAndAdministrative": "170774000", "netIncomeFromContinuingOperations": "22448000" }, "balance": { "goodwill": "677884000", "inventory": "41480000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "2010887000", "longTermDebt": "708215000", "shortTermDebt": "97086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153589000", "reportedCurrency": "USD", "retainedEarnings": "-273250000", "totalLiabilities": "1575308000", "otherCurrentAssets": "52629000", "totalCurrentAssets": "197107000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813780000", "currentAccountsPayable": "75636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973007000", "shortLongTermDebtTotal": "673048000", "totalShareholderEquity": "435579000", "capitalLeaseObligations": "665548000", "otherCurrentLiabilities": "146931000", "totalCurrentLiabilities": "244017000", "otherNonCurrentLiabilities": "47114000", "totalNonCurrentLiabilities": "1331291000", "cashAndShortTermInvestments": "85904000", "commonStockSharesOutstanding": "161507000", "intangibleAssetsExcludingGoodwill": "153589000", "cashAndCashEquivalentsAtCarryingValue": "85904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22448000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6243000", "operatingCashflow": "90779000", "capitalExpenditures": "37556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32802000", "cashflowFromInvestment": "-36835000", "stockBasedCompensation": "7427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464666000, "cost_of_revenue": 92695000, "gross_profit": 371971000, "research_and_development": null, "selling_general_admin": 170774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48381000, "depreciation_amortisation": 21900000, "ebitda": 70281000, "interest_expense": 14793000, "interest_income": null, "other_non_operating": null, "pretax_income": 33588000, "tax_provision": 11140000, "effective_tax_rate": null, "net_income": 22448000, "net_income_continuing_ops": 22448000, "net_income_to_common": 22448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85904000, "short_term_investments": null, "net_receivables": 17094000, "inventory": 41480000, "other_current_assets": null, "total_current_assets": 197107000, "net_ppe": null, "goodwill": 677884000, "intangible_assets": 153589000, "goodwill_and_intangibles": 831473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1813780000, "total_assets": 2010887000, "short_term_debt": 97086000, "accounts_payable": 75636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244017000, "long_term_debt": 708215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1331291000, "total_liabilities": 1575308000, "total_debt": 805301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273250000, "total_equity": 435579000, "shares_outstanding": 161507000, "operating_cash_flow": 90779000, "stock_based_compensation": 7427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36835000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32802000, "free_cash_flow": 128335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48381000", "ebitda": "70281000", "netIncome": "22448000", "grossProfit": "371971000", "depreciation": "None", "totalRevenue": "464666000", "costOfRevenue": "92695000", "interestIncome": "9260000", "incomeBeforeTax": "33588000", "interestExpense": "14793000", "operatingIncome": "43335000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11140000", "reportedCurrency": "USD", "netInterestIncome": "-14763000", "nonInterestIncome": "None", "operatingExpenses": "328636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21900000", "sellingGeneralAndAdministrative": "170774000", "netIncomeFromContinuingOperations": "22448000" }, "balance": { "goodwill": "677884000", "inventory": "41480000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "2010887000", "longTermDebt": "708215000", "shortTermDebt": "97086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153589000", "reportedCurrency": "USD", "retainedEarnings": "-273250000", "totalLiabilities": "1575308000", "otherCurrentAssets": "52629000", "totalCurrentAssets": "197107000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813780000", "currentAccountsPayable": "75636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973007000", "shortLongTermDebtTotal": "673048000", "totalShareholderEquity": "435579000", "capitalLeaseObligations": "665548000", "otherCurrentLiabilities": "146931000", "totalCurrentLiabilities": "244017000", "otherNonCurrentLiabilities": "47114000", "totalNonCurrentLiabilities": "1331291000", "cashAndShortTermInvestments": "85904000", "commonStockSharesOutstanding": "161507000", "intangibleAssetsExcludingGoodwill": "153589000", "cashAndCashEquivalentsAtCarryingValue": "85904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22448000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6243000", "operatingCashflow": "90779000", "capitalExpenditures": "37556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32802000", "cashflowFromInvestment": "-36835000", "stockBasedCompensation": "7427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21900000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 426935000, "cost_of_revenue": 84520000, "gross_profit": 342415000, "ebit": -53000, "ebitda": 18267000, "pretax_income": -17329000, "tax_provision": -3326000, "net_income": -14003000, "net_income_to_common": -14003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63516000, "total_current_assets": 194255000, "total_assets": 1960286000, "short_term_debt": 104346000, "long_term_debt": 729231000, "total_debt": 833577000, "total_liabilities": 1545663000, "total_equity": 414623000, "shares_outstanding": 155770000, "goodwill_and_intangibles": 828289000 }, "cash_flow": { "operating_cash_flow": 21636000, "capital_expenditure": 27942000, "free_cash_flow": 49578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335907, "ticker_id": 3839, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53000", "ebitda": "18267000", "netIncome": "-14003000", "grossProfit": "342415000", "depreciation": "None", "totalRevenue": "426935000", "costOfRevenue": "84520000", "interestIncome": "21115000", "incomeBeforeTax": "-17329000", "interestExpense": "17276000", "operatingIncome": "36341000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3326000", "reportedCurrency": "USD", "netInterestIncome": "-17306000", "nonInterestIncome": "None", "operatingExpenses": "306074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18320000", "sellingGeneralAndAdministrative": "184034000", "netIncomeFromContinuingOperations": "-14003000" }, "balance": { "goodwill": "673913000", "inventory": "47447000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1960286000", "longTermDebt": "729231000", "shortTermDebt": "104346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "154376000", "reportedCurrency": "USD", "retainedEarnings": "-285864000", "totalLiabilities": "1545663000", "otherCurrentAssets": "64980000", "totalCurrentAssets": "194255000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766031000", "currentAccountsPayable": "73502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "929025000", "shortLongTermDebtTotal": "635844000", "totalShareholderEquity": "414623000", "capitalLeaseObligations": "630219000", "otherCurrentLiabilities": "136603000", "totalCurrentLiabilities": "240949000", "otherNonCurrentLiabilities": "38414000", "totalNonCurrentLiabilities": "1304714000", "cashAndShortTermInvestments": "63516000", "commonStockSharesOutstanding": "155770000", "intangibleAssetsExcludingGoodwill": "154376000", "cashAndCashEquivalentsAtCarryingValue": "63516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4945000", "operatingCashflow": "21636000", "capitalExpenditures": "27942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285000", "cashflowFromInvestment": "-27753000", "stockBasedCompensation": "7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426935000, "cost_of_revenue": 84520000, "gross_profit": 342415000, "research_and_development": null, "selling_general_admin": 184034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53000, "depreciation_amortisation": 18320000, "ebitda": 18267000, "interest_expense": 17276000, "interest_income": null, "other_non_operating": null, "pretax_income": -17329000, "tax_provision": -3326000, "effective_tax_rate": null, "net_income": -14003000, "net_income_continuing_ops": -14003000, "net_income_to_common": -14003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63516000, "short_term_investments": null, "net_receivables": 18312000, "inventory": 47447000, "other_current_assets": null, "total_current_assets": 194255000, "net_ppe": null, "goodwill": 673913000, "intangible_assets": 154376000, "goodwill_and_intangibles": 828289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1766031000, "total_assets": 