{ "ticker": { "uuid": "67f2fbd4-26bf-4265-a12c-8666957e7540", "symbol": "RH", "name": "RH", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/67f2fbd4-26bf-4265-a12c-8666957e7540/", "api_url": "https://sharemaestro.com/factors/api/tickers/67f2fbd4-26bf-4265-a12c-8666957e7540/" }, "ticker_metadata": { "id": 3366, "uuid": "67f2fbd4-26bf-4265-a12c-8666957e7540", "symbol": "RH", "name": "RH", "asset_type": "equity", "market_cap": 2713772000, "stock_exchange_id": 3, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "RH, is a home furnishings retailer. The company is headquartered in Corte Madera, California.", "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": "67f2fbd4-26bf-4265-a12c-8666957e7540", "symbol": "RH", "name": "RH", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/67f2fbd4-26bf-4265-a12c-8666957e7540/", "api_url": "https://sharemaestro.com/factors/api/tickers/67f2fbd4-26bf-4265-a12c-8666957e7540/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.67, "quality": 0.92, "momentum": 0.12, "coverage": 0.97, "confidence": 0.914, "delta": null }, "headline_factors": { "price": 146.63, "market_cap": 2889621720.59, "pe_ratio": 23.1564, "earnings_yield": 0.0432, "ebitda_to_ev": 0.093, "shareholder_yield": 0, "roe": 2.0592, "piotroski_f_score": 7, "momentum_12_1": -0.2702, "volatility_252d": 0.5848 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.275790+00:00", "batch_id": "" }, "size": { "price_close": 146.63, "market_cap": 2889621720.59, "market_cap_usd": 2889621720.59, "enterprise_value": 5393827720.59, "shares_outstanding": 19706893, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.1564, "pb_ratio": 47.6835, "ptbv_ratio": null, "ps_ratio": 0.8401, "pcf_ratio": 6.3896, "pfcf_ratio": 4.4126, "ev_ebitda": 10.7559, "ev_ebit": 13.7166, "ev_sales": 1.5682, "ev_fcf": 8.2367, "earnings_yield": 0.0432, "fcf_yield": 0.1214, "price_to_sales": 0.8401, "price_to_book": 47.6835, "price_to_cashflow": 6.3896, "ebitda_to_ev": 0.093, "sales_yield": 0.6377 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4407, "operating_margin": 0.1143, "net_margin": 0.0363, "ebitda_margin": 0.1458, "fcf_margin": 0.1904, "roe": 2.0592, "roa": 0.0258, "roic": 0.1102, "roc_greenblatt": null, "asset_turnover": 0.7113, "cash_conversion": 5.2478, "accruals_ratio": -0.0677, "sbc_to_revenue": 0.0128, "piotroski_f_score": 7, "altman_z_score": 1.2749, "earnings_stability_5y": 0.7136, "revenue_stability_5y": 0.1257, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3135, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 78.7972, "net_debt_to_ebitda": 4.9937, "debt_to_assets": 0.5264, "interest_coverage": 1.7261, "current_ratio": 1.1903, "quick_ratio": 0.3107, "net_debt": 2504206000, "local_beta": 0.0026, "volatility_252d": 0.5848, "volatility_60d": 1.3146, "max_drawdown_12m": -0.548, "risk_adjusted_momentum": -0.4621 }, "growth": { "revenue_growth_1y": 0.0814, "revenue_growth_3y_cagr": -0.0142, "revenue_growth_5y_cagr": 0.0384, "eps_growth_1y": 0.7233, "eps_growth_3y_cagr": -0.382, "eps_growth_5y_cagr": -0.1442, "fcf_growth_1y": 1.6418, "book_value_growth_1y": null, "revenue_growth": 0.0814, "earnings_growth": 0.7233 }, "momentum": { "price_return_1m": 0.0952, "price_return_3m": 0.0314, "price_return_6m": -0.0896, "price_return_9m": -0.4158, "price_return_12m": -0.2008, "price_return_12m_ex1m": -0.2702, "momentum_6m": -0.0896, "momentum_12m": -0.2008, "momentum_12_1": -0.2702, "distance_from_52w_high": -0.4158, "distance_from_52w_low": 0.2923, "relative_strength": -0.3008 }, "raw_ttm": { "revenue_ttm": 3439536000, "gross_profit_ttm": 1515757000, "ebit_ttm": 393234000, "ebitda_ttm": 501475000, "net_income_ttm": 124787000, "eps_diluted_ttm": 6.3321, "operating_cash_flow_ttm": 452241000, "capital_expenditure_ttm": 202612000, "fcf_ttm": 654853000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 227811000, "cash_and_equivalents": 41191000, "total_current_assets": 1107662000, "total_current_liabilities": 930606000, "net_ppe": null, "total_assets": 4835710000, "total_debt": 2545397000, "total_equity": 60600000, "net_working_capital": 292394000, "book_value_per_share": 3.0751, "retained_earnings": -386065000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -163416000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 24, "rank_ev_ebitda": 43, "rank_ev_ebit": 53, "rank_earnings_yield": 60, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 2, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 52, "rank_fcf_margin": 49, "rank_piotroski": 19, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 78 }, "composites": { "value_composite": 33, "quality_composite": 8, "momentum_composite": 88, "growth_composite": 69, "yield_composite": 93, "svqf_composite": 80, "vc1_composite": 37, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.7851, "os_score": 0.71, "value_percentile": 0.67, "quality_percentile": 0.92, "momentum_percentile": 0.12, "factor_coverage": 0.97, "signal_confidence": 0.914, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4811, "ticker_id": 3366, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.275790+00:00", "batch_id": "", "os_score_delta": null, "price_close": 146.63, "market_cap": 2889621720.59, "market_cap_usd": 2889621720.59, "enterprise_value": 5393827720.59, "shares_outstanding": 19706893, "fx_rate_to_usd": null, "pe_ratio": 23.15643233, "pb_ratio": 47.68352674, "ptbv_ratio": null, "ps_ratio": 0.84011963, "pcf_ratio": 6.38956158, "pfcf_ratio": 4.41262653, "ev_ebitda": 10.75592546, "ev_ebit": 13.71658534, "ev_sales": 1.5681847, "ev_fcf": 8.23670002, "earnings_yield": 0.04318455, "fcf_yield": 0.12140785, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44068648, "operating_margin": 0.11432763, "net_margin": 0.03628018, "ebitda_margin": 0.14579728, "fcf_margin": 0.19038992, "roe": 2.05919142, "roa": 0.02580531, "roic": 0.11021068, "roc_greenblatt": null, "asset_turnover": 0.71127839, "cash_conversion": 5.24776619, "accruals_ratio": -0.06771581, "sbc_to_revenue": 0.01275812, "debt_to_equity": 78.79719472, "net_debt_to_ebitda": 4.99368064, "debt_to_assets": 0.52637503, "interest_coverage": 1.72614141, "current_ratio": 1.19025882, "quick_ratio": 0.31067068, "net_debt": 2504206000, "revenue_growth_1y": 0.08135904, "revenue_growth_3y_cagr": -0.01421417, "revenue_growth_5y_cagr": 0.03841962, "eps_growth_1y": 0.72329172, "eps_growth_3y_cagr": -0.38197996, "eps_growth_5y_cagr": -0.1441864, "fcf_growth_1y": 1.64178262, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 1.27488216, "earnings_stability_5y": 0.713572, "revenue_stability_5y": 0.125712, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09515274, "price_return_3m": 0.03144344, "price_return_6m": -0.08959394, "price_return_9m": -0.41581673, "price_return_12m": -0.20079577, "price_return_12m_ex1m": -0.27023492, "distance_from_52w_high": -0.41581673, "distance_from_52w_low": 0.29234973, "relative_strength": -0.30075935, "local_beta": 0.0026, "volatility_252d": 0.584774, "volatility_60d": 1.314642, "max_drawdown_12m": -0.54796813, "revenue_ttm": 3439536000, "gross_profit_ttm": 1515757000, "ebit_ttm": 393234000, "ebitda_ttm": 501475000, "net_income_ttm": 124787000, "eps_diluted_ttm": 6.33214987, "operating_cash_flow_ttm": 452241000, "capital_expenditure_ttm": 202612000, "fcf_ttm": 654853000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 227811000, "cash_and_equivalents": 41191000, "total_current_assets": 1107662000, "total_current_liabilities": 930606000, "net_ppe": null, "total_assets": 4835710000, "total_debt": 2545397000, "total_equity": 60600000, "net_working_capital": 292394000, "book_value_per_share": 3.07506617, "retained_earnings": -386065000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -163416000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 60, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 24, "rank_ev_ebitda": 43, "rank_ev_ebit": 53, "rank_earnings_yield": 60, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 2, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 52, "rank_fcf_margin": 49, "rank_piotroski": 19, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 78, "value_composite": 33, "quality_composite": 8, "momentum_composite": 88, "growth_composite": 69, "yield_composite": 93, "svqf_composite": 80, "vc1_composite": 37, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.97, "signal_confidence": 0.914, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 72, "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": 146.63, "os": 0.71, "value": 0.67, "quality": 0.92, "momentum": 0.12, "confidence": 0.914, "coverage": 0.97, "pe_ratio": 23.1564, "earnings_yield": 0.0432, "shareholder_yield": 0, "roe": 2.0592, "momentum_12_1": -0.2702, "complete_fields": { "id": 4811, "ticker_id": 3366, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.275790+00:00", "batch_id": "", "os_score_delta": null, "price_close": 146.63, "market_cap": 2889621720.59, "market_cap_usd": 2889621720.59, "enterprise_value": 5393827720.59, "shares_outstanding": 19706893, "fx_rate_to_usd": null, "pe_ratio": 23.15643233, "pb_ratio": 47.68352674, "ptbv_ratio": null, "ps_ratio": 0.84011963, "pcf_ratio": 6.38956158, "pfcf_ratio": 4.41262653, "ev_ebitda": 10.75592546, "ev_ebit": 13.71658534, "ev_sales": 1.5681847, "ev_fcf": 8.23670002, "earnings_yield": 0.04318455, "fcf_yield": 0.12140785, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44068648, "operating_margin": 0.11432763, "net_margin": 0.03628018, "ebitda_margin": 0.14579728, "fcf_margin": 0.19038992, "roe": 2.05919142, "roa": 0.02580531, "roic": 0.11021068, "roc_greenblatt": null, "asset_turnover": 0.71127839, "cash_conversion": 5.24776619, "accruals_ratio": -0.06771581, "sbc_to_revenue": 0.01275812, "debt_to_equity": 78.79719472, "net_debt_to_ebitda": 4.99368064, "debt_to_assets": 0.52637503, "interest_coverage": 1.72614141, "current_ratio": 1.19025882, "quick_ratio": 0.31067068, "net_debt": 2504206000, "revenue_growth_1y": 0.08135904, "revenue_growth_3y_cagr": -0.01421417, "revenue_growth_5y_cagr": 0.03841962, "eps_growth_1y": 0.72329172, "eps_growth_3y_cagr": -0.38197996, "eps_growth_5y_cagr": -0.1441864, "fcf_growth_1y": 1.64178262, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 1.27488216, "earnings_stability_5y": 0.713572, "revenue_stability_5y": 0.125712, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09515274, "price_return_3m": 0.03144344, "price_return_6m": -0.08959394, "price_return_9m": -0.41581673, "price_return_12m": -0.20079577, "price_return_12m_ex1m": -0.27023492, "distance_from_52w_high": -0.41581673, "distance_from_52w_low": 0.29234973, "relative_strength": -0.30075935, "local_beta": 0.0026, "volatility_252d": 0.584774, "volatility_60d": 1.314642, "max_drawdown_12m": -0.54796813, "revenue_ttm": 3439536000, "gross_profit_ttm": 1515757000, "ebit_ttm": 393234000, "ebitda_ttm": 501475000, "net_income_ttm": 124787000, "eps_diluted_ttm": 6.33214987, "operating_cash_flow_ttm": 452241000, "capital_expenditure_ttm": 202612000, "fcf_ttm": 654853000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 227811000, "cash_and_equivalents": 41191000, "total_current_assets": 1107662000, "total_current_liabilities": 930606000, "net_ppe": null, "total_assets": 4835710000, "total_debt": 2545397000, "total_equity": 60600000, "net_working_capital": 292394000, "book_value_per_share": 3.07506617, "retained_earnings": -386065000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -163416000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 60, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 24, "rank_ev_ebitda": 43, "rank_ev_ebit": 53, "rank_earnings_yield": 60, "rank_fcf_yield": 32, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 2, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 52, "rank_fcf_margin": 49, "rank_piotroski": 19, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 78, "value_composite": 33, "quality_composite": 8, "momentum_composite": 88, "growth_composite": 69, "yield_composite": 93, "svqf_composite": 80, "vc1_composite": 37, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.97, "signal_confidence": 0.914, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 72, "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": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 3439536000, "cost_of_revenue": 1923779000, "gross_profit": 1515757000, "ebit": 387268000, "ebitda": 387268000, "pretax_income": 166938000, "tax_provision": 42151000, "net_income": 124787000, "net_income_to_common": 124787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41191000, "total_current_assets": 1107662000, "total_assets": 4835710000, "short_term_debt": 156529000, "long_term_debt": 2388868000, "total_debt": 2545397000, "total_liabilities": 4775110000, "total_equity": 60600000, "shares_outstanding": 19791251, "goodwill_and_intangibles": 224016000 }, "cash_flow": { "operating_cash_flow": 452241000, "capital_expenditure": 199843000, "free_cash_flow": 652084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321872, "ticker_id": 3366, "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "387268000", "netIncome": "124787000", "grossProfit": "1515757000", "depreciation": "None", "totalRevenue": "3439536000", "costOfRevenue": "1923779000", "interestIncome": "2799000", "incomeBeforeTax": "166938000", "interestExpense": "225378000", "operatingIncome": "387268000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "42151000", "reportedCurrency": "USD", "netInterestIncome": "-225378000", "nonInterestIncome": "None", "operatingExpenses": "1128489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1923779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1128489000", "netIncomeFromContinuingOperations": "124787000" }, "balance": { "goodwill": "144239000", "inventory": "818550000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4835710000", "longTermDebt": "2388868000", "shortTermDebt": "156529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "79777000", "reportedCurrency": "USD", "retainedEarnings": "-386065000", "totalLiabilities": "4775110000", "otherCurrentAssets": "126980000", "totalCurrentAssets": "1107662000", "currentLongTermDebt": "25000000", "longTermInvestments": "119754000", "shortTermInvestments": "None", "currentNetReceivables": "120941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728048000", "currentAccountsPayable": "197740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954070000", "shortLongTermDebtTotal": "3969318000", "totalShareholderEquity": "60600000", "capitalLeaseObligations": "1555450000", "otherCurrentLiabilities": "237833000", "totalCurrentLiabilities": "930606000", "otherNonCurrentLiabilities": "13984000", "totalNonCurrentLiabilities": "3844504000", "cashAndShortTermInvestments": "41191000", "commonStockSharesOutstanding": "19791251", "intangibleAssetsExcludingGoodwill": "79777000", "cashAndCashEquivalentsAtCarryingValue": "41191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124787000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "213776000", "operatingCashflow": "452241000", "capitalExpenditures": "199843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219397000", "cashflowFromInvestment": "-223693000", "stockBasedCompensation": "43882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3439536000, "cost_of_revenue": 1923779000, "gross_profit": 1515757000, "research_and_development": null, "selling_general_admin": 1128489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387268000, "depreciation_amortisation": null, "ebitda": 387268000, "interest_expense": 225378000, "interest_income": null, "other_non_operating": null, "pretax_income": 166938000, "tax_provision": 