1960286000, "short_term_debt": 104346000, "accounts_payable": 73502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240949000, "long_term_debt": 729231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1304714000, "total_liabilities": 1545663000, "total_debt": 833577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -285864000, "total_equity": 414623000, "shares_outstanding": 155770000, "operating_cash_flow": 21636000, "stock_based_compensation": 7210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -285000, "free_cash_flow": 49578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53000", "ebitda": "18267000", "netIncome": "-14003000", "grossProfit": "342415000", "depreciation": "None", "totalRevenue": "426935000", "costOfRevenue": "84520000", "interestIncome": "21115000", "incomeBeforeTax": "-17329000", "interestExpense": "17276000", "operatingIncome": "36341000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3326000", "reportedCurrency": "USD", "netInterestIncome": "-17306000", "nonInterestIncome": "None", "operatingExpenses": "306074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18320000", "sellingGeneralAndAdministrative": "184034000", "netIncomeFromContinuingOperations": "-14003000" }, "balance": { "goodwill": "673913000", "inventory": "47447000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1960286000", "longTermDebt": "729231000", "shortTermDebt": "104346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "154376000", "reportedCurrency": "USD", "retainedEarnings": "-285864000", "totalLiabilities": "1545663000", "otherCurrentAssets": "64980000", "totalCurrentAssets": "194255000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766031000", "currentAccountsPayable": "73502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "929025000", "shortLongTermDebtTotal": "635844000", "totalShareholderEquity": "414623000", "capitalLeaseObligations": "630219000", "otherCurrentLiabilities": "136603000", "totalCurrentLiabilities": "240949000", "otherNonCurrentLiabilities": "38414000", "totalNonCurrentLiabilities": "1304714000", "cashAndShortTermInvestments": "63516000", "commonStockSharesOutstanding": "155770000", "intangibleAssetsExcludingGoodwill": "154376000", "cashAndCashEquivalentsAtCarryingValue": "63516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4945000", "operatingCashflow": "21636000", "capitalExpenditures": "27942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285000", "cashflowFromInvestment": "-27753000", "stockBasedCompensation": "7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18320000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 417208000, "cost_of_revenue": 186878000, "gross_profit": 230330000, "ebit": 42985000, "ebitda": 63889000, "pretax_income": 26610000, "tax_provision": 7693000, "net_income": 18917000, "net_income_to_common": 18917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70550000, "total_current_assets": 170683000, "total_assets": 1939121000, "short_term_debt": 98454000, "long_term_debt": 700526000, "total_debt": 798980000, "total_liabilities": 1515647000, "total_equity": 423474000, "shares_outstanding": 162393000, "goodwill_and_intangibles": 834653000 }, "cash_flow": { "operating_cash_flow": 54446000, "capital_expenditure": 32562000, "free_cash_flow": 87008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335908, "ticker_id": 3839, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42985000", "ebitda": "63889000", "netIncome": "18917000", "grossProfit": "230330000", "depreciation": "None", "totalRevenue": "417208000", "costOfRevenue": "186878000", "interestIncome": "7374000", "incomeBeforeTax": "26610000", "interestExpense": "17781000", "operatingIncome": "34021000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7693000", "reportedCurrency": "USD", "netInterestIncome": "-17781000", "nonInterestIncome": "None", "operatingExpenses": "196309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20904000", "sellingGeneralAndAdministrative": "175405000", "netIncomeFromContinuingOperations": "18917000" }, "balance": { "goodwill": "678895000", "inventory": "42850000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1939121000", "longTermDebt": "700526000", "shortTermDebt": "98454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "155758000", "reportedCurrency": "USD", "retainedEarnings": "-271968000", "totalLiabilities": "1515647000", "otherCurrentAssets": "38078000", "totalCurrentAssets": "170683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1768438000", "currentAccountsPayable": "90783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918522000", "shortLongTermDebtTotal": "1326723000", "totalShareholderEquity": "423474000", "capitalLeaseObligations": "626197000", "otherCurrentLiabilities": "59468000", "totalCurrentLiabilities": "248705000", "otherNonCurrentLiabilities": "36792000", "totalNonCurrentLiabilities": "1266942000", "cashAndShortTermInvestments": "70550000", "commonStockSharesOutstanding": "162393000", "intangibleAssetsExcludingGoodwill": "155758000", "cashAndCashEquivalentsAtCarryingValue": "70550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3002000", "operatingCashflow": "54446000", "capitalExpenditures": "32562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24440000", "cashflowFromInvestment": "-34479000", "stockBasedCompensation": "12429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417208000, "cost_of_revenue": 186878000, "gross_profit": 230330000, "research_and_development": null, "selling_general_admin": 175405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42985000, "depreciation_amortisation": 20904000, "ebitda": 63889000, "interest_expense": 17781000, "interest_income": null, "other_non_operating": null, "pretax_income": 26610000, "tax_provision": 7693000, "effective_tax_rate": null, "net_income": 18917000, "net_income_continuing_ops": 18917000, "net_income_to_common": 18917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70550000, "short_term_investments": null, "net_receivables": 19205000, "inventory": 42850000, "other_current_assets": null, "total_current_assets": 170683000, "net_ppe": null, "goodwill": 678895000, "intangible_assets": 155758000, "goodwill_and_intangibles": 834653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1768438000, "total_assets": 1939121000, "short_term_debt": 98454000, "accounts_payable": 90783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248705000, "long_term_debt": 700526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1266942000, "total_liabilities": 1515647000, "total_debt": 798980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271968000, "total_equity": 423474000, "shares_outstanding": 162393000, "operating_cash_flow": 54446000, "stock_based_compensation": 12429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24440000, "free_cash_flow": 87008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42985000", "ebitda": "63889000", "netIncome": "18917000", "grossProfit": "230330000", "depreciation": "None", "totalRevenue": "417208000", "costOfRevenue": "186878000", "interestIncome": "7374000", "incomeBeforeTax": "26610000", "interestExpense": "17781000", "operatingIncome": "34021000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7693000", "reportedCurrency": "USD", "netInterestIncome": "-17781000", "nonInterestIncome": "None", "operatingExpenses": "196309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20904000", "sellingGeneralAndAdministrative": "175405000", "netIncomeFromContinuingOperations": "18917000" }, "balance": { "goodwill": "678895000", "inventory": "42850000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1939121000", "longTermDebt": "700526000", "shortTermDebt": "98454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "155758000", "reportedCurrency": "USD", "retainedEarnings": "-271968000", "totalLiabilities": "1515647000", "otherCurrentAssets": "38078000", "totalCurrentAssets": "170683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1768438000", "currentAccountsPayable": "90783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "918522000", "shortLongTermDebtTotal": "1326723000", "totalShareholderEquity": "423474000", "capitalLeaseObligations": "626197000", "otherCurrentLiabilities": "59468000", "totalCurrentLiabilities": "248705000", "otherNonCurrentLiabilities": "36792000", "totalNonCurrentLiabilities": "1266942000", "cashAndShortTermInvestments": "70550000", "commonStockSharesOutstanding": "162393000", "intangibleAssetsExcludingGoodwill": "155758000", "cashAndCashEquivalentsAtCarryingValue": "70550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3002000", "operatingCashflow": "54446000", "capitalExpenditures": "32562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24440000", "cashflowFromInvestment": "-34479000", "stockBasedCompensation": "12429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20904000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 