42151000, "effective_tax_rate": null, "net_income": 124787000, "net_income_continuing_ops": 124787000, "net_income_to_common": 124787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41191000, "short_term_investments": null, "net_receivables": 120941000, "inventory": 818550000, "other_current_assets": null, "total_current_assets": 1107662000, "net_ppe": null, "goodwill": 144239000, "intangible_assets": 79777000, "goodwill_and_intangibles": 224016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3728048000, "total_assets": 4835710000, "short_term_debt": 156529000, "accounts_payable": 197740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 930606000, "long_term_debt": 2388868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3844504000, "total_liabilities": 4775110000, "total_debt": 2545397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -386065000, "total_equity": 60600000, "shares_outstanding": 19791251, "operating_cash_flow": 452241000, "stock_based_compensation": 43882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219397000, "free_cash_flow": 652084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "387268000", "netIncome": "124787000", "grossProfit": "1515757000", "depreciation": "None", "totalRevenue": "3439536000", "costOfRevenue": "1923779000", "interestIncome": "2799000", "incomeBeforeTax": "166938000", "interestExpense": "225378000", "operatingIncome": "387268000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "42151000", "reportedCurrency": "USD", "netInterestIncome": "-225378000", "nonInterestIncome": "None", "operatingExpenses": "1128489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1923779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1128489000", "netIncomeFromContinuingOperations": "124787000" }, "balance": { "goodwill": "144239000", "inventory": "818550000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4835710000", "longTermDebt": "2388868000", "shortTermDebt": "156529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "79777000", "reportedCurrency": "USD", "retainedEarnings": "-386065000", "totalLiabilities": "4775110000", "otherCurrentAssets": "126980000", "totalCurrentAssets": "1107662000", "currentLongTermDebt": "25000000", "longTermInvestments": "119754000", "shortTermInvestments": "None", "currentNetReceivables": "120941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728048000", "currentAccountsPayable": "197740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954070000", "shortLongTermDebtTotal": "3969318000", "totalShareholderEquity": "60600000", "capitalLeaseObligations": "1555450000", "otherCurrentLiabilities": "237833000", "totalCurrentLiabilities": "930606000", "otherNonCurrentLiabilities": "13984000", "totalNonCurrentLiabilities": "3844504000", "cashAndShortTermInvestments": "41191000", "commonStockSharesOutstanding": "19791251", "intangibleAssetsExcludingGoodwill": "79777000", "cashAndCashEquivalentsAtCarryingValue": "41191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124787000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "213776000", "operatingCashflow": "452241000", "capitalExpenditures": "199843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219397000", "cashflowFromInvestment": "-223693000", "stockBasedCompensation": "43882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 3180753000, "cost_of_revenue": 1765821000, "gross_profit": 1414932000, "ebit": 323093000, "ebitda": 453284000, "pretax_income": 77211000, "tax_provision": 4799000, "net_income": 72412000, "net_income_to_common": 72412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30413000, "total_current_assets": 1261169000, "total_assets": 4554689000, "short_term_debt": 147079000, "long_term_debt": 2586687000, "total_debt": 2733766000, "total_liabilities": 4718278000, "total_equity": -163589000, "shares_outstanding": 19992000, "goodwill_and_intangibles": 217061000 }, "cash_flow": { "operating_cash_flow": 17095000, "capital_expenditure": 230788000, "free_cash_flow": 247883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321877, "ticker_id": 3366, "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323093000", "ebitda": "453284000", "netIncome": "72412000", "grossProfit": "1414932000", "depreciation": "None", "totalRevenue": "3180753000", "costOfRevenue": "1765821000", "interestIncome": "3901000", "incomeBeforeTax": "77211000", "interestExpense": "234502000", "operatingIncome": "367755000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "4799000", "reportedCurrency": "USD", "netInterestIncome": "-230601000", "nonInterestIncome": "None", "operatingExpenses": "1047176999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1765821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130191000", "sellingGeneralAndAdministrative": "939226000", "netIncomeFromContinuingOperations": "72412000" }, "balance": { "goodwill": "140943000", "inventory": "1040031999", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4554689000", "longTermDebt": "2586687000", "shortTermDebt": "147079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "76118000", "reportedCurrency": "USD", "retainedEarnings": "-510852000", "totalLiabilities": "4718278000", "otherCurrentAssets": "76303000", "totalCurrentAssets": "1261169000", "currentLongTermDebt": "25000000", "longTermInvestments": "126909000", "shortTermInvestments": "None", "currentNetReceivables": "114421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3293520000", "currentAccountsPayable": "245260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2500279000", "shortLongTermDebtTotal": "3937889000", "totalShareholderEquity": "-163589000", "capitalLeaseObligations": "1326202000", "otherCurrentLiabilities": "188065000", "totalCurrentLiabilities": "905126000", "otherNonCurrentLiabilities": "11948000", "totalNonCurrentLiabilities": "3813152000", "cashAndShortTermInvestments": "30413000", "commonStockSharesOutstanding": "19992000", "intangibleAssetsExcludingGoodwill": "76118000", "cashAndCashEquivalentsAtCarryingValue": "30413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-268573000", "operatingCashflow": "17095000", "capitalExpenditures": "230788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130586000", "cashflowFromInvestment": "-240409000", "stockBasedCompensation": "44185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3180753000, "cost_of_revenue": 1765821000, "gross_profit": 1414932000, "research_and_development": null, "selling_general_admin": 939226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323093000, "depreciation_amortisation": 130191000, "ebitda": 453284000, "interest_expense": 234502000, "interest_income": null, "other_non_operating": null, "pretax_income": 77211000, "tax_provision": 4799000, "effective_tax_rate": null, "net_income": 72412000, "net_income_continuing_ops": 72412000, "net_income_to_common": 72412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30413000, "short_term_investments": null, "net_receivables": 114421000, "inventory": 1040031999, "other_current_assets": null, "total_current_assets": 1261169000, "net_ppe": null, "goodwill": 140943000, "intangible_assets": 76118000, "goodwill_and_intangibles": 217061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3293520000, "total_assets": 4554689000, "short_term_debt": 147079000, "accounts_payable": 245260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 905126000, "long_term_debt": 2586687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3813152000, "total_liabilities": 4718278000, "total_debt": 2733766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510852000, "total_equity": -163589000, "shares_outstanding": 19992000, "operating_cash_flow": 17095000, "stock_based_compensation": 44185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130586000, "free_cash_flow": 247883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323093000", "ebitda": "453284000", "netIncome": "72412000", "grossProfit": "1414932000", "depreciation": "None", "totalRevenue": "3180753000", "costOfRevenue": "1765821000", "interestIncome": "3901000", "incomeBeforeTax": "77211000", "interestExpense": "234502000", "operatingIncome": "367755000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "4799000", "reportedCurrency": "USD", "netInterestIncome": "-230601000", "nonInterestIncome": "None", "operatingExpenses": "1047176999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1765821000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130191000", "sellingGeneralAndAdministrative": "939226000", "netIncomeFromContinuingOperations": "72412000" }, "balance": { "goodwill": "140943000", "inventory": "1040031999", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4554689000", "longTermDebt": "2586687000", "shortTermDebt": "147079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "76118000", "reportedCurrency": "USD", "retainedEarnings": "-510852000", "totalLiabilities": "4718278000", "otherCurrentAssets": "76303000", "totalCurrentAssets": "1261169000", "currentLongTermDebt": "25000000", "longTermInvestments": "126909000", "shortTermInvestments": "None", "currentNetReceivables": "114421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3293520000", "currentAccountsPayable": "245260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2500279000", "shortLongTermDebtTotal": "3937889000", "totalShareholderEquity": "-163589000", "capitalLeaseObligations": "1326202000", "otherCurrentLiabilities": "188065000", "totalCurrentLiabilities": "905126000", "otherNonCurrentLiabilities": "11948000", "totalNonCurrentLiabilities": "3813152000", "cashAndShortTermInvestments": "30413000", "commonStockSharesOutstanding": "19992000", "intangibleAssetsExcludingGoodwill": "76118000", "cashAndCashEquivalentsAtCarryingValue": "30413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-268573000", "operatingCashflow": "17095000", "capitalExpenditures": "230788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130586000", "cashflowFromInvestment": "-240409000", "stockBasedCompensation": "44185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 3029126000, "cost_of_revenue": 1640107000, "gross_profit": 1389019000, "ebit": 404596000, "ebitda": 523585000, "pretax_income": 155822000, "tax_provision": 28261000, "net_income": 127561000, "net_income_to_common": 127561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123688000, "total_current_assets": 1074046000, "total_assets": 4143897000, "short_term_debt": 167026000, "long_term_debt": 2406347000, "total_debt": 2573373000, "total_liabilities": 4441291000, "total_equity": -297394000, "shares_outstanding": 21600478, "goodwill_and_intangibles": 216960000 }, "cash_flow": { "operating_cash_flow": 202214000, "capital_expenditure": 269356000, "free_cash_flow": 471570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321882, "ticker_id": 3366, "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "404596000", "ebitda": "523585000", "netIncome": "127561000", "grossProfit": "1389019000", "depreciation": "None", "totalRevenue": "3029126000", "costOfRevenue": "1640107000", "interestIncome": "39603000", "incomeBeforeTax": "155822000", "interestExpense": "237899000", "operatingIncome": "363179000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "28261000", "reportedCurrency": "USD", "netInterestIncome": "-198296000", "nonInterestIncome": "None", "operatingExpenses": "1025839999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1640107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118989000", "sellingGeneralAndAdministrative": "897596000", "netIncomeFromContinuingOperations": "127561000" }, "balance": { "goodwill": "141033000", "inventory": "780535000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4143897000", "longTermDebt": "2406347000", "shortTermDebt": "167026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "75927000", "reportedCurrency": "USD", "retainedEarnings": "-583264000", "totalLiabilities": "4441291000", "otherCurrentAssets": "76226000", "totalCurrentAssets": "1074046000", "currentLongTermDebt": "66835000", "longTermInvestments": "128668000", "shortTermInvestments": "None", "currentNetReceivables": "93597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3069850999", "currentAccountsPayable": "192345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2311659000", "shortLongTermDebtTotal": "3716368000", "totalShareholderEquity": "-297394000", "capitalLeaseObligations": "1243186000", "otherCurrentLiabilities": "224875000", "totalCurrentLiabilities": "872868000", "otherNonCurrentLiabilities": "10639000", "totalNonCurrentLiabilities": "3568423000", "cashAndShortTermInvestments": "123688000", "commonStockSharesOutstanding": "21600478", "intangibleAssetsExcludingGoodwill": "75927000", "cashAndCashEquivalentsAtCarryingValue": "123688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127561000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "47274000", "operatingCashflow": "202214000", "capitalExpenditures": "269356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1283031000", "cashflowFromInvestment": "-307431000", "stockBasedCompensation": "39384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1252899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3029126000, "cost_of_revenue": 1640107000, "gross_profit": 1389019000, "research_and_development": null, "selling_general_admin": 897596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 404596000, "depreciation_amortisation": 118989000, "ebitda": 523585000, "interest_expense": 237899000, "interest_income": null, "other_non_operating": null, "pretax_income": 155822000, "tax_provision": 28261000, "effective_tax_rate": null, "net_income": 127561000, "net_income_continuing_ops": 127561000, "net_income_to_common": 127561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123688000, "short_term_investments": null, "net_receivables": 93597000, "inventory": 780535000, "other_current_assets": null, "total_current_assets": 1074046000, "net_ppe": null, "goodwill": 141033000, "intangible_assets": 75927000, "goodwill_and_intangibles": 216960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3069850999, "total_assets": 4143897000, "short_term_debt": 167026000, "accounts_payable": 192345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872868000, "long_term_debt": 2406347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3568423000, "total_liabilities": 4441291000, "total_debt": 2573373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583264000, "total_equity": -297394000, "shares_outstanding": 21600478, "operating_cash_flow": 202214000, "stock_based_compensation": 39384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307431000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1283031000, "free_cash_flow": 471570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "404596000", "ebitda": "523585000", "netIncome": "127561000", "grossProfit": "1389019000", "depreciation": "None", "totalRevenue": "3029126000", "costOfRevenue": "1640107000", "interestIncome": "39603000", "incomeBeforeTax": "155822000", "interestExpense": "237899000", "operatingIncome": "363179000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "28261000", "reportedCurrency": "USD", "netInterestIncome": "-198296000", "nonInterestIncome": "None", "operatingExpenses": "1025839999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1640107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118989000", "sellingGeneralAndAdministrative": "897596000", "netIncomeFromContinuingOperations": "127561000" }, "balance": { "goodwill": "141033000", "inventory": "780535000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4143897000", "longTermDebt": "2406347000", "shortTermDebt": "167026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "75927000", "reportedCurrency": "USD", "retainedEarnings": "-583264000", "totalLiabilities": "4441291000", "otherCurrentAssets": "76226000", "totalCurrentAssets": "1074046000", "currentLongTermDebt": "66835000", "longTermInvestments": "128668000", "shortTermInvestments": "None", "currentNetReceivables": "93597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3069850999", "currentAccountsPayable": "192345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2311659000", "shortLongTermDebtTotal": "3716368000", "totalShareholderEquity": "-297394000", "capitalLeaseObligations": "1243186000", "otherCurrentLiabilities": "224875000", "totalCurrentLiabilities": "872868000", "otherNonCurrentLiabilities": "10639000", "totalNonCurrentLiabilities": "3568423000", "cashAndShortTermInvestments": "123688000", "commonStockSharesOutstanding": "21600478", "intangibleAssetsExcludingGoodwill": "75927000", "cashAndCashEquivalentsAtCarryingValue": "123688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127561000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "47274000", "operatingCashflow": "202214000", "capitalExpenditures": "269356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1283031000", "cashflowFromInvestment": "-307431000", "stockBasedCompensation": "39384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1252899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 3590477000, "cost_of_revenue": 1778492000, "gross_profit": 1811985000, "ebit": 591069000, "ebitda": 774842000, "pretax_income": 437284000, "tax_provision": -91358000, "net_income": 528642000, "net_income_to_common": 528642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1508101000, "total_current_assets": 2486142000, "total_assets": 5309289000, "short_term_debt": 125247000, "long_term_debt": 2465407000, "total_debt": 2590654000, "total_liabilities": 4524628000, "total_equity": 784661000, "shares_outstanding": 26561988, "goodwill_and_intangibles": 215681000 }, "cash_flow": { "operating_cash_flow": 403687000, "capital_expenditure": 173642000, "free_cash_flow": 577329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321887, "ticker_id": 3366, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "591069000", "ebitda": "774842000", "netIncome": "528642000", "grossProfit": "1811985000", "depreciation": "None", "totalRevenue": "3590477000", "costOfRevenue": "1778492000", "interestIncome": "38520000", "incomeBeforeTax": "437284000", "interestExpense": "151730000", "operatingIncome": "746076000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "-91358000", "reportedCurrency": "USD", "netInterestIncome": "-113210000", "nonInterestIncome": "None", "operatingExpenses": "1065909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1778492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183773000", "sellingGeneralAndAdministrative": "1018828000", "netIncomeFromContinuingOperations": "528642000" }, "balance": { "goodwill": "141048000", "inventory": "823042000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5309289000", "longTermDebt": "2465407000", "shortTermDebt": "125247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "74633000", "reportedCurrency": "USD", "retainedEarnings": "539986000", "totalLiabilities": "4524628000", "otherCurrentAssets": "55582000", "totalCurrentAssets": "2486142000", "currentLongTermDebt": "26696000", "longTermInvestments": "101468000", "shortTermInvestments": "None", "currentNetReceivables": "95755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823147000", "currentAccountsPayable": "166082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2163230000", "shortLongTermDebtTotal": "3749513000", "totalShareholderEquity": "784661000", "capitalLeaseObligations": "1256250000", "otherCurrentLiabilities": "238875000", "totalCurrentLiabilities": "885973000", "otherNonCurrentLiabilities": "8074000", "totalNonCurrentLiabilities": "3638654999", "cashAndShortTermInvestments": "1508101000", "commonStockSharesOutstanding": "26561988", "intangibleAssetsExcludingGoodwill": "74633000", "cashAndCashEquivalentsAtCarryingValue": "1508101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "-77193000", "operatingCashflow": "403687000", "capitalExpenditures": "173642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-902477000", "cashflowFromInvestment": "-171068000", "stockBasedCompensation": "43546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3590477000, "cost_of_revenue": 1778492000, "gross_profit": 1811985000, "research_and_development": null, "selling_general_admin": 1018828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 591069000, "depreciation_amortisation": 183773000, "ebitda": 774842000, "interest_expense": 151730000, "interest_income": null, "other_non_operating": null, "pretax_income": 437284000, "tax_provision": -91358000, "effective_tax_rate": null, "net_income": 528642000, "net_income_continuing_ops": 528642000, "net_income_to_common": 528642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1508101000, "short_term_investments": null, "net_receivables": 95755000, "inventory": 823042000, "other_current_assets": null, "total_current_assets": 2486142000, "net_ppe": null, "goodwill": 141048000, "intangible_assets": 74633000, "goodwill_and_intangibles": 215681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2823147000, "total_assets": 5309289000, "short_term_debt": 125247000, "accounts_payable": 166082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885973000, "long_term_debt": 2465407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3638654999, "total_liabilities": 4524628000, "total_debt": 2590654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539986000, "total_equity": 784661000, "shares_outstanding": 26561988, "operating_cash_flow": 403687000, "stock_based_compensation": 43546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -902477000, "free_cash_flow": 577329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "591069000", "ebitda": "774842000", "netIncome": "528642000", "grossProfit": "1811985000", "depreciation": "None", "totalRevenue": "3590477000", "costOfRevenue": "1778492000", "interestIncome": "38520000", "incomeBeforeTax": "437284000", "interestExpense": "151730000", "operatingIncome": "746076000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "-91358000", "reportedCurrency": "USD", "netInterestIncome": "-113210000", "nonInterestIncome": "None", "operatingExpenses": "1065909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1778492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183773000", "sellingGeneralAndAdministrative": "1018828000", "netIncomeFromContinuingOperations": "528642000" }, "balance": { "goodwill": "141048000", "inventory": "823042000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5309289000", "longTermDebt": "2465407000", "shortTermDebt": "125247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "74633000", "reportedCurrency": "USD", "retainedEarnings": "539986000", "totalLiabilities": "4524628000", "otherCurrentAssets": "55582000", "totalCurrentAssets": "2486142000", "currentLongTermDebt": "26696000", "longTermInvestments": "101468000", "shortTermInvestments": "None", "currentNetReceivables": "95755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823147000", "currentAccountsPayable": "166082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2163230000", "shortLongTermDebtTotal": "3749513000", "totalShareholderEquity": "784661000", "capitalLeaseObligations": "1256250000", "otherCurrentLiabilities": "238875000", "totalCurrentLiabilities": "885973000", "otherNonCurrentLiabilities": "8074000", "totalNonCurrentLiabilities": "3638654999", "cashAndShortTermInvestments": "1508101000", "commonStockSharesOutstanding": "26561988", "intangibleAssetsExcludingGoodwill": "74633000", "cashAndCashEquivalentsAtCarryingValue": "1508101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "-77193000", "operatingCashflow": "403687000", "capitalExpenditures": "173642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-902477000", "cashflowFromInvestment": "-171068000", "stockBasedCompensation": "43546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 3758820000, "cost_of_revenue": 1903409000, "gross_profit": 1855411000, "ebit": 897201000, "ebitda": 1065702000, "pretax_income": 822104000, "tax_provision": 133558000, "net_income": 688546000, "net_income_to_common": 688546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2177889000, "total_current_assets": 3069248000, "total_assets": 5540470000, "short_term_debt": 135959000, "long_term_debt": 2196666000, "total_debt": 2332625000, "total_liabilities": 4370193000, "total_equity": 1170277000, "shares_outstanding": 31113395, "goodwill_and_intangibles": 214261000 }, "cash_flow": { "operating_cash_flow": 662114000, "capital_expenditure": 185383000, "free_cash_flow": 847497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321891, "ticker_id": 3366, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "897201000", "ebitda": "1065702000", "netIncome": "688546000", "grossProfit": "1855411000", "depreciation": "None", "totalRevenue": "3758820000", "costOfRevenue": "1903409000", "interestIncome": "1936000", "incomeBeforeTax": "822104000", "interestExpense": "66882999", "operatingIncome": "933076000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "133558000", "reportedCurrency": "USD", "netInterestIncome": "-64947000", "nonInterestIncome": "None", "operatingExpenses": "922335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1903409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168501000", "sellingGeneralAndAdministrative": "888230000", "netIncomeFromContinuingOperations": "688546000" }, "balance": { "goodwill": "141100000", "inventory": "753899000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5540470000", "longTermDebt": "2196666000", "shortTermDebt": "135959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "73161000", "reportedCurrency": "USD", "retainedEarnings": "551108000", "totalLiabilities": "4370193000", "otherCurrentAssets": "51815000", "totalCurrentAssets": "3069248000", "currentLongTermDebt": "46614000", "longTermInvestments": "100810000", "shortTermInvestments": "None", "currentNetReceivables": "81670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471222000", "currentAccountsPayable": "242035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3434817000", "totalShareholderEquity": "1170277000", "capitalLeaseObligations": "1190408000", "otherCurrentLiabilities": "241656000", "totalCurrentLiabilities": "1063758000", "otherNonCurrentLiabilities": "8706000", "totalNonCurrentLiabilities": "3306435000", "cashAndShortTermInvestments": "2177889000", "commonStockSharesOutstanding": "31113395", "intangibleAssetsExcludingGoodwill": "73161000", "cashAndCashEquivalentsAtCarryingValue": "2177889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "688546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "-190074000", "operatingCashflow": "662114000", "capitalExpenditures": "185383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1607127000", "cashflowFromInvestment": "-194353000", "stockBasedCompensation": "48478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20671000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3758820000, "cost_of_revenue": 1903409000, "gross_profit": 1855411000, "research_and_development": null, "selling_general_admin": 888230000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 897201000, "depreciation_amortisation": 168501000, "ebitda": 1065702000, "interest_expense": 66882999, "interest_income": null, "other_non_operating": null, "pretax_income": 822104000, "tax_provision": 133558000, "effective_tax_rate": null, "net_income": 688546000, "net_income_continuing_ops": 688546000, "net_income_to_common": 688546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2177889000, "short_term_investments": null, "net_receivables": 81670000, "inventory": 753899000, "other_current_assets": null, "total_current_assets": 3069248000, "net_ppe": null, "goodwill": 141100000, "intangible_assets": 73161000, "goodwill_and_intangibles": 214261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2471222000, "total_assets": 5540470000, "short_term_debt": 135959000, "accounts_payable": 242035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1063758000, "long_term_debt": 2196666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3306435000, "total_liabilities": 4370193000, "total_debt": 2332625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 551108000, "total_equity": 1170277000, "shares_outstanding": 31113395, "operating_cash_flow": 662114000, "stock_based_compensation": 48478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194353000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1607127000, "free_cash_flow": 847497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "897201000", "ebitda": "1065702000", "netIncome": "688546000", "grossProfit": "1855411000", "depreciation": "None", "totalRevenue": "3758820000", "costOfRevenue": "1903409000", "interestIncome": "1936000", "incomeBeforeTax": "822104000", "interestExpense": "66882999", "operatingIncome": "933076000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "133558000", "reportedCurrency": "USD", "netInterestIncome": "-64947000", "nonInterestIncome": "None", "operatingExpenses": "922335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1903409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168501000", "sellingGeneralAndAdministrative": "888230000", "netIncomeFromContinuingOperations": "688546000" }, "balance": { "goodwill": "141100000", "inventory": "753899000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5540470000", "longTermDebt": "2196666000", "shortTermDebt": "135959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "73161000", "reportedCurrency": "USD", "retainedEarnings": "551108000", "totalLiabilities": "4370193000", "otherCurrentAssets": "51815000", "totalCurrentAssets": "3069248000", "currentLongTermDebt": "46614000", "longTermInvestments": "100810000", "shortTermInvestments": "None", "currentNetReceivables": "81670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2471222000", "currentAccountsPayable": "242035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3434817000", "totalShareholderEquity": "1170277000", "capitalLeaseObligations": "1190408000", "otherCurrentLiabilities": "241656000", "totalCurrentLiabilities": "1063758000", "otherNonCurrentLiabilities": "8706000", "totalNonCurrentLiabilities": "3306435000", "cashAndShortTermInvestments": "2177889000", "commonStockSharesOutstanding": "31113395", "intangibleAssetsExcludingGoodwill": "73161000", "cashAndCashEquivalentsAtCarryingValue": "2177889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "688546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "-190074000", "operatingCashflow": "662114000", "capitalExpenditures": "185383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1607127000", "cashflowFromInvestment": "-194353000", "stockBasedCompensation": "48478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20671000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 2848626000, "cost_of_revenue": 1523095000, "gross_profit": 1325531000, "ebit": 447949000, "ebitda": 612121000, "pretax_income": 376413000, "tax_provision": 104598000, "net_income": 271815000, "net_income_to_common": 271815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100446000, "total_current_assets": 782417000, "total_assets": 2898313000, "short_term_debt": 108942000, "long_term_debt": 579024000, "total_debt": 687966000, "total_liabilities": 2451287000, "total_equity": 447026000, "shares_outstanding": 27302268, "goodwill_and_intangibles": 212763000 }, "cash_flow": { "operating_cash_flow": 500770000, "capital_expenditure": 111126000, "free_cash_flow": 611896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321896, "ticker_id": 3366, "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447949000", "ebitda": "612121000", "netIncome": "271815000", "grossProfit": "1325531000", "depreciation": "None", "totalRevenue": "2848626000", "costOfRevenue": "1523095000", "interestIncome": "1398000", "incomeBeforeTax": "376413000", "interestExpense": "70648000", "operatingIncome": "488414000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "104598000", "reportedCurrency": "USD", "netInterestIncome": "-69250000", "nonInterestIncome": "None", "operatingExpenses": "839517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164172000", "sellingGeneralAndAdministrative": "799673000", "netIncomeFromContinuingOperations": "271815000" }, "balance": { "goodwill": "141100000", "inventory": "556746000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2898313000", "longTermDebt": "579024000", "shortTermDebt": "108942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "71663000", "reportedCurrency": "USD", "retainedEarnings": "-137438000", "totalLiabilities": "2451287000", "otherCurrentAssets": "49532000", "totalCurrentAssets": "782417000", "currentLongTermDebt": "25101000", "longTermInvestments": "100603000", "shortTermInvestments": "None", "currentNetReceivables": "73043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2115896000", "currentAccountsPayable": "224906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1622169000", "totalShareholderEquity": "447026000", "capitalLeaseObligations": "1019845000", "otherCurrentLiabilities": "233898000", "totalCurrentLiabilities": "921632000", "otherNonCurrentLiabilities": "12520000", "totalNonCurrentLiabilities": "1529654999", "cashAndShortTermInvestments": "100446000", "commonStockSharesOutstanding": "27302268", "intangibleAssetsExcludingGoodwill": "71663000", "cashAndCashEquivalentsAtCarryingValue": "100446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "-104621000", "operatingCashflow": "500770000", "capitalExpenditures": "111126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243914000", "cashflowFromInvestment": "-197600000", "stockBasedCompensation": "145704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164172000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2848626000, "cost_of_revenue": 1523095000, "gross_profit": 1325531000, "research_and_development": null, "selling_general_admin": 799673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447949000, "depreciation_amortisation": 164172000, "ebitda": 612121000, "interest_expense": 70648000, "interest_income": null, "other_non_operating": null, "pretax_income": 376413000, "tax_provision": 104598000, "effective_tax_rate": null, "net_income": 271815000, "net_income_continuing_ops": 271815000, "net_income_to_common": 271815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100446000, "short_term_investments": null, "net_receivables": 73043000, "inventory": 556746000, "other_current_assets": null, "total_current_assets": 782417000, "net_ppe": null, "goodwill": 141100000, "intangible_assets": 71663000, "goodwill_and_intangibles": 212763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2115896000, "total_assets": 2898313000, "short_term_debt": 108942000, "accounts_payable": 224906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 921632000, "long_term_debt": 579024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1529654999, "total_liabilities": 2451287000, "total_debt": 687966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137438000, "total_equity": 447026000, "shares_outstanding": 27302268, "operating_cash_flow": 500770000, "stock_based_compensation": 145704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243914000, "free_cash_flow": 611896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "447949000", "ebitda": "612121000", "netIncome": "271815000", "grossProfit": "1325531000", "depreciation": "None", "totalRevenue": "2848626000", "costOfRevenue": "1523095000", "interestIncome": "1398000", "incomeBeforeTax": "376413000", "interestExpense": "70648000", "operatingIncome": "488414000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "104598000", "reportedCurrency": "USD", "netInterestIncome": "-69250000", "nonInterestIncome": "None", "operatingExpenses": "839517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164172000", "sellingGeneralAndAdministrative": "799673000", "netIncomeFromContinuingOperations": "271815000" }, "balance": { "goodwill": "141100000", "inventory": "556746000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2898313000", "longTermDebt": "579024000", "shortTermDebt": "108942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "71663000", "reportedCurrency": "USD", "retainedEarnings": "-137438000", "totalLiabilities": "2451287000", "otherCurrentAssets": "49532000", "totalCurrentAssets": "782417000", "currentLongTermDebt": "25101000", "longTermInvestments": "100603000", "shortTermInvestments": "None", "currentNetReceivables": "73043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2115896000", "currentAccountsPayable": "224906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1622169000", "totalShareholderEquity": "447026000", "capitalLeaseObligations": "1019845000", "otherCurrentLiabilities": "233898000", "totalCurrentLiabilities": "921632000", "otherNonCurrentLiabilities": "12520000", "totalNonCurrentLiabilities": "1529654999", "cashAndShortTermInvestments": "100446000", "commonStockSharesOutstanding": "27302268", "intangibleAssetsExcludingGoodwill": "71663000", "cashAndCashEquivalentsAtCarryingValue": "100446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "-104621000", "operatingCashflow": "500770000", "capitalExpenditures": "111126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243914000", "cashflowFromInvestment": "-197600000", "stockBasedCompensation": "145704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164172000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 2647437000, "cost_of_revenue": 1552426000, "gross_profit": 1095011000, "ebit": 357691000, "ebitda": 523625000, "pretax_income": 269182000, "tax_provision": 48807000, "net_income": 220375000, "net_income_to_common": 220375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47658000, "total_current_assets": 583212000, "total_assets": 2445694000, "short_term_debt": 433653000, "long_term_debt": null, "total_debt": 433653000, "total_liabilities": 2427043000, "total_equity": 18651000, "shares_outstanding": 24299034, "goodwill_and_intangibles": 210389000 }, "cash_flow": { "operating_cash_flow": 339188000, "capital_expenditure": 93623000, "free_cash_flow": 432811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321901, "ticker_id": 3366, "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357691000", "ebitda": "523625000", "netIncome": "220375000", "grossProfit": "1095011000", "depreciation": "None", "totalRevenue": "2647437000", "costOfRevenue": "1552426000", "interestIncome": "None", "incomeBeforeTax": "269182000", "interestExpense": "88509000", "operatingIncome": "371643000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "48807000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "728268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1552426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165934000", "sellingGeneralAndAdministrative": "624180000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "124367000", "inventory": "449954000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2445694000", "longTermDebt": "None", "shortTermDebt": "433653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "86022000", "reportedCurrency": "USD", "retainedEarnings": "-409253000", "totalLiabilities": "2427043000", "otherCurrentAssets": "36424000", "totalCurrentAssets": "583212000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862482000", "currentAccountsPayable": "180714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1868005000", "totalShareholderEquity": "18651000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "172903000", "totalCurrentLiabilities": "982912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1444131000", "cashAndShortTermInvestments": "47658000", "commonStockSharesOutstanding": "24299034", "intangibleAssetsExcludingGoodwill": "86022000", "cashAndCashEquivalentsAtCarryingValue": "47658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "93266000", "operatingCashflow": "339188000", "capitalExpenditures": "93623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174804000", "cashflowFromInvestment": "-122545000", "stockBasedCompensation": "21832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2647437000, "cost_of_revenue": 1552426000, "gross_profit": 1095011000, "research_and_development": null, "selling_general_admin": 624180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357691000, "depreciation_amortisation": 165934000, "ebitda": 523625000, "interest_expense": 88509000, "interest_income": null, "other_non_operating": null, "pretax_income": 269182000, "tax_provision": 48807000, "effective_tax_rate": null, "net_income": 220375000, "net_income_continuing_ops": null, "net_income_to_common": 220375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47658000, "short_term_investments": null, "net_receivables": 49176000, "inventory": 449954000, "other_current_assets": null, "total_current_assets": 583212000, "net_ppe": null, "goodwill": 124367000, "intangible_assets": 86022000, "goodwill_and_intangibles": 210389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1862482000, "total_assets": 2445694000, "short_term_debt": 433653000, "accounts_payable": 180714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 982912000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1444131000, "total_liabilities": 2427043000, "total_debt": 433653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409253000, "total_equity": 18651000, "shares_outstanding": 24299034, "operating_cash_flow": 339188000, "stock_based_compensation": 21832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174804000, "free_cash_flow": 432811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357691000", "ebitda": "523625000", "netIncome": "220375000", "grossProfit": "1095011000", "depreciation": "None", "totalRevenue": "2647437000", "costOfRevenue": "1552426000", "interestIncome": "None", "incomeBeforeTax": "269182000", "interestExpense": "88509000", "operatingIncome": "371643000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "48807000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "728268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1552426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165934000", "sellingGeneralAndAdministrative": "624180000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "124367000", "inventory": "449954000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2445694000", "longTermDebt": "None", "shortTermDebt": "433653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "86022000", "reportedCurrency": "USD", "retainedEarnings": "-409253000", "totalLiabilities": "2427043000", "otherCurrentAssets": "36424000", "totalCurrentAssets": "583212000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862482000", "currentAccountsPayable": "180714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1868005000", "totalShareholderEquity": "18651000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "172903000", "totalCurrentLiabilities": "982912000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1444131000", "cashAndShortTermInvestments": "47658000", "commonStockSharesOutstanding": "24299034", "intangibleAssetsExcludingGoodwill": "86022000", "cashAndCashEquivalentsAtCarryingValue": "47658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "220375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "93266000", "operatingCashflow": "339188000", "capitalExpenditures": "93623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174804000", "cashflowFromInvestment": "-122545000", "stockBasedCompensation": "21832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-01-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 2505653000, "cost_of_revenue": 1504806000, "gross_profit": 1000847000, "ebit": 229567000, "ebitda": 389551000, "pretax_income": 160964000, "tax_provision": 30514000, "net_income": 150639000, "net_income_to_common": 150639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5803000, "total_current_assets": 687789000, "total_assets": 2423018000, "short_term_debt": 420114000, "long_term_debt": null, "total_debt": 420114000, "total_liabilities": 2461708000, "total_equity": -38690000, "shares_outstanding": 26533225, "goodwill_and_intangibles": 210401000 }, "cash_flow": { "operating_cash_flow": 249603000, "capital_expenditure": 79992000, "free_cash_flow": 329595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321906, "ticker_id": 3366, "period_end_date": "2019-01-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229567000", "ebitda": "389551000", "netIncome": "150639000", "grossProfit": "1000847000", "depreciation": "None", "totalRevenue": "2505653000", "costOfRevenue": "1504806000", "interestIncome": "None", "incomeBeforeTax": "160964000", "interestExpense": "68603000", "operatingIncome": "260397000", "fiscalDateEnding": "2019-01-31", "incomeTaxExpense": "30514000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "732033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1504806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159984000", "sellingGeneralAndAdministrative": "614617000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "124379000", "inventory": "543783000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2423018000", "longTermDebt": "None", "shortTermDebt": "420114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-01-31", "intangibleAssets": "86022000", "reportedCurrency": "USD", "retainedEarnings": "-392537000", "totalLiabilities": "2461708000", "otherCurrentAssets": "43117000", "totalCurrentAssets": "687789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1735229000", "currentAccountsPayable": "183039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1900634000", "totalShareholderEquity": "-38690000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218483999", "totalCurrentLiabilities": "992586000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1469122000", "cashAndShortTermInvestments": "5803000", "commonStockSharesOutstanding": "26533225", "intangibleAssetsExcludingGoodwill": "86022000", "cashAndCashEquivalentsAtCarryingValue": "5803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-01-31", "reportedCurrency": "USD", "changeInInventory": "-7399000", "operatingCashflow": "249603000", "capitalExpenditures": "79992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188992000", "cashflowFromInvestment": "-79992000", "stockBasedCompensation": "23983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2505653000, "cost_of_revenue": 1504806000, "gross_profit": 1000847000, "research_and_development": null, "selling_general_admin": 614617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229567000, "depreciation_amortisation": 159984000, "ebitda": 389551000, "interest_expense": 68603000, "interest_income": null, "other_non_operating": null, "pretax_income": 160964000, "tax_provision": 30514000, "effective_tax_rate": null, "net_income": 150639000, "net_income_continuing_ops": null, "net_income_to_common": 150639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5803000, "short_term_investments": null, "net_receivables": 95086000, "inventory": 543783000, "other_current_assets": null, "total_current_assets": 687789000, "net_ppe": null, "goodwill": 124379000, "intangible_assets": 86022000, "goodwill_and_intangibles": 210401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1735229000, "total_assets": 2423018000, "short_term_debt": 420114000, "accounts_payable": 183039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 992586000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469122000, "total_liabilities": 2461708000, "total_debt": 420114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -392537000, "total_equity": -38690000, "shares_outstanding": 26533225, "operating_cash_flow": 249603000, "stock_based_compensation": 23983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188992000, "free_cash_flow": 329595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229567000", "ebitda": "389551000", "netIncome": "150639000", "grossProfit": "1000847000", "depreciation": "None", "totalRevenue": "2505653000", "costOfRevenue": "1504806000", "interestIncome": "None", "incomeBeforeTax": "160964000", "interestExpense": "68603000", "operatingIncome": "260397000", "fiscalDateEnding": "2019-01-31", "incomeTaxExpense": "30514000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "732033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1504806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159984000", "sellingGeneralAndAdministrative": "614617000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "124379000", "inventory": "543783000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2423018000", "longTermDebt": "None", "shortTermDebt": "420114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-01-31", "intangibleAssets": "86022000", "reportedCurrency": "USD", "retainedEarnings": "-392537000", "totalLiabilities": "2461708000", "otherCurrentAssets": "43117000", "totalCurrentAssets": "687789000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1735229000", "currentAccountsPayable": "183039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1900634000", "totalShareholderEquity": "-38690000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218483999", "totalCurrentLiabilities": "992586000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1469122000", "cashAndShortTermInvestments": "5803000", "commonStockSharesOutstanding": "26533225", "intangibleAssetsExcludingGoodwill": "86022000", "cashAndCashEquivalentsAtCarryingValue": "5803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-01-31", "reportedCurrency": "USD", "changeInInventory": "-7399000", "operatingCashflow": "249603000", "capitalExpenditures": "79992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188992000", "cashflowFromInvestment": "-79992000", "stockBasedCompensation": "23983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 842623000, "cost_of_revenue": 481194000, "gross_profit": 361429000, "ebit": 96551000, "ebitda": 96551000, "pretax_income": 43801000, "tax_provision": 15026000, "net_income": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41191000, "total_current_assets": 1107662000, "total_assets": 4835710000, "short_term_debt": 156529000, "long_term_debt": 2388868000, "total_debt": 2545397000, "total_liabilities": 4775110000, "total_equity": 60600000, "shares_outstanding": 19706893, "goodwill_and_intangibles": 224016000 }, "cash_flow": { "operating_cash_flow": 96066000, "capital_expenditure": 44225000, "free_cash_flow": 140291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321871, "ticker_id": 3366, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "96551000", "netIncome": "28775000", "grossProfit": "361429000", "depreciation": "None", "totalRevenue": "842623000", "costOfRevenue": "481194000", "interestIncome": "366000", "incomeBeforeTax": "43801000", "interestExpense": "54265000", "operatingIncome": "96551000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "15026000", "reportedCurrency": "USD", "netInterestIncome": "-54265000", "nonInterestIncome": "None", "operatingExpenses": "264878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "264878000", "netIncomeFromContinuingOperations": "28775000" }, "balance": { "goodwill": "144239000", "inventory": "818550000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4835710000", "longTermDebt": "2388868000", "shortTermDebt": "156529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "79777000", "reportedCurrency": "USD", "retainedEarnings": "-386065000", "totalLiabilities": "4775110000", "otherCurrentAssets": "126980000", "totalCurrentAssets": "1107662000", "currentLongTermDebt": "25000000", "longTermInvestments": "119754000", "shortTermInvestments": "None", "currentNetReceivables": "120941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728048000", "currentAccountsPayable": "197740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954070000", "shortLongTermDebtTotal": "3969318000", "totalShareholderEquity": "60600000", "capitalLeaseObligations": "1555450000", "otherCurrentLiabilities": "237833000", "totalCurrentLiabilities": "930606000", "otherNonCurrentLiabilities": "13984000", "totalNonCurrentLiabilities": "3844504000", "cashAndShortTermInvestments": "41191000", "commonStockSharesOutstanding": "19706893", "intangibleAssetsExcludingGoodwill": "79777000", "cashAndCashEquivalentsAtCarryingValue": "41191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28775000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "58525000", "operatingCashflow": "96066000", "capitalExpenditures": "44225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56753000", "cashflowFromInvestment": "-41633000", "stockBasedCompensation": "8567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 842623000, "cost_of_revenue": 481194000, "gross_profit": 361429000, "research_and_development": null, "selling_general_admin": 264878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96551000, "depreciation_amortisation": null, "ebitda": 96551000, "interest_expense": 54265000, "interest_income": null, "other_non_operating": null, "pretax_income": 43801000, "tax_provision": 15026000, "effective_tax_rate": null, "net_income": 28775000, "net_income_continuing_ops": 28775000, "net_income_to_common": 28775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41191000, "short_term_investments": null, "net_receivables": 120941000, "inventory": 818550000, "other_current_assets": null, "total_current_assets": 1107662000, "net_ppe": null, "goodwill": 144239000, "intangible_assets": 79777000, "goodwill_and_intangibles": 224016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3728048000, "total_assets": 4835710000, "short_term_debt": 156529000, "accounts_payable": 197740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 930606000, "long_term_debt": 2388868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3844504000, "total_liabilities": 4775110000, "total_debt": 2545397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -386065000, "total_equity": 60600000, "shares_outstanding": 19706893, "operating_cash_flow": 96066000, "stock_based_compensation": 8567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56753000, "free_cash_flow": 140291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "96551000", "netIncome": "28775000", "grossProfit": "361429000", "depreciation": "None", "totalRevenue": "842623000", "costOfRevenue": "481194000", "interestIncome": "366000", "incomeBeforeTax": "43801000", "interestExpense": "54265000", "operatingIncome": "96551000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "15026000", "reportedCurrency": "USD", "netInterestIncome": "-54265000", "nonInterestIncome": "None", "operatingExpenses": "264878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "264878000", "netIncomeFromContinuingOperations": "28775000" }, "balance": { "goodwill": "144239000", "inventory": "818550000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4835710000", "longTermDebt": "2388868000", "shortTermDebt": "156529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "79777000", "reportedCurrency": "USD", "retainedEarnings": "-386065000", "totalLiabilities": "4775110000", "otherCurrentAssets": "126980000", "totalCurrentAssets": "1107662000", "currentLongTermDebt": "25000000", "longTermInvestments": "119754000", "shortTermInvestments": "None", "currentNetReceivables": "120941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728048000", "currentAccountsPayable": "197740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2954070000", "shortLongTermDebtTotal": "3969318000", "totalShareholderEquity": "60600000", "capitalLeaseObligations": "1555450000", "otherCurrentLiabilities": "237833000", "totalCurrentLiabilities": "930606000", "otherNonCurrentLiabilities": "13984000", "totalNonCurrentLiabilities": "3844504000", "cashAndShortTermInvestments": "41191000", "commonStockSharesOutstanding": "19706893", "intangibleAssetsExcludingGoodwill": "79777000", "cashAndCashEquivalentsAtCarryingValue": "41191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28775000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "58525000", "operatingCashflow": "96066000", "capitalExpenditures": "44225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56753000", "cashflowFromInvestment": "-41633000", "stockBasedCompensation": "8567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 883810000, "cost_of_revenue": 494074000, "gross_profit": 389736000, "ebit": 105722000, "ebitda": 144098000, "pretax_income": 47890000, "tax_provision": 11625000, "net_income": 36265000, "net_income_to_common": 36265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43086000, "total_current_assets": 1116479000, "total_assets": 4793741000, "short_term_debt": 152748000, "long_term_debt": 2438330000, "total_debt": 2591078000, "total_liabilities": 4790395000, "total_equity": 3346000, "shares_outstanding": 19807541, "goodwill_and_intangibles": 223463000 }, "cash_flow": { "operating_cash_flow": 131856000, "capital_expenditure": 48822000, "free_cash_flow": 180678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321873, "ticker_id": 3366, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105722000", "ebitda": "144098000", "netIncome": "36265000", "grossProfit": "389736000", "depreciation": "None", "totalRevenue": "883810000", "costOfRevenue": "494074000", "interestIncome": "57846000", "incomeBeforeTax": "47890000", "interestExpense": "57638000", "operatingIncome": "104743000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "11625000", "reportedCurrency": "USD", "netInterestIncome": "-57152000", "nonInterestIncome": "None", "operatingExpenses": "284993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38376000", "sellingGeneralAndAdministrative": "283806000", "netIncomeFromContinuingOperations": "36265000" }, "balance": { "goodwill": "143755000", "inventory": "894551000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4793741000", "longTermDebt": "2438330000", "shortTermDebt": "152748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "79708000", "reportedCurrency": "USD", "retainedEarnings": "-414840000", "totalLiabilities": "4790395000", "otherCurrentAssets": "71448000", "totalCurrentAssets": "1116479000", "currentLongTermDebt": "25000000", "longTermInvestments": "121404000", "shortTermInvestments": "None", "currentNetReceivables": "107394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3677261999", "currentAccountsPayable": "178672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2901989000", "shortLongTermDebtTotal": "3971019000", "totalShareholderEquity": "3346000", "capitalLeaseObligations": "1507689000", "otherCurrentLiabilities": "245791000", "totalCurrentLiabilities": "946247000", "otherNonCurrentLiabilities": "14517000", "totalNonCurrentLiabilities": "3844148000", "cashAndShortTermInvestments": "43086000", "commonStockSharesOutstanding": "19807541", "intangibleAssetsExcludingGoodwill": "79708000", "cashAndCashEquivalentsAtCarryingValue": "43086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "81656000", "operatingCashflow": "131856000", "capitalExpenditures": "48822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75405000", "cashflowFromInvestment": "-47912000", "stockBasedCompensation": "11308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883810000, "cost_of_revenue": 494074000, "gross_profit": 389736000, "research_and_development": null, "selling_general_admin": 283806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105722000, "depreciation_amortisation": 38376000, "ebitda": 144098000, "interest_expense": 57638000, "interest_income": null, "other_non_operating": null, "pretax_income": 47890000, "tax_provision": 11625000, "effective_tax_rate": null, "net_income": 36265000, "net_income_continuing_ops": 36265000, "net_income_to_common": 36265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43086000, "short_term_investments": null, "net_receivables": 107394000, "inventory": 894551000, "other_current_assets": null, "total_current_assets": 1116479000, "net_ppe": null, "goodwill": 143755000, "intangible_assets": 79708000, "goodwill_and_intangibles": 223463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3677261999, "total_assets": 4793741000, "short_term_debt": 152748000, "accounts_payable": 178672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 946247000, "long_term_debt": 2438330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3844148000, "total_liabilities": 4790395000, "total_debt": 2591078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -414840000, "total_equity": 3346000, "shares_outstanding": 19807541, "operating_cash_flow": 131856000, "stock_based_compensation": 11308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75405000, "free_cash_flow": 180678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105722000", "ebitda": "144098000", "netIncome": "36265000", "grossProfit": "389736000", "depreciation": "None", "totalRevenue": "883810000", "costOfRevenue": "494074000", "interestIncome": "57846000", "incomeBeforeTax": "47890000", "interestExpense": "57638000", "operatingIncome": "104743000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "11625000", "reportedCurrency": "USD", "netInterestIncome": "-57152000", "nonInterestIncome": "None", "operatingExpenses": "284993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "494074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38376000", "sellingGeneralAndAdministrative": "283806000", "netIncomeFromContinuingOperations": "36265000" }, "balance": { "goodwill": "143755000", "inventory": "894551000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4793741000", "longTermDebt": "2438330000", "shortTermDebt": "152748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "79708000", "reportedCurrency": "USD", "retainedEarnings": "-414840000", "totalLiabilities": "4790395000", "otherCurrentAssets": "71448000", "totalCurrentAssets": "1116479000", "currentLongTermDebt": "25000000", "longTermInvestments": "121404000", "shortTermInvestments": "None", "currentNetReceivables": "107394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3677261999", "currentAccountsPayable": "178672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2901989000", "shortLongTermDebtTotal": "3971019000", "totalShareholderEquity": "3346000", "capitalLeaseObligations": "1507689000", "otherCurrentLiabilities": "245791000", "totalCurrentLiabilities": "946247000", "otherNonCurrentLiabilities": "14517000", "totalNonCurrentLiabilities": "3844148000", "cashAndShortTermInvestments": "43086000", "commonStockSharesOutstanding": "19807541", "intangibleAssetsExcludingGoodwill": "79708000", "cashAndCashEquivalentsAtCarryingValue": "43086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36265000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "81656000", "operatingCashflow": "131856000", "capitalExpenditures": "48822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75405000", "cashflowFromInvestment": "-47912000", "stockBasedCompensation": "11308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 899151000, "cost_of_revenue": 489892000, "gross_profit": 409259000, "ebit": 129816000, "ebitda": 164445000, "pretax_income": 70740000, "tax_provision": 19032000, "net_income": 51708000, "net_income_to_common": 51708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34560000, "total_current_assets": 1175609000, "total_assets": 4697021000, "short_term_debt": 153203000, "long_term_debt": 2512786000, "total_debt": 2665989000, "total_liabilities": 4737921000, "total_equity": -40900000, "shares_outstanding": 19737331, "goodwill_and_intangibles": 223430000 }, "cash_flow": { "operating_cash_flow": 129762000, "capital_expenditure": 57000000, "free_cash_flow": 186762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321874, "ticker_id": 3366, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129816000", "ebitda": "164445000", "netIncome": "51708000", "grossProfit": "409259000", "depreciation": "None", "totalRevenue": "899151000", "costOfRevenue": "489892000", "interestIncome": "366000", "incomeBeforeTax": "70740000", "interestExpense": "57724000", "operatingIncome": "134430000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "19032000", "reportedCurrency": "USD", "netInterestIncome": "-57358000", "nonInterestIncome": "None", "operatingExpenses": "276242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34629000", "sellingGeneralAndAdministrative": "280383000", "netIncomeFromContinuingOperations": "51708000" }, "balance": { "goodwill": "143774000", "inventory": "975756000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4697021000", "longTermDebt": "2512786000", "shortTermDebt": "153203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "79656000", "reportedCurrency": "USD", "retainedEarnings": "-451105000", "totalLiabilities": "4737921000", "otherCurrentAssets": "57801000", "totalCurrentAssets": "1175609000", "currentLongTermDebt": "25000000", "longTermInvestments": "121599000", "shortTermInvestments": "None", "currentNetReceivables": "107492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3521412000", "currentAccountsPayable": "189863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2656244000", "shortLongTermDebtTotal": "3911856000", "totalShareholderEquity": "-40900000", "capitalLeaseObligations": "1374070000", "otherCurrentLiabilities": "242496000", "totalCurrentLiabilities": "953901000", "otherNonCurrentLiabilities": "13934000", "totalNonCurrentLiabilities": "3784020000", "cashAndShortTermInvestments": "34560000", "commonStockSharesOutstanding": "19737331", "intangibleAssetsExcludingGoodwill": "79656000", "cashAndCashEquivalentsAtCarryingValue": "34560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "55585000", "operatingCashflow": "129762000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60237000", "cashflowFromInvestment": "-81190000", "stockBasedCompensation": "11633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 899151000, "cost_of_revenue": 489892000, "gross_profit": 409259000, "research_and_development": null, "selling_general_admin": 280383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129816000, "depreciation_amortisation": 34629000, "ebitda": 164445000, "interest_expense": 57724000, "interest_income": null, "other_non_operating": null, "pretax_income": 70740000, "tax_provision": 19032000, "effective_tax_rate": null, "net_income": 51708000, "net_income_continuing_ops": 51708000, "net_income_to_common": 51708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34560000, "short_term_investments": null, "net_receivables": 107492000, "inventory": 975756000, "other_current_assets": null, "total_current_assets": 1175609000, "net_ppe": null, "goodwill": 143774000, "intangible_assets": 79656000, "goodwill_and_intangibles": 223430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3521412000, "total_assets": 4697021000, "short_term_debt": 153203000, "accounts_payable": 189863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 953901000, "long_term_debt": 2512786000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3784020000, "total_liabilities": 4737921000, "total_debt": 2665989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451105000, "total_equity": -40900000, "shares_outstanding": 19737331, "operating_cash_flow": 129762000, "stock_based_compensation": 11633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60237000, "free_cash_flow": 186762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129816000", "ebitda": "164445000", "netIncome": "51708000", "grossProfit": "409259000", "depreciation": "None", "totalRevenue": "899151000", "costOfRevenue": "489892000", "interestIncome": "366000", "incomeBeforeTax": "70740000", "interestExpense": "57724000", "operatingIncome": "134430000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "19032000", "reportedCurrency": "USD", "netInterestIncome": "-57358000", "nonInterestIncome": "None", "operatingExpenses": "276242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34629000", "sellingGeneralAndAdministrative": "280383000", "netIncomeFromContinuingOperations": "51708000" }, "balance": { "goodwill": "143774000", "inventory": "975756000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4697021000", "longTermDebt": "2512786000", "shortTermDebt": "153203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "79656000", "reportedCurrency": "USD", "retainedEarnings": "-451105000", "totalLiabilities": "4737921000", "otherCurrentAssets": "57801000", "totalCurrentAssets": "1175609000", "currentLongTermDebt": "25000000", "longTermInvestments": "121599000", "shortTermInvestments": "None", "currentNetReceivables": "107492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3521412000", "currentAccountsPayable": "189863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2656244000", "shortLongTermDebtTotal": "3911856000", "totalShareholderEquity": "-40900000", "capitalLeaseObligations": "1374070000", "otherCurrentLiabilities": "242496000", "totalCurrentLiabilities": "953901000", "otherNonCurrentLiabilities": "13934000", "totalNonCurrentLiabilities": "3784020000", "cashAndShortTermInvestments": "34560000", "commonStockSharesOutstanding": "19737331", "intangibleAssetsExcludingGoodwill": "79656000", "cashAndCashEquivalentsAtCarryingValue": "34560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "55585000", "operatingCashflow": "129762000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60237000", "cashflowFromInvestment": "-81190000", "stockBasedCompensation": "11633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 813952000, "cost_of_revenue": 458619000, "gross_profit": 355333000, "ebit": 61145000, "ebitda": 96381000, "pretax_income": 11166000, "tax_provision": 3127000, "net_income": 8039000, "net_income_to_common": 8039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46084000, "total_current_assets": 1255199000, "total_assets": 4650256000, "short_term_debt": 135360000, "long_term_debt": 2567238000, "total_debt": 2702598000, "total_liabilities": 4761024000, "total_equity": -110768000, "shares_outstanding": 19913000, "goodwill_and_intangibles": 220052000 }, "cash_flow": { "operating_cash_flow": 94557000, "capital_expenditure": 52565000, "free_cash_flow": 147122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321875, "ticker_id": 3366, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61145000", "ebitda": "96381000", "netIncome": "8039000", "grossProfit": "355333000", "depreciation": "None", "totalRevenue": "813952000", "costOfRevenue": "458619000", "interestIncome": "1581000", "incomeBeforeTax": "11166000", "interestExpense": "58184000", "operatingIncome": "54729000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "3127000", "reportedCurrency": "USD", "netInterestIncome": "-56603000", "nonInterestIncome": "None", "operatingExpenses": "300604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35236000", "sellingGeneralAndAdministrative": "299422000", "netIncomeFromContinuingOperations": "8039000" }, "balance": { "goodwill": "141002000", "inventory": "1025713000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4650256000", "longTermDebt": "2567238000", "shortTermDebt": "135360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "79050000", "reportedCurrency": "USD", "retainedEarnings": "-502813000", "totalLiabilities": "4761024000", "otherCurrentAssets": "68877000", "totalCurrentAssets": "1255199000", "currentLongTermDebt": "25000000", "longTermInvestments": "122951000", "shortTermInvestments": "None", "currentNetReceivables": "114525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3395057000", "currentAccountsPayable": "214898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2560075000", "shortLongTermDebtTotal": "3938114000", "totalShareholderEquity": "-110768000", "capitalLeaseObligations": "1345876000", "otherCurrentLiabilities": "181622000", "totalCurrentLiabilities": "934094000", "otherNonCurrentLiabilities": "12920000", "totalNonCurrentLiabilities": "3826930000", "cashAndShortTermInvestments": "46084000", "commonStockSharesOutstanding": "19913000", "intangibleAssetsExcludingGoodwill": "79050000", "cashAndCashEquivalentsAtCarryingValue": "46084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8039000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "18010000", "operatingCashflow": "94557000", "capitalExpenditures": "52565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27002000", "cashflowFromInvestment": "-52958000", "stockBasedCompensation": "12374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "830000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 813952000, "cost_of_revenue": 458619000, "gross_profit": 355333000, "research_and_development": null, "selling_general_admin": 299422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61145000, "depreciation_amortisation": 35236000, "ebitda": 96381000, "interest_expense": 58184000, "interest_income": null, "other_non_operating": null, "pretax_income": 11166000, "tax_provision": 3127000, "effective_tax_rate": null, "net_income": 8039000, "net_income_continuing_ops": 8039000, "net_income_to_common": 8039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46084000, "short_term_investments": null, "net_receivables": 114525000, "inventory": 1025713000, "other_current_assets": null, "total_current_assets": 1255199000, "net_ppe": null, "goodwill": 141002000, "intangible_assets": 79050000, "goodwill_and_intangibles": 220052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3395057000, "total_assets": 4650256000, "short_term_debt": 135360000, "accounts_payable": 214898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 934094000, "long_term_debt": 2567238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3826930000, "total_liabilities": 4761024000, "total_debt": 2702598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -502813000, "total_equity": -110768000, "shares_outstanding": 19913000, "operating_cash_flow": 94557000, "stock_based_compensation": 12374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52958000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27002000, "free_cash_flow": 147122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61145000", "ebitda": "96381000", "netIncome": "8039000", "grossProfit": "355333000", "depreciation": "None", "totalRevenue": "813952000", "costOfRevenue": "458619000", "interestIncome": "1581000", "incomeBeforeTax": "11166000", "interestExpense": "58184000", "operatingIncome": "54729000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "3127000", "reportedCurrency": "USD", "netInterestIncome": "-56603000", "nonInterestIncome": "None", "operatingExpenses": "300604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35236000", "sellingGeneralAndAdministrative": "299422000", "netIncomeFromContinuingOperations": "8039000" }, "balance": { "goodwill": "141002000", "inventory": "1025713000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4650256000", "longTermDebt": "2567238000", "shortTermDebt": "135360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "79050000", "reportedCurrency": "USD", "retainedEarnings": "-502813000", "totalLiabilities": "4761024000", "otherCurrentAssets": "68877000", "totalCurrentAssets": "1255199000", "currentLongTermDebt": "25000000", "longTermInvestments": "122951000", "shortTermInvestments": "None", "currentNetReceivables": "114525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3395057000", "currentAccountsPayable": "214898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2560075000", "shortLongTermDebtTotal": "3938114000", "totalShareholderEquity": "-110768000", "capitalLeaseObligations": "1345876000", "otherCurrentLiabilities": "181622000", "totalCurrentLiabilities": "934094000", "otherNonCurrentLiabilities": "12920000", "totalNonCurrentLiabilities": "3826930000", "cashAndShortTermInvestments": "46084000", "commonStockSharesOutstanding": "19913000", "intangibleAssetsExcludingGoodwill": "79050000", "cashAndCashEquivalentsAtCarryingValue": "46084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8039000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "18010000", "operatingCashflow": "94557000", "capitalExpenditures": "52565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27002000", "cashflowFromInvestment": "-52958000", "stockBasedCompensation": "12374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "830000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 812406000, "cost_of_revenue": 449609000, "gross_profit": 362797000, "ebit": 68395000, "ebitda": 102504000, "pretax_income": 7834000, "tax_provision": -6083000, "net_income": 13917000, "net_income_to_common": 13917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30413000, "total_current_assets": 1261169000, "total_assets": 4554689000, "short_term_debt": 147079000, "long_term_debt": 2586687000, "total_debt": 2733766000, "total_liabilities": 4718278000, "total_equity": -163589000, "shares_outstanding": 20086000, "goodwill_and_intangibles": 217061000 }, "cash_flow": { "operating_cash_flow": -18774000, "capital_expenditure": 50891000, "free_cash_flow": 32117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321876, "ticker_id": 3366, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68395000", "ebitda": "102504000", "netIncome": "13917000", "grossProfit": "362797000", "depreciation": "None", "totalRevenue": "812406000", "costOfRevenue": "449609000", "interestIncome": "932000", "incomeBeforeTax": "7834000", "interestExpense": "57909000", "operatingIncome": "90105000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "-6083000", "reportedCurrency": "USD", "netInterestIncome": "-56977000", "nonInterestIncome": "None", "operatingExpenses": "272692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34109000", "sellingGeneralAndAdministrative": "149519000", "netIncomeFromContinuingOperations": "13917000" }, "balance": { "goodwill": "140943000", "inventory": "1040031999", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4554689000", "longTermDebt": "2586687000", "shortTermDebt": "147079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "76118000", "reportedCurrency": "USD", "retainedEarnings": "-510852000", "totalLiabilities": "4718278000", "otherCurrentAssets": "76303000", "totalCurrentAssets": "1261169000", "currentLongTermDebt": "25000000", "longTermInvestments": "126909000", "shortTermInvestments": "None", "currentNetReceivables": "114421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3293520000", "currentAccountsPayable": "245260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3937889000", "totalShareholderEquity": "-163589000", "capitalLeaseObligations": "1326202000", "otherCurrentLiabilities": "188065000", "totalCurrentLiabilities": "905126000", "otherNonCurrentLiabilities": "11948000", "totalNonCurrentLiabilities": "3813152000", "cashAndShortTermInvestments": "30413000", "commonStockSharesOutstanding": "20086000", "intangibleAssetsExcludingGoodwill": "76118000", "cashAndCashEquivalentsAtCarryingValue": "30413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-44329000", "operatingCashflow": "-18774000", "capitalExpenditures": "50891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13828000", "cashflowFromInvestment": "-50892000", "stockBasedCompensation": "10428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812406000, "cost_of_revenue": 449609000, "gross_profit": 362797000, "research_and_development": null, "selling_general_admin": 149519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68395000, "depreciation_amortisation": 34109000, "ebitda": 102504000, "interest_expense": 57909000, "interest_income": null, "other_non_operating": null, "pretax_income": 7834000, "tax_provision": -6083000, "effective_tax_rate": null, "net_income": 13917000, "net_income_continuing_ops": 13917000, "net_income_to_common": 13917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30413000, "short_term_investments": null, "net_receivables": 114421000, "inventory": 1040031999, "other_current_assets": null, "total_current_assets": 1261169000, "net_ppe": null, "goodwill": 140943000, "intangible_assets": 76118000, "goodwill_and_intangibles": 217061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3293520000, "total_assets": 4554689000, "short_term_debt": 147079000, "accounts_payable": 245260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 905126000, "long_term_debt": 2586687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3813152000, "total_liabilities": 4718278000, "total_debt": 2733766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510852000, "total_equity": -163589000, "shares_outstanding": 20086000, "operating_cash_flow": -18774000, "stock_based_compensation": 10428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13828000, "free_cash_flow": 32117000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68395000", "ebitda": "102504000", "netIncome": "13917000", "grossProfit": "362797000", "depreciation": "None", "totalRevenue": "812406000", "costOfRevenue": "449609000", "interestIncome": "932000", "incomeBeforeTax": "7834000", "interestExpense": "57909000", "operatingIncome": "90105000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "-6083000", "reportedCurrency": "USD", "netInterestIncome": "-56977000", "nonInterestIncome": "None", "operatingExpenses": "272692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34109000", "sellingGeneralAndAdministrative": "149519000", "netIncomeFromContinuingOperations": "13917000" }, "balance": { "goodwill": "140943000", "inventory": "1040031999", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4554689000", "longTermDebt": "2586687000", "shortTermDebt": "147079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "76118000", "reportedCurrency": "USD", "retainedEarnings": "-510852000", "totalLiabilities": "4718278000", "otherCurrentAssets": "76303000", "totalCurrentAssets": "1261169000", "currentLongTermDebt": "25000000", "longTermInvestments": "126909000", "shortTermInvestments": "None", "currentNetReceivables": "114421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3293520000", "currentAccountsPayable": "245260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3937889000", "totalShareholderEquity": "-163589000", "capitalLeaseObligations": "1326202000", "otherCurrentLiabilities": "188065000", "totalCurrentLiabilities": "905126000", "otherNonCurrentLiabilities": "11948000", "totalNonCurrentLiabilities": "3813152000", "cashAndShortTermInvestments": "30413000", "commonStockSharesOutstanding": "20086000", "intangibleAssetsExcludingGoodwill": "76118000", "cashAndCashEquivalentsAtCarryingValue": "30413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-44329000", "operatingCashflow": "-18774000", "capitalExpenditures": "50891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13828000", "cashflowFromInvestment": "-50892000", "stockBasedCompensation": "10428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 811732000, "cost_of_revenue": 450392000, "gross_profit": 361340000, "ebit": 102493000, "ebitda": 135490999, "pretax_income": 42424000, "tax_provision": 9256000, "net_income": 33168000, "net_income_to_common": 33168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87012000, "total_current_assets": 1254493000, "total_assets": 4464222000, "short_term_debt": 129364000, "long_term_debt": 2583045000, "total_debt": 2712409000, "total_liabilities": 4647231000, "total_equity": -183009000, "shares_outstanding": 19981000, "goodwill_and_intangibles": 217463000 }, "cash_flow": { "operating_cash_flow": -31437000, "capital_expenditure": 64557000, "free_cash_flow": 33120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321878, "ticker_id": 3366, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102493000", "ebitda": "135490999", "netIncome": "33168000", "grossProfit": "361340000", "depreciation": "None", "totalRevenue": "811732000", "costOfRevenue": "450392000", "interestIncome": "1052000", "incomeBeforeTax": "42424000", "interestExpense": "58642000", "operatingIncome": "119818000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "9256000", "reportedCurrency": "USD", "netInterestIncome": "-57590000", "nonInterestIncome": "None", "operatingExpenses": "241522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32997999", "sellingGeneralAndAdministrative": "259872000", "netIncomeFromContinuingOperations": "33168000" }, "balance": { "goodwill": "140990000", "inventory": "998097000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4464222000", "longTermDebt": "2583045000", "shortTermDebt": "129364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "76473000", "reportedCurrency": "USD", "retainedEarnings": "-524769000", "totalLiabilities": "4647231000", "otherCurrentAssets": "60359000", "totalCurrentAssets": "1254493000", "currentLongTermDebt": "25000000", "longTermInvestments": "129561000", "shortTermInvestments": "None", "currentNetReceivables": "109025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3209729000", "currentAccountsPayable": "222043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2397144000", "shortLongTermDebtTotal": "3860693000", "totalShareholderEquity": "-183009000", "capitalLeaseObligations": "1252648000", "otherCurrentLiabilities": "187134000", "totalCurrentLiabilities": "896267000", "otherNonCurrentLiabilities": "11139000", "totalNonCurrentLiabilities": "3750964000", "cashAndShortTermInvestments": "87012000", "commonStockSharesOutstanding": "19981000", "intangibleAssetsExcludingGoodwill": "76473000", "cashAndCashEquivalentsAtCarryingValue": "87012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33168000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-61667000", "operatingCashflow": "-31437000", "capitalExpenditures": "64557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104896000", "cashflowFromInvestment": "-64754000", "stockBasedCompensation": "11684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32997999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811732000, "cost_of_revenue": 450392000, "gross_profit": 361340000, "research_and_development": null, "selling_general_admin": 259872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102493000, "depreciation_amortisation": 32997999, "ebitda": 135490999, "interest_expense": 58642000, "interest_income": null, "other_non_operating": null, "pretax_income": 42424000, "tax_provision": 9256000, "effective_tax_rate": null, "net_income": 33168000, "net_income_continuing_ops": 33168000, "net_income_to_common": 33168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87012000, "short_term_investments": null, "net_receivables": 109025000, "inventory": 998097000, "other_current_assets": null, "total_current_assets": 1254493000, "net_ppe": null, "goodwill": 140990000, "intangible_assets": 76473000, "goodwill_and_intangibles": 217463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3209729000, "total_assets": 4464222000, "short_term_debt": 129364000, "accounts_payable": 222043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 896267000, "long_term_debt": 2583045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3750964000, "total_liabilities": 4647231000, "total_debt": 2712409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524769000, "total_equity": -183009000, "shares_outstanding": 19981000, "operating_cash_flow": -31437000, "stock_based_compensation": 11684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104896000, "free_cash_flow": 33120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102493000", "ebitda": "135490999", "netIncome": "33168000", "grossProfit": "361340000", "depreciation": "None", "totalRevenue": "811732000", "costOfRevenue": "450392000", "interestIncome": "1052000", "incomeBeforeTax": "42424000", "interestExpense": "58642000", "operatingIncome": "119818000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "9256000", "reportedCurrency": "USD", "netInterestIncome": "-57590000", "nonInterestIncome": "None", "operatingExpenses": "241522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32997999", "sellingGeneralAndAdministrative": "259872000", "netIncomeFromContinuingOperations": "33168000" }, "balance": { "goodwill": "140990000", "inventory": "998097000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4464222000", "longTermDebt": "2583045000", "shortTermDebt": "129364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "76473000", "reportedCurrency": "USD", "retainedEarnings": "-524769000", "totalLiabilities": "4647231000", "otherCurrentAssets": "60359000", "totalCurrentAssets": "1254493000", "currentLongTermDebt": "25000000", "longTermInvestments": "129561000", "shortTermInvestments": "None", "currentNetReceivables": "109025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3209729000", "currentAccountsPayable": "222043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2397144000", "shortLongTermDebtTotal": "3860693000", "totalShareholderEquity": "-183009000", "capitalLeaseObligations": "1252648000", "otherCurrentLiabilities": "187134000", "totalCurrentLiabilities": "896267000", "otherNonCurrentLiabilities": "11139000", "totalNonCurrentLiabilities": "3750964000", "cashAndShortTermInvestments": "87012000", "commonStockSharesOutstanding": "19981000", "intangibleAssetsExcludingGoodwill": "76473000", "cashAndCashEquivalentsAtCarryingValue": "87012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33168000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-61667000", "operatingCashflow": "-31437000", "capitalExpenditures": "64557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104896000", "cashflowFromInvestment": "-64754000", "stockBasedCompensation": "11684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32997999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 829655000, "cost_of_revenue": 454898000, "gross_profit": 374757000, "ebit": 97641001, "ebitda": 129898000, "pretax_income": 32669000, "tax_provision": 3717000, "net_income": 28952000, "net_income_to_common": 28952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78333000, "total_current_assets": 1193417000, "total_assets": 4376396000, "short_term_debt": 168751000, "long_term_debt": 2422478000, "total_debt": 2591229000, "total_liabilities": 4611113000, "total_equity": -234717000, "shares_outstanding": 19962000, "goodwill_and_intangibles": 217240000 }, "cash_flow": { "operating_cash_flow": 11176000, "capital_expenditure": 49079000, "free_cash_flow": 60255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321879, "ticker_id": 3366, "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97641001", "ebitda": "129898000", "netIncome": "28952000", "grossProfit": "374757000", "depreciation": "None", "totalRevenue": "829655000", "costOfRevenue": "454898000", "interestIncome": "851000", "incomeBeforeTax": "32669000", "interestExpense": "60113000", "operatingIncome": "94948000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "3717000", "reportedCurrency": "USD", "netInterestIncome": "-59262000", "nonInterestIncome": "None", "operatingExpenses": "279809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32256999", "sellingGeneralAndAdministrative": "278630000", "netIncomeFromContinuingOperations": "28952000" }, "balance": { "goodwill": "140997000", "inventory": "945527000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4376396000", "longTermDebt": "2422478000", "shortTermDebt": "168751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "76243000", "reportedCurrency": "USD", "retainedEarnings": "-557937000", "totalLiabilities": "4611113000", "otherCurrentAssets": "66128000", "totalCurrentAssets": "1193417000", "currentLongTermDebt": "66890000", "longTermInvestments": "130790000", "shortTermInvestments": "None", "currentNetReceivables": "103429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3182979000", "currentAccountsPayable": "293810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2378368000", "shortLongTermDebtTotal": "3749110000", "totalShareholderEquity": "-234717000", "capitalLeaseObligations": "1259742000", "otherCurrentLiabilities": "186570000", "totalCurrentLiabilities": "1010554000", "otherNonCurrentLiabilities": "11660000", "totalNonCurrentLiabilities": "3600559000", "cashAndShortTermInvestments": "78333000", "commonStockSharesOutstanding": "19962000", "intangibleAssetsExcludingGoodwill": "76243000", "cashAndCashEquivalentsAtCarryingValue": "78333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "-114253000", "operatingCashflow": "11176000", "capitalExpenditures": "49079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20778000", "cashflowFromInvestment": "-55820000", "stockBasedCompensation": "11529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32256999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 829655000, "cost_of_revenue": 454898000, "gross_profit": 374757000, "research_and_development": null, "selling_general_admin": 278630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97641001, "depreciation_amortisation": 32256999, "ebitda": 129898000, "interest_expense": 60113000, "interest_income": null, "other_non_operating": null, "pretax_income": 32669000, "tax_provision": 3717000, "effective_tax_rate": null, "net_income": 28952000, "net_income_continuing_ops": 28952000, "net_income_to_common": 28952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78333000, "short_term_investments": null, "net_receivables": 103429000, "inventory": 945527000, "other_current_assets": null, "total_current_assets": 1193417000, "net_ppe": null, "goodwill": 140997000, "intangible_assets": 76243000, "goodwill_and_intangibles": 217240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3182979000, "total_assets": 4376396000, "short_term_debt": 168751000, "accounts_payable": 293810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1010554000, "long_term_debt": 2422478000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3600559000, "total_liabilities": 4611113000, "total_debt": 2591229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -557937000, "total_equity": -234717000, "shares_outstanding": 19962000, "operating_cash_flow": 11176000, "stock_based_compensation": 11529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20778000, "free_cash_flow": 60255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97641001", "ebitda": "129898000", "netIncome": "28952000", "grossProfit": "374757000", "depreciation": "None", "totalRevenue": "829655000", "costOfRevenue": "454898000", "interestIncome": "851000", "incomeBeforeTax": "32669000", "interestExpense": "60113000", "operatingIncome": "94948000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "3717000", "reportedCurrency": "USD", "netInterestIncome": "-59262000", "nonInterestIncome": "None", "operatingExpenses": "279809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32256999", "sellingGeneralAndAdministrative": "278630000", "netIncomeFromContinuingOperations": "28952000" }, "balance": { "goodwill": "140997000", "inventory": "945527000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4376396000", "longTermDebt": "2422478000", "shortTermDebt": "168751000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "76243000", "reportedCurrency": "USD", "retainedEarnings": "-557937000", "totalLiabilities": "4611113000", "otherCurrentAssets": "66128000", "totalCurrentAssets": "1193417000", "currentLongTermDebt": "66890000", "longTermInvestments": "130790000", "shortTermInvestments": "None", "currentNetReceivables": "103429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3182979000", "currentAccountsPayable": "293810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2378368000", "shortLongTermDebtTotal": "3749110000", "totalShareholderEquity": "-234717000", "capitalLeaseObligations": "1259742000", "otherCurrentLiabilities": "186570000", "totalCurrentLiabilities": "1010554000", "otherNonCurrentLiabilities": "11660000", "totalNonCurrentLiabilities": "3600559000", "cashAndShortTermInvestments": "78333000", "commonStockSharesOutstanding": "19962000", "intangibleAssetsExcludingGoodwill": "76243000", "cashAndCashEquivalentsAtCarryingValue": "78333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "-114253000", "operatingCashflow": "11176000", "capitalExpenditures": "49079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20778000", "cashflowFromInvestment": "-55820000", "stockBasedCompensation": "11529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32256999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 726960000, "cost_of_revenue": 410922000, "gross_profit": 316038000, "ebit": 54564000, "ebitda": 85391000, "pretax_income": -5716000, "tax_provision": -2091000, "net_income": -3625000, "net_income_to_common": -3625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101787000, "total_current_assets": 1082678000, "total_assets": 4186538999, "short_term_debt": 167946000, "long_term_debt": 2401913000, "total_debt": 2569859000, "total_liabilities": 4476460000, "total_equity": -289921000, "shares_outstanding": 18324454, "goodwill_and_intangibles": 217066000 }, "cash_flow": { "operating_cash_flow": 56130000, "capital_expenditure": 66261000, "free_cash_flow": 122391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321880, "ticker_id": 3366, "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54564000", "ebitda": "85391000", "netIncome": "-3625000", "grossProfit": "316038000", "depreciation": "None", "totalRevenue": "726960000", "costOfRevenue": "410922000", "interestIncome": "1066000", "incomeBeforeTax": "-5716000", "interestExpense": "57838000", "operatingIncome": "63459000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "-2091000", "reportedCurrency": "USD", "netInterestIncome": "-56772000", "nonInterestIncome": "None", "operatingExpenses": "252579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30827000", "sellingGeneralAndAdministrative": "261375000", "netIncomeFromContinuingOperations": "-3625000" }, "balance": { "goodwill": "141013000", "inventory": "821506000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4186538999", "longTermDebt": "2401913000", "shortTermDebt": "167946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "76053000", "reportedCurrency": "USD", "retainedEarnings": "-586889000", "totalLiabilities": "4476460000", "otherCurrentAssets": "69303000", "totalCurrentAssets": "1082678000", "currentLongTermDebt": "66862000", "longTermInvestments": "128908000", "shortTermInvestments": "None", "currentNetReceivables": "90082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3103861000", "currentAccountsPayable": "208608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3688314000", "totalShareholderEquity": "-289921000", "capitalLeaseObligations": "1219539000", "otherCurrentLiabilities": "183503000", "totalCurrentLiabilities": "936491000", "otherNonCurrentLiabilities": "11182000", "totalNonCurrentLiabilities": "3539969000", "cashAndShortTermInvestments": "101787000", "commonStockSharesOutstanding": "18324454", "intangibleAssetsExcludingGoodwill": "76053000", "cashAndCashEquivalentsAtCarryingValue": "101787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "-48324000", "operatingCashflow": "56130000", "capitalExpenditures": "66261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8916000", "cashflowFromInvestment": "-68943000", "stockBasedCompensation": "10544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726960000, "cost_of_revenue": 410922000, "gross_profit": 316038000, "research_and_development": null, "selling_general_admin": 261375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54564000, "depreciation_amortisation": 30827000, "ebitda": 85391000, "interest_expense": 57838000, "interest_income": null, "other_non_operating": null, "pretax_income": -5716000, "tax_provision": -2091000, "effective_tax_rate": null, "net_income": -3625000, "net_income_continuing_ops": -3625000, "net_income_to_common": -3625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101787000, "short_term_investments": null, "net_receivables": 90082000, "inventory": 821506000, "other_current_assets": null, "total_current_assets": 1082678000, "net_ppe": null, "goodwill": 141013000, "intangible_assets": 76053000, "goodwill_and_intangibles": 217066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3103861000, "total_assets": 4186538999, "short_term_debt": 167946000, "accounts_payable": 208608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 936491000, "long_term_debt": 2401913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3539969000, "total_liabilities": 4476460000, "total_debt": 2569859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586889000, "total_equity": -289921000, "shares_outstanding": 18324454, "operating_cash_flow": 56130000, "stock_based_compensation": 10544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8916000, "free_cash_flow": 122391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54564000", "ebitda": "85391000", "netIncome": "-3625000", "grossProfit": "316038000", "depreciation": "None", "totalRevenue": "726960000", "costOfRevenue": "410922000", "interestIncome": "1066000", "incomeBeforeTax": "-5716000", "interestExpense": "57838000", "operatingIncome": "63459000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "-2091000", "reportedCurrency": "USD", "netInterestIncome": "-56772000", "nonInterestIncome": "None", "operatingExpenses": "252579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30827000", "sellingGeneralAndAdministrative": "261375000", "netIncomeFromContinuingOperations": "-3625000" }, "balance": { "goodwill": "141013000", "inventory": "821506000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4186538999", "longTermDebt": "2401913000", "shortTermDebt": "167946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "76053000", "reportedCurrency": "USD", "retainedEarnings": "-586889000", "totalLiabilities": "4476460000", "otherCurrentAssets": "69303000", "totalCurrentAssets": "1082678000", "currentLongTermDebt": "66862000", "longTermInvestments": "128908000", "shortTermInvestments": "None", "currentNetReceivables": "90082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3103861000", "currentAccountsPayable": "208608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3688314000", "totalShareholderEquity": "-289921000", "capitalLeaseObligations": "1219539000", "otherCurrentLiabilities": "183503000", "totalCurrentLiabilities": "936491000", "otherNonCurrentLiabilities": "11182000", "totalNonCurrentLiabilities": "3539969000", "cashAndShortTermInvestments": "101787000", "commonStockSharesOutstanding": "18324454", "intangibleAssetsExcludingGoodwill": "76053000", "cashAndCashEquivalentsAtCarryingValue": "101787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "-48324000", "operatingCashflow": "56130000", "capitalExpenditures": "66261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8916000", "cashflowFromInvestment": "-68943000", "stockBasedCompensation": "10544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 738260000, "cost_of_revenue": 417309000, "gross_profit": 320951000, "ebit": 70733000, "ebitda": 105362000, "pretax_income": 5027000, "tax_provision": -6354000, "net_income": 11381000, "net_income_to_common": 11381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123688000, "total_current_assets": 1074046000, "total_assets": 4143897000, "short_term_debt": 167026000, "long_term_debt": 2406347000, "total_debt": 2573373000, "total_liabilities": 4441291000, "total_equity": -297394000, "shares_outstanding": 19902470, "goodwill_and_intangibles": 216960000 }, "cash_flow": { "operating_cash_flow": -113958000, "capital_expenditure": 137516000, "free_cash_flow": 23558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321881, "ticker_id": 3366, "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70733000", "ebitda": "105362000", "netIncome": "11381000", "grossProfit": "320951000", "depreciation": "None", "totalRevenue": "738260000", "costOfRevenue": "417309000", "interestIncome": "3090000", "incomeBeforeTax": "5027000", "interestExpense": "62508000", "operatingIncome": "63577000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "-6354000", "reportedCurrency": "USD", "netInterestIncome": "-59418000", "nonInterestIncome": "None", "operatingExpenses": "257374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34629000", "sellingGeneralAndAdministrative": "150374000", "netIncomeFromContinuingOperations": "11381000" }, "balance": { "goodwill": "141033000", "inventory": "780535000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4143897000", "longTermDebt": "2406347000", "shortTermDebt": "167026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "75927000", "reportedCurrency": "USD", "retainedEarnings": "-583264000", "totalLiabilities": "4441291000", "otherCurrentAssets": "76226000", "totalCurrentAssets": "1074046000", "currentLongTermDebt": "66835000", "longTermInvestments": "128668000", "shortTermInvestments": "None", "currentNetReceivables": "93597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3069850999", "currentAccountsPayable": "192345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3716368000", "totalShareholderEquity": "-297394000", "capitalLeaseObligations": "1243186000", "otherCurrentLiabilities": "224875000", "totalCurrentLiabilities": "872868000", "otherNonCurrentLiabilities": "10639000", "totalNonCurrentLiabilities": "3568423000", "cashAndShortTermInvestments": "123688000", "commonStockSharesOutstanding": "19902470", "intangibleAssetsExcludingGoodwill": "75927000", "cashAndCashEquivalentsAtCarryingValue": "123688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11381000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "-33892000", "operatingCashflow": "-113958000", "capitalExpenditures": "137516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4645000", "cashflowFromInvestment": "-141270000", "stockBasedCompensation": "10846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 738260000, "cost_of_revenue": 417309000, "gross_profit": 320951000, "research_and_development": null, "selling_general_admin": 150374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70733000, "depreciation_amortisation": 34629000, "ebitda": 105362000, "interest_expense": 62508000, "interest_income": null, "other_non_operating": null, "pretax_income": 5027000, "tax_provision": -6354000, "effective_tax_rate": null, "net_income": 11381000, "net_income_continuing_ops": 11381000, "net_income_to_common": 11381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123688000, "short_term_investments": null, "net_receivables": 93597000, "inventory": 780535000, "other_current_assets": null, "total_current_assets": 1074046000, "net_ppe": null, "goodwill": 141033000, "intangible_assets": 75927000, "goodwill_and_intangibles": 216960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3069850999, "total_assets": 4143897000, "short_term_debt": 167026000, "accounts_payable": 192345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872868000, "long_term_debt": 2406347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3568423000, "total_liabilities": 4441291000, "total_debt": 2573373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583264000, "total_equity": -297394000, "shares_outstanding": 19902470, "operating_cash_flow": -113958000, "stock_based_compensation": 10846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4645000, "free_cash_flow": 23558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70733000", "ebitda": "105362000", "netIncome": "11381000", "grossProfit": "320951000", "depreciation": "None", "totalRevenue": "738260000", "costOfRevenue": "417309000", "interestIncome": "3090000", "incomeBeforeTax": "5027000", "interestExpense": "62508000", "operatingIncome": "63577000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "-6354000", "reportedCurrency": "USD", "netInterestIncome": "-59418000", "nonInterestIncome": "None", "operatingExpenses": "257374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34629000", "sellingGeneralAndAdministrative": "150374000", "netIncomeFromContinuingOperations": "11381000" }, "balance": { "goodwill": "141033000", "inventory": "780535000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4143897000", "longTermDebt": "2406347000", "shortTermDebt": "167026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "75927000", "reportedCurrency": "USD", "retainedEarnings": "-583264000", "totalLiabilities": "4441291000", "otherCurrentAssets": "76226000", "totalCurrentAssets": "1074046000", "currentLongTermDebt": "66835000", "longTermInvestments": "128668000", "shortTermInvestments": "None", "currentNetReceivables": "93597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3069850999", "currentAccountsPayable": "192345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3716368000", "totalShareholderEquity": "-297394000", "capitalLeaseObligations": "1243186000", "otherCurrentLiabilities": "224875000", "totalCurrentLiabilities": "872868000", "otherNonCurrentLiabilities": "10639000", "totalNonCurrentLiabilities": "3568423000", "cashAndShortTermInvestments": "123688000", "commonStockSharesOutstanding": "19902470", "intangibleAssetsExcludingGoodwill": "75927000", "cashAndCashEquivalentsAtCarryingValue": "123688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11381000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "-33892000", "operatingCashflow": "-113958000", "capitalExpenditures": "137516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4645000", "cashflowFromInvestment": "-141270000", "stockBasedCompensation": "10846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 751225000, "cost_of_revenue": 410775000, "gross_profit": 340450000, "ebit": 51079000, "