370145000, "cost_of_revenue": 84802000, "gross_profit": 285343000, "ebit": 9150000, "ebitda": 28508000, "pretax_income": -5664000, "tax_provision": -941000, "net_income": -4723000, "net_income_to_common": -4723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73019000, "total_current_assets": 164325000, "total_assets": 1859188000, "short_term_debt": 93731000, "long_term_debt": 699278000, "total_debt": 793009000, "total_liabilities": 1445375000, "total_equity": 413813000, "shares_outstanding": 158584000, "goodwill_and_intangibles": 825541000 }, "cash_flow": { "operating_cash_flow": 419000, "capital_expenditure": 20583000, "free_cash_flow": 21002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335909, "ticker_id": 3839, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9150000", "ebitda": "28508000", "netIncome": "-4723000", "grossProfit": "285343000", "depreciation": "None", "totalRevenue": "370145000", "costOfRevenue": "84802000", "interestIncome": "13183000", "incomeBeforeTax": "-5664000", "interestExpense": "17450000", "operatingIncome": "10403000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-941000", "reportedCurrency": "USD", "netInterestIncome": "-17450000", "nonInterestIncome": "None", "operatingExpenses": "274940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19358000", "sellingGeneralAndAdministrative": "171881000", "netIncomeFromContinuingOperations": "-4723000" }, "balance": { "goodwill": "667126000", "inventory": "39108000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1859188000", "longTermDebt": "699278000", "shortTermDebt": "93731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "158415000", "reportedCurrency": "USD", "retainedEarnings": "-267075000", "totalLiabilities": "1445375000", "otherCurrentAssets": "34375000", "totalCurrentAssets": "164325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1694863000", "currentAccountsPayable": "78552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "858228000", "shortLongTermDebtTotal": "1285673000", "totalShareholderEquity": "413813000", "capitalLeaseObligations": "586395000", "otherCurrentLiabilities": "49016000", "totalCurrentLiabilities": "221299000", "otherNonCurrentLiabilities": "32134000", "totalNonCurrentLiabilities": "1224076000", "cashAndShortTermInvestments": "73019000", "commonStockSharesOutstanding": "158584000", "intangibleAssetsExcludingGoodwill": "158415000", "cashAndCashEquivalentsAtCarryingValue": "73019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4715000", "operatingCashflow": "419000", "capitalExpenditures": "20583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58493000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "11536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370145000, "cost_of_revenue": 84802000, "gross_profit": 285343000, "research_and_development": null, "selling_general_admin": 171881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9150000, "depreciation_amortisation": 19358000, "ebitda": 28508000, "interest_expense": 17450000, "interest_income": null, "other_non_operating": null, "pretax_income": -5664000, "tax_provision": -941000, "effective_tax_rate": null, "net_income": -4723000, "net_income_continuing_ops": -4723000, "net_income_to_common": -4723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73019000, "short_term_investments": null, "net_receivables": 17823000, "inventory": 39108000, "other_current_assets": null, "total_current_assets": 164325000, "net_ppe": null, "goodwill": 667126000, "intangible_assets": 158415000, "goodwill_and_intangibles": 825541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1694863000, "total_assets": 1859188000, "short_term_debt": 93731000, "accounts_payable": 78552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221299000, "long_term_debt": 699278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1224076000, "total_liabilities": 1445375000, "total_debt": 793009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267075000, "total_equity": 413813000, "shares_outstanding": 158584000, "operating_cash_flow": 419000, "stock_based_compensation": 11536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58493000, "free_cash_flow": 21002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9150000", "ebitda": "28508000", "netIncome": "-4723000", "grossProfit": "285343000", "depreciation": "None", "totalRevenue": "370145000", "costOfRevenue": "84802000", "interestIncome": "13183000", "incomeBeforeTax": "-5664000", "interestExpense": "17450000", "operatingIncome": "10403000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-941000", "reportedCurrency": "USD", "netInterestIncome": "-17450000", "nonInterestIncome": "None", "operatingExpenses": "274940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19358000", "sellingGeneralAndAdministrative": "171881000", "netIncomeFromContinuingOperations": "-4723000" }, "balance": { "goodwill": "667126000", "inventory": "39108000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1859188000", "longTermDebt": "699278000", "shortTermDebt": "93731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "158415000", "reportedCurrency": "USD", "retainedEarnings": "-267075000", "totalLiabilities": "1445375000", "otherCurrentAssets": "34375000", "totalCurrentAssets": "164325000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1694863000", "currentAccountsPayable": "78552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "858228000", "shortLongTermDebtTotal": "1285673000", "totalShareholderEquity": "413813000", "capitalLeaseObligations": "586395000", "otherCurrentLiabilities": "49016000", "totalCurrentLiabilities": "221299000", "otherNonCurrentLiabilities": "32134000", "totalNonCurrentLiabilities": "1224076000", "cashAndShortTermInvestments": "73019000", "commonStockSharesOutstanding": "158584000", "intangibleAssetsExcludingGoodwill": "158415000", "cashAndCashEquivalentsAtCarryingValue": "73019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4715000", "operatingCashflow": "419000", "capitalExpenditures": "20583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58493000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "11536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19358000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 401985000, "cost_of_revenue": 178178000, "gross_profit": 223807000, "ebit": 19270000, "ebitda": 35822000, "pretax_income": 2941000, "tax_provision": 4837000, "net_income": -1896000, "net_income_to_common": -1896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149967000, "total_current_assets": 230224000, "total_assets": 1885495000, "short_term_debt": 95809000, "long_term_debt": 735133000, "total_debt": 830942000, "total_liabilities": 1463815000, "total_equity": 421680000, "shares_outstanding": 159739000, "goodwill_and_intangibles": 824795000 }, "cash_flow": { "operating_cash_flow": 55833000, "capital_expenditure": 25731000, "free_cash_flow": 81564000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335910, "ticker_id": 3839, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19270000", "ebitda": "35822000", "netIncome": "-1896000", "grossProfit": "223807000", "depreciation": "None", "totalRevenue": "401985000", "costOfRevenue": "178178000", "interestIncome": "29976000", "incomeBeforeTax": "2941000", "interestExpense": "17771000", "operatingIncome": "33068000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4837000", "reportedCurrency": "USD", "netInterestIncome": "-17771000", "nonInterestIncome": "None", "operatingExpenses": "190739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16552000", "sellingGeneralAndAdministrative": "203830000", "netIncomeFromContinuingOperations": "-1896000" }, "balance": { "goodwill": "665465000", "inventory": "34288000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1885495000", "longTermDebt": "735133000", "shortTermDebt": "95809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "159330000", "reportedCurrency": "USD", "retainedEarnings": "-250451000", "totalLiabilities": "1463815000", "otherCurrentAssets": "29208000", "totalCurrentAssets": "230224000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655271000", "currentAccountsPayable": "83039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822885000", "shortLongTermDebtTotal": "1303285000", "totalShareholderEquity": "421680000", "capitalLeaseObligations": "562152000", "otherCurrentLiabilities": "52252000", "totalCurrentLiabilities": "231100000", "otherNonCurrentLiabilities": "25239000", "totalNonCurrentLiabilities": "1232715000", "cashAndShortTermInvestments": "149967000", "commonStockSharesOutstanding": "159739000", "intangibleAssetsExcludingGoodwill": "159330000", "cashAndCashEquivalentsAtCarryingValue": "149967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1896000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4326000", "operatingCashflow": "55833000", "capitalExpenditures": "25731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12485000", "cashflowFromInvestment": "-25382000", "stockBasedCompensation": "10529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401985000, "cost_of_revenue": 178178000, "gross_profit": 223807000, "research_and_development": null, "selling_general_admin": 203830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19270000, "depreciation_amortisation": 16552000, "ebitda": 35822000, "interest_expense": 17771000, "interest_income": null, "other_non_operating": null, "pretax_income": 2941000, "tax_provision": 4837000, "effective_tax_rate": null, "net_income": -1896000, "net_income_continuing_ops": -1896000, "net_income_to_common": -1896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149967000, "short_term_investments": null, "net_receivables": 16761000, "inventory": 34288000, "other_current_assets": null, "total_current_assets": 230224000, "net_ppe": null, "goodwill": 665465000, "intangible_assets": 159330000, "goodwill_and_intangibles": 824795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1655271000, "total_assets": 1885495000, "short_term_debt": 95809000, "accounts_payable": 83039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231100000, "long_term_debt": 735133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1232715000, "total_liabilities": 1463815000, "total_debt": 830942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250451000, "total_equity": 421680000, "shares_outstanding": 159739000, "operating_cash_flow": 55833000, "stock_based_compensation": 10529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25382000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12485000, "free_cash_flow": 81564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19270000", "ebitda": "35822000", "netIncome": "-1896000", "grossProfit": "223807000", "depreciation": "None", "totalRevenue": "401985000", "costOfRevenue": "178178000", "interestIncome": "29976000", "incomeBeforeTax": "2941000", "interestExpense": "17771000", "operatingIncome": "33068000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4837000", "reportedCurrency": "USD", "netInterestIncome": "-17771000", "nonInterestIncome": "None", "operatingExpenses": "190739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16552000", "sellingGeneralAndAdministrative": "203830000", "netIncomeFromContinuingOperations": "-1896000" }, "balance": { "goodwill": "665465000", "inventory": "34288000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1885495000", "longTermDebt": "735133000", "shortTermDebt": "95809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "159330000", "reportedCurrency": "USD", "retainedEarnings": "-250451000", "totalLiabilities": "1463815000", "otherCurrentAssets": "29208000", "totalCurrentAssets": "230224000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655271000", "currentAccountsPayable": "83039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822885000", "shortLongTermDebtTotal": "1303285000", "totalShareholderEquity": "421680000", "capitalLeaseObligations": "562152000", "otherCurrentLiabilities": "52252000", "totalCurrentLiabilities": "231100000", "otherNonCurrentLiabilities": "25239000", "totalNonCurrentLiabilities": "1232715000", "cashAndShortTermInvestments": "149967000", "commonStockSharesOutstanding": "159739000", "intangibleAssetsExcludingGoodwill": "159330000", "cashAndCashEquivalentsAtCarryingValue": "149967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1896000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4326000", "operatingCashflow": "55833000", "capitalExpenditures": "25731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12485000", "cashflowFromInvestment": "-25382000", "stockBasedCompensation": "10529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10740000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16552000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 394797000, "cost_of_revenue": 170776000, "gross_profit": 224021000, "ebit": 52136000, "ebitda": 69433000, "pretax_income": 35447000, "tax_provision": 13766000, "net_income": 21681000, "net_income_to_common": 21681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137719000, "total_current_assets": 225807000, "total_assets": 1889671000, "short_term_debt": 89554000, "long_term_debt": 735349000, "total_debt": 824903000, "total_liabilities": 1456788000, "total_equity": 432883000, "shares_outstanding": 165671000, "goodwill_and_intangibles": 845511000 }, "cash_flow": { "operating_cash_flow": 23877000, "capital_expenditure": 26862000, "free_cash_flow": 50739000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335912, "ticker_id": 3839, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52136000", "ebitda": "69433000", "netIncome": "21681000", "grossProfit": "224021000", "depreciation": "None", "totalRevenue": "394797000", "costOfRevenue": "170776000", "interestIncome": "13023000", "incomeBeforeTax": "35447000", "interestExpense": "16689000", "operatingIncome": "48638000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13766000", "reportedCurrency": "USD", "netInterestIncome": "-18103000", "nonInterestIncome": "None", "operatingExpenses": "175383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17297000", "sellingGeneralAndAdministrative": "148233000", "netIncomeFromContinuingOperations": "21681000" }, "balance": { "goodwill": "682072000", "inventory": "39644000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1889671000", "longTermDebt": "735349000", "shortTermDebt": "89554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "163439000", "reportedCurrency": "USD", "retainedEarnings": "-237549000", "totalLiabilities": "1456788000", "otherCurrentAssets": "32756000", "totalCurrentAssets": "225807000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1663864000", "currentAccountsPayable": "80790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "814534000", "shortLongTermDebtTotal": "1294448000", "totalShareholderEquity": "432883000", "capitalLeaseObligations": "553099000", "otherCurrentLiabilities": "45860000", "totalCurrentLiabilities": "216204000", "otherNonCurrentLiabilities": "22391000", "totalNonCurrentLiabilities": "1240584000", "cashAndShortTermInvestments": "137719000", "commonStockSharesOutstanding": "165671000", "intangibleAssetsExcludingGoodwill": "163439000", "cashAndCashEquivalentsAtCarryingValue": "137719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21681000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1909000", "operatingCashflow": "23877000", "capitalExpenditures": "26862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20609000", "cashflowFromInvestment": "-27137000", "stockBasedCompensation": "10328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394797000, "cost_of_revenue": 170776000, "gross_profit": 224021000, "research_and_development": null, "selling_general_admin": 148233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52136000, "depreciation_amortisation": 17297000, "ebitda": 69433000, "interest_expense": 16689000, "interest_income": null, "other_non_operating": null, "pretax_income": 35447000, "tax_provision": 13766000, "effective_tax_rate": null, "net_income": 21681000, "net_income_continuing_ops": 21681000, "net_income_to_common": 21681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137719000, "short_term_investments": null, "net_receivables": 15688000, "inventory": 39644000, "other_current_assets": null, "total_current_assets": 225807000, "net_ppe": null, "goodwill": 682072000, "intangible_assets": 163439000, "goodwill_and_intangibles": 845511000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1663864000, "total_assets": 1889671000, "short_term_debt": 89554000, "accounts_payable": 80790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216204000, "long_term_debt": 735349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1240584000, "total_liabilities": 1456788000, "total_debt": 824903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -237549000, "total_equity": 432883000, "shares_outstanding": 165671000, "operating_cash_flow": 23877000, "stock_based_compensation": 10328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27137000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20609000, "free_cash_flow": 50739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52136000", "ebitda": "69433000", "netIncome": "21681000", "grossProfit": "224021000", "depreciation": "None", "totalRevenue": "394797000", "costOfRevenue": "170776000", "interestIncome": "13023000", "incomeBeforeTax": "35447000", "interestExpense": "16689000", "operatingIncome": "48638000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13766000", "reportedCurrency": "USD", "netInterestIncome": "-18103000", "nonInterestIncome": "None", "operatingExpenses": "175383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17297000", "sellingGeneralAndAdministrative": "148233000", "netIncomeFromContinuingOperations": "21681000" }, "balance": { "goodwill": "682072000", "inventory": "39644000", "commonStock": "160", "currentDebt": "None", "investments": "None", "totalAssets": "1889671000", "longTermDebt": "735349000", "shortTermDebt": "89554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "163439000", "reportedCurrency": "USD", "retainedEarnings": "-237549000", "totalLiabilities": "1456788000", "otherCurrentAssets": "32756000", "totalCurrentAssets": "225807000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1663864000", "currentAccountsPayable": "80790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "814534000", "shortLongTermDebtTotal": "1294448000", "totalShareholderEquity": "432883000", "capitalLeaseObligations": "553099000", "otherCurrentLiabilities": "45860000", "totalCurrentLiabilities": "216204000", "otherNonCurrentLiabilities": "22391000", "totalNonCurrentLiabilities": "1240584000", "cashAndShortTermInvestments": "137719000", "commonStockSharesOutstanding": "165671000", "intangibleAssetsExcludingGoodwill": "163439000", "cashAndCashEquivalentsAtCarryingValue": "137719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21681000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1909000", "operatingCashflow": "23877000", "capitalExpenditures": "26862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20609000", "cashflowFromInvestment": "-27137000", "stockBasedCompensation": "10328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17297000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 386663000, "cost_of_revenue": 162626000, "gross_profit": 224037000, "ebit": 33098000, "ebitda": 50478000, "pretax_income": 16005000, "tax_provision": 6293000, "net_income": 9712000, "net_income_to_common": 9712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160651000, "total_current_assets": 250251000, "total_assets": 1889410000, "short_term_debt": 86899000, "long_term_debt": 735593000, "total_debt": 822492000, "total_liabilities": 1469955000, "total_equity": 419455000, "shares_outstanding": 168010000, "goodwill_and_intangibles": 843940000 }, "cash_flow": { "operating_cash_flow": 60366000, "capital_expenditure": 30790000, "free_cash_flow": 91156000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335913, "ticker_id": 3839, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33098000", "ebitda": "50478000", "netIncome": "9712000", "grossProfit": "224037000", "depreciation": "None", "totalRevenue": "386663000", "costOfRevenue": "162626000", "interestIncome": "None", "incomeBeforeTax": "16005000", "interestExpense": "18447000", "operatingIncome": "32216000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6293000", "reportedCurrency": "USD", "netInterestIncome": "-18447000", "nonInterestIncome": "None", "operatingExpenses": "191821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17380000", "sellingGeneralAndAdministrative": "174441000", "netIncomeFromContinuingOperations": "9712000" }, "balance": { "goodwill": "678895000", "inventory": "37549000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1889410000", "longTermDebt": "735593000", "shortTermDebt": "86899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "165045000", "reportedCurrency": "USD", "retainedEarnings": "-241612000", "totalLiabilities": "1469955000", "otherCurrentAssets": "38377000", "totalCurrentAssets": "250251000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639159000", "currentAccountsPayable": "106092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1282530000", "totalShareholderEquity": "419455000", "capitalLeaseObligations": "540937000", "otherCurrentLiabilities": "50150000", "totalCurrentLiabilities": "243141000", "otherNonCurrentLiabilities": "23869000", "totalNonCurrentLiabilities": "1226814000", "cashAndShortTermInvestments": "160651000", "commonStockSharesOutstanding": "168010000", "intangibleAssetsExcludingGoodwill": "165045000", "cashAndCashEquivalentsAtCarryingValue": "160651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9712000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1725000", "operatingCashflow": "60366000", "capitalExpenditures": "30790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4086000", "cashflowFromInvestment": "-5451000", "stockBasedCompensation": "21650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386663000, "cost_of_revenue": 162626000, "gross_profit": 224037000, "research_and_development": null, "selling_general_admin": 174441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33098000, "depreciation_amortisation": 17380000, "ebitda": 50478000, "interest_expense": 18447000, "interest_income": null, "other_non_operating": null, "pretax_income": 16005000, "tax_provision": 6293000, "effective_tax_rate": null, "net_income": 9712000, "net_income_continuing_ops": 9712000, "net_income_to_common": 9712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160651000, "short_term_investments": null, "net_receivables": 13674000, "inventory": 37549000, "other_current_assets": null, "total_current_assets": 250251000, "net_ppe": null, "goodwill": 678895000, "intangible_assets": 165045000, "goodwill_and_intangibles": 843940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1639159000, "total_assets": 1889410000, "short_term_debt": 86899000, "accounts_payable": 106092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243141000, "long_term_debt": 735593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1226814000, "total_liabilities": 1469955000, "total_debt": 822492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241612000, "total_equity": 419455000, "shares_outstanding": 168010000, "operating_cash_flow": 60366000, "stock_based_compensation": 21650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5451000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4086000, "free_cash_flow": 91156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33098000", "ebitda": "50478000", "netIncome": "9712000", "grossProfit": "224037000", "depreciation": "None", "totalRevenue": "386663000", "costOfRevenue": "162626000", "interestIncome": "None", "incomeBeforeTax": "16005000", "interestExpense": "18447000", "operatingIncome": "32216000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6293000", "reportedCurrency": "USD", "netInterestIncome": "-18447000", "nonInterestIncome": "None", "operatingExpenses": "191821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17380000", "sellingGeneralAndAdministrative": "174441000", "netIncomeFromContinuingOperations": "9712000" }, "balance": { "goodwill": "678895000", "inventory": "37549000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1889410000", "longTermDebt": "735593000", "shortTermDebt": "86899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "165045000", "reportedCurrency": "USD", "retainedEarnings": "-241612000", "totalLiabilities": "1469955000", "otherCurrentAssets": "38377000", "totalCurrentAssets": "250251000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639159000", "currentAccountsPayable": "106092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1282530000", "totalShareholderEquity": "419455000", "capitalLeaseObligations": "540937000", "otherCurrentLiabilities": "50150000", "totalCurrentLiabilities": "243141000", "otherNonCurrentLiabilities": "23869000", "totalNonCurrentLiabilities": "1226814000", "cashAndShortTermInvestments": "160651000", "commonStockSharesOutstanding": "168010000", "intangibleAssetsExcludingGoodwill": "165045000", "cashAndCashEquivalentsAtCarryingValue": "160651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9712000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1725000", "operatingCashflow": "60366000", "capitalExpenditures": "30790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4086000", "cashflowFromInvestment": "-5451000", "stockBasedCompensation": "21650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17380000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 354172000, "cost_of_revenue": 158164000, "gross_profit": 196008000, "ebit": 12740000, "ebitda": 31041000, "pretax_income": -4959000, "tax_provision": -4492000, "net_income": -467000, "net_income_to_common": -467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102183000, "total_current_assets": 218109000, "total_assets": 1817955000, "short_term_debt": 83829000, "long_term_debt": 735863000, "total_debt": 819692000, "total_liabilities": 1422998000, "total_equity": 394957000, "shares_outstanding": 161247000, "goodwill_and_intangibles": 845497000 }, "cash_flow": { "operating_cash_flow": -5911000, "capital_expenditure": 22494000, "free_cash_flow": 16583000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335914, "ticker_id": 3839, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12740000", "ebitda": "31041000", "netIncome": "-467000", "grossProfit": "196008000", "depreciation": "None", "totalRevenue": "354172000", "costOfRevenue": "158164000", "interestIncome": "None", "incomeBeforeTax": "-4959000", "interestExpense": "19100000", "operatingIncome": "16267000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4492000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "179741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18301000", "sellingGeneralAndAdministrative": "161440000", "netIncomeFromContinuingOperations": "-467000" }, "balance": { "goodwill": "681520000", "inventory": "35325000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1817955000", "longTermDebt": "735863000", "shortTermDebt": "83829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "163977000", "reportedCurrency": "USD", "retainedEarnings": "-248008000", "totalLiabilities": "1422998000", "otherCurrentAssets": "68044000", "totalCurrentAssets": "218109000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "10023000", "currentNetReceivables": "12557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1599846000", "currentAccountsPayable": "93447000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1258686000", "totalShareholderEquity": "394957000", "capitalLeaseObligations": "516823000", "otherCurrentLiabilities": "44001000", "totalCurrentLiabilities": "221277000", "otherNonCurrentLiabilities": "19910000", "totalNonCurrentLiabilities": "1201721000", "cashAndShortTermInvestments": "102183000", "commonStockSharesOutstanding": "161247000", "intangibleAssetsExcludingGoodwill": "163977000", "cashAndCashEquivalentsAtCarryingValue": "102183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-467000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2590000", "operatingCashflow": "-5911000", "capitalExpenditures": "22494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47511000", "cashflowFromInvestment": "-22553000", "stockBasedCompensation": "19129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354172000, "cost_of_revenue": 158164000, "gross_profit": 196008000, "research_and_development": null, "selling_general_admin": 161440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12740000, "depreciation_amortisation": 18301000, "ebitda": 31041000, "interest_expense": 19100000, "interest_income": null, "other_non_operating": null, "pretax_income": -4959000, "tax_provision": -4492000, "effective_tax_rate": null, "net_income": -467000, "net_income_continuing_ops": -467000, "net_income_to_common": -467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102183000, "short_term_investments": 10023000, "net_receivables": 12557000, "inventory": 35325000, "other_current_assets": null, "total_current_assets": 218109000, "net_ppe": null, "goodwill": 681520000, "intangible_assets": 163977000, "goodwill_and_intangibles": 845497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1599846000, "total_assets": 1817955000, "short_term_debt": 83829000, "accounts_payable": 93447000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221277000, "long_term_debt": 735863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1201721000, "total_liabilities": 1422998000, "total_debt": 819692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248008000, "total_equity": 394957000, "shares_outstanding": 161247000, "operating_cash_flow": -5911000, "stock_based_compensation": 19129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22553000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47511000, "free_cash_flow": 16583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12740000", "ebitda": "31041000", "netIncome": "-467000", "grossProfit": "196008000", "depreciation": "None", "totalRevenue": "354172000", "costOfRevenue": "158164000", "interestIncome": "None", "incomeBeforeTax": "-4959000", "interestExpense": "19100000", "operatingIncome": "16267000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4492000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "179741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18301000", "sellingGeneralAndAdministrative": "161440000", "netIncomeFromContinuingOperations": "-467000" }, "balance": { "goodwill": "681520000", "inventory": "35325000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1817955000", "longTermDebt": "735863000", "shortTermDebt": "83829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "163977000", "reportedCurrency": "USD", "retainedEarnings": "-248008000", "totalLiabilities": "1422998000", "otherCurrentAssets": "68044000", "totalCurrentAssets": "218109000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "10023000", "currentNetReceivables": "12557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1599846000", "currentAccountsPayable": "93447000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1258686000", "totalShareholderEquity": "394957000", "capitalLeaseObligations": "516823000", "otherCurrentLiabilities": "44001000", "totalCurrentLiabilities": "221277000", "otherNonCurrentLiabilities": "19910000", "totalNonCurrentLiabilities": "1201721000", "cashAndShortTermInvestments": "102183000", "commonStockSharesOutstanding": "161247000", "intangibleAssetsExcludingGoodwill": "163977000", "cashAndCashEquivalentsAtCarryingValue": "102183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-467000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2590000", "operatingCashflow": "-5911000", "capitalExpenditures": "22494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47511000", "cashflowFromInvestment": "-22553000", "stockBasedCompensation": "19129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18301000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 382765000, "cost_of_revenue": 266878000, "gross_profit": 115887000, "ebit": 36879000, "ebitda": 52935000, "pretax_income": 23879000, "tax_provision": -19993000, "net_income": 43872000, "net_income_to_common": 43872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179955000, "total_current_assets": 257924000, "total_assets": 1867405000, "short_term_debt": 83806000, "long_term_debt": 784593000, "total_debt": 868399000, "total_liabilities": 1491350000, "total_equity": 376055000, "shares_outstanding": 165223000, "goodwill_and_intangibles": 854049000 }, "cash_flow": { "operating_cash_flow": 66404000, "capital_expenditure": 17164000, "free_cash_flow": 83568000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335915, "ticker_id": 3839, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36879000", "ebitda": "52935000", "netIncome": "43872000", "grossProfit": "115887000", "depreciation": "None", "totalRevenue": "382765000", "costOfRevenue": "266878000", "interestIncome": "None", "incomeBeforeTax": "23879000", "interestExpense": "20614000", "operatingIncome": "36879000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19993000", "reportedCurrency": "USD", "netInterestIncome": "-20614000", "nonInterestIncome": "None", "operatingExpenses": "79008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16056000", "sellingGeneralAndAdministrative": "159445000", "netIncomeFromContinuingOperations": "43872000" }, "balance": { "goodwill": "687368000", "inventory": "32820000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1867405000", "longTermDebt": "784593000", "shortTermDebt": "83806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166681000", "reportedCurrency": "USD", "retainedEarnings": "-247541000", "totalLiabilities": "1491350000", "otherCurrentAssets": "33382000", "totalCurrentAssets": "257924000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "7691000", "currentNetReceivables": "11767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1609481000", "currentAccountsPayable": "86800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287806000", "totalShareholderEquity": "376055000", "capitalLeaseObligations": "498713000", "otherCurrentLiabilities": "70846000", "totalCurrentLiabilities": "241452000", "otherNonCurrentLiabilities": "17989000", "totalNonCurrentLiabilities": "1249898000", "cashAndShortTermInvestments": "179955000", "commonStockSharesOutstanding": "165223000", "intangibleAssetsExcludingGoodwill": "166681000", "cashAndCashEquivalentsAtCarryingValue": "179955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43872000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3301000", "operatingCashflow": "66404000", "capitalExpenditures": "17164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3426000", "cashflowFromInvestment": "-16937000", "stockBasedCompensation": "21634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382765000, "cost_of_revenue": 266878000, "gross_profit": 115887000, "research_and_development": null, "selling_general_admin": 159445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36879000, "depreciation_amortisation": 16056000, "ebitda": 52935000, "interest_expense": 20614000, "interest_income": null, "other_non_operating": null, "pretax_income": 23879000, "tax_provision": -19993000, "effective_tax_rate": null, "net_income": 43872000, "net_income_continuing_ops": 43872000, "net_income_to_common": 43872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179955000, "short_term_investments": 7691000, "net_receivables": 11767000, "inventory": 32820000, "other_current_assets": null, "total_current_assets": 257924000, "net_ppe": null, "goodwill": 687368000, "intangible_assets": 166681000, "goodwill_and_intangibles": 854049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1609481000, "total_assets": 1867405000, "short_term_debt": 83806000, "accounts_payable": 86800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241452000, "long_term_debt": 784593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1249898000, "total_liabilities": 1491350000, "total_debt": 868399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247541000, "total_equity": 376055000, "shares_outstanding": 165223000, "operating_cash_flow": 66404000, "stock_based_compensation": 21634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16937000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3426000, "free_cash_flow": 83568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36879000", "ebitda": "52935000", "netIncome": "43872000", "grossProfit": "115887000", "depreciation": "None", "totalRevenue": "382765000", "costOfRevenue": "266878000", "interestIncome": "None", "incomeBeforeTax": "23879000", "interestExpense": "20614000", "operatingIncome": "36879000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19993000", "reportedCurrency": "USD", "netInterestIncome": "-20614000", "nonInterestIncome": "None", "operatingExpenses": "79008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16056000", "sellingGeneralAndAdministrative": "159445000", "netIncomeFromContinuingOperations": "43872000" }, "balance": { "goodwill": "687368000", "inventory": "32820000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1867405000", "longTermDebt": "784593000", "shortTermDebt": "83806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "166681000", "reportedCurrency": "USD", "retainedEarnings": "-247541000", "totalLiabilities": "1491350000", "otherCurrentAssets": "33382000", "totalCurrentAssets": "257924000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "7691000", "currentNetReceivables": "11767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1609481000", "currentAccountsPayable": "86800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287806000", "totalShareholderEquity": "376055000", "capitalLeaseObligations": "498713000", "otherCurrentLiabilities": "70846000", "totalCurrentLiabilities": "241452000", "otherNonCurrentLiabilities": "17989000", "totalNonCurrentLiabilities": "1249898000", "cashAndShortTermInvestments": "179955000", "commonStockSharesOutstanding": "165223000", "intangibleAssetsExcludingGoodwill": "166681000", "cashAndCashEquivalentsAtCarryingValue": "179955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43872000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3301000", "operatingCashflow": "66404000", "capitalExpenditures": "17164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3426000", "cashflowFromInvestment": "-16937000", "stockBasedCompensation": "21634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16056000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 392698000, "cost_of_revenue": 158252000, "gross_profit": 234446000, "ebit": 11043000, "ebitda": 26954000, "pretax_income": -9218000, "tax_provision": 6394000, "net_income": -15612000, "net_income_to_common": -15612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125307000, "total_current_assets": 208296000, "total_assets": 1791595000, "short_term_debt": 86284000, "long_term_debt": 783295000, "total_debt": 869579000, "total_liabilities": 1478453000, "total_equity": 313142000, "shares_outstanding": 160247000, "goodwill_and_intangibles": 848034000 }, "cash_flow": { "operating_cash_flow": 50612000, "capital_expenditure": 28062000, "free_cash_flow": 78674000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335917, "ticker_id": 3839, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11043000", "ebitda": "26954000", "netIncome": "-15612000", "grossProfit": "234446000", "depreciation": "None", "totalRevenue": "392698000", "costOfRevenue": "158252000", "interestIncome": "None", "incomeBeforeTax": "-9218000", "interestExpense": "18708000", "operatingIncome": "20345000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6394000", "reportedCurrency": "USD", "netInterestIncome": "-18708000", "nonInterestIncome": "None", "operatingExpenses": "214101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15911000", "sellingGeneralAndAdministrative": "186704000", "netIncomeFromContinuingOperations": "-15612000" }, "balance": { "goodwill": "680798000", "inventory": "36007000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1791595000", "longTermDebt": "783295000", "shortTermDebt": "86284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "167236000", "reportedCurrency": "USD", "retainedEarnings": "-291413000", "totalLiabilities": "1478453000", "otherCurrentAssets": "35027000", "totalCurrentAssets": "208296000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "9880000", "currentNetReceivables": "11955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1583299000", "currentAccountsPayable": "80650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "700798000", "shortLongTermDebtTotal": "1267810000", "totalShareholderEquity": "313142000", "capitalLeaseObligations": "478515000", "otherCurrentLiabilities": "56368000", "totalCurrentLiabilities": "223302000", "otherNonCurrentLiabilities": "14347000", "totalNonCurrentLiabilities": "1255151000", "cashAndShortTermInvestments": "125307000", "commonStockSharesOutstanding": "160247000", "intangibleAssetsExcludingGoodwill": "167236000", "cashAndCashEquivalentsAtCarryingValue": "125307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15612000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5936000", "operatingCashflow": "50612000", "capitalExpenditures": "28062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7279000", "cashflowFromInvestment": "-28293000", "stockBasedCompensation": "49113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392698000, "cost_of_revenue": 158252000, "gross_profit": 234446000, "research_and_development": null, "selling_general_admin": 186704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11043000, "depreciation_amortisation": 15911000, "ebitda": 26954000, "interest_expense": 18708000, "interest_income": null, "other_non_operating": null, "pretax_income": -9218000, "tax_provision": 6394000, "effective_tax_rate": null, "net_income": -15612000, "net_income_continuing_ops": -15612000, "net_income_to_common": -15612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125307000, "short_term_investments": 9880000, "net_receivables": 11955000, "inventory": 36007000, "other_current_assets": null, "total_current_assets": 208296000, "net_ppe": null, "goodwill": 680798000, "intangible_assets": 167236000, "goodwill_and_intangibles": 848034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1583299000, "total_assets": 1791595000, "short_term_debt": 86284000, "accounts_payable": 80650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223302000, "long_term_debt": 783295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1255151000, "total_liabilities": 1478453000, "total_debt": 869579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -291413000, "total_equity": 313142000, "shares_outstanding": 160247000, "operating_cash_flow": 50612000, "stock_based_compensation": 49113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28293000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7279000, "free_cash_flow": 78674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11043000", "ebitda": "26954000", "netIncome": "-15612000", "grossProfit": "234446000", "depreciation": "None", "totalRevenue": "392698000", "costOfRevenue": "158252000", "interestIncome": "None", "incomeBeforeTax": "-9218000", "interestExpense": "18708000", "operatingIncome": "20345000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6394000", "reportedCurrency": "USD", "netInterestIncome": "-18708000", "nonInterestIncome": "None", "operatingExpenses": "214101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15911000", "sellingGeneralAndAdministrative": "186704000", "netIncomeFromContinuingOperations": "-15612000" }, "balance": { "goodwill": "680798000", "inventory": "36007000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1791595000", "longTermDebt": "783295000", "shortTermDebt": "86284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "167236000", "reportedCurrency": "USD", "retainedEarnings": "-291413000", "totalLiabilities": "1478453000", "otherCurrentAssets": "35027000", "totalCurrentAssets": "208296000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "9880000", "currentNetReceivables": "11955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1583299000", "currentAccountsPayable": "80650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "700798000", "shortLongTermDebtTotal": "1267810000", "totalShareholderEquity": "313142000", "capitalLeaseObligations": "478515000", "otherCurrentLiabilities": "56368000", "totalCurrentLiabilities": "223302000", "otherNonCurrentLiabilities": "14347000", "totalNonCurrentLiabilities": "1255151000", "cashAndShortTermInvestments": "125307000", "commonStockSharesOutstanding": "160247000", "intangibleAssetsExcludingGoodwill": "167236000", "cashAndCashEquivalentsAtCarryingValue": "125307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15612000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5936000", "operatingCashflow": "50612000", "capitalExpenditures": "28062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7279000", "cashflowFromInvestment": "-28293000", "stockBasedCompensation": "49113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15911000", "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": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "income_statement": { "revenue": 379102000, "cost_of_revenue": 154945000, "gross_profit": 224157000, "ebit": 74756000, "ebitda": 89449000, "pretax_income": 46050000, "tax_provision": 11000000, "net_income": 35050000, "net_income_to_common": 35050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111565000, "total_current_assets": 221349000, "total_assets": 1783168000, "short_term_debt": 157718000, "long_term_debt": 1079701000, "total_debt": 1237419000, "total_liabilities": 1795739000, "total_equity": -12571000, "shares_outstanding": 146174000, "goodwill_and_intangibles": 856054000 }, "cash_flow": { "operating_cash_flow": 68624000, "capital_expenditure": 26368000, "free_cash_flow": 94992000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335918, "ticker_id": 3839, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:42.678079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74756000", "ebitda": "89449000", "netIncome": "35050000", "grossProfit": "224157000", "depreciation": "None", "totalRevenue": "379102000", "costOfRevenue": "154945000", "interestIncome": "None", "incomeBeforeTax": "46050000", "interestExpense": "27734000", "operatingIncome": "68863000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-27734000", "nonInterestIncome": "None", "operatingExpenses": "155294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4921000", "costofGoodsAndServicesSold": "154945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14693000", "sellingGeneralAndAdministrative": "129391000", "netIncomeFromContinuingOperations": "35050000" }, "balance": { "goodwill": "687440000", "inventory": "30192000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1783168000", "longTermDebt": "1079701000", "shortTermDebt": "157718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "168614000", "reportedCurrency": "USD", "retainedEarnings": "-275801000", "totalLiabilities": "1795739000", "otherCurrentAssets": "66668000", "totalCurrentAssets": "221349000", "currentLongTermDebt": "13250000", "longTermInvestments": "26023000", "shortTermInvestments": "9621000", "currentNetReceivables": "12924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1561819000", "currentAccountsPayable": "104006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "209208000", "shortLongTermDebtTotal": "1626222000", "totalShareholderEquity": "-12571000", "capitalLeaseObligations": "461037000", "otherCurrentLiabilities": "-16615000", "totalCurrentLiabilities": "245109000", "otherNonCurrentLiabilities": "402277000", "totalNonCurrentLiabilities": "1550630000", "cashAndShortTermInvestments": "111565000", "commonStockSharesOutstanding": "146174000", "intangibleAssetsExcludingGoodwill": "168614000", "cashAndCashEquivalentsAtCarryingValue": "111565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35050000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4963000", "operatingCashflow": "68624000", "capitalExpenditures": "26368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25462000", "cashflowFromInvestment": "-26285000", "stockBasedCompensation": "940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379102000, "cost_of_revenue": 154945000, "gross_profit": 224157000, "research_and_development": null, "selling_general_admin": 129391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74756000, "depreciation_amortisation": 14693000, "ebitda": 89449000, "interest_expense": 27734000, "interest_income": null, "other_non_operating": null, "pretax_income": 46050000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 35050000, "net_income_continuing_ops": 35050000, "net_income_to_common": 35050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111565000, "short_term_investments": 9621000, "net_receivables": 12924000, "inventory": 30192000, "other_current_assets": null, "total_current_assets": 221349000, "net_ppe": null, "goodwill": 687440000, "intangible_assets": 168614000, "goodwill_and_intangibles": 856054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1561819000, "total_assets": 1783168000, "short_term_debt": 157718000, "accounts_payable": 104006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245109000, "long_term_debt": 1079701000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1550630000, "total_liabilities": 1795739000, "total_debt": 1237419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -275801000, "total_equity": -12571000, "shares_outstanding": 146174000, "operating_cash_flow": 68624000, "stock_based_compensation": 940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26285000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25462000, "free_cash_flow": 94992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74756000", "ebitda": "89449000", "netIncome": "35050000", "grossProfit": "224157000", "depreciation": "None", "totalRevenue": "379102000", "costOfRevenue": "154945000", "interestIncome": "None", "incomeBeforeTax": "46050000", "interestExpense": "27734000", "operatingIncome": "68863000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-27734000", "nonInterestIncome": "None", "operatingExpenses": "155294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4921000", "costofGoodsAndServicesSold": "154945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14693000", "sellingGeneralAndAdministrative": "129391000", "netIncomeFromContinuingOperations": "35050000" }, "balance": { "goodwill": "687440000", "inventory": "30192000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1783168000", "longTermDebt": "1079701000", "shortTermDebt": "157718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "168614000", "reportedCurrency": "USD", "retainedEarnings": "-275801000", "totalLiabilities": "1795739000", "otherCurrentAssets": "66668000", "totalCurrentAssets": "221349000", "currentLongTermDebt": "13250000", "longTermInvestments": "26023000", "shortTermInvestments": "9621000", "currentNetReceivables": "12924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1561819000", "currentAccountsPayable": "104006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "209208000", "shortLongTermDebtTotal": "1626222000", "totalShareholderEquity": "-12571000", "capitalLeaseObligations": "461037000", "otherCurrentLiabilities": "-16615000", "totalCurrentLiabilities": "245109000", "otherNonCurrentLiabilities": "402277000", "totalNonCurrentLiabilities": "1550630000", "cashAndShortTermInvestments": "111565000", "commonStockSharesOutstanding": "146174000", "intangibleAssetsExcludingGoodwill": "168614000", "cashAndCashEquivalentsAtCarryingValue": "111565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35050000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4963000", "operatingCashflow": "68624000", "capitalExpenditures": "26368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25462000", "cashflowFromInvestment": "-26285000", "stockBasedCompensation": "940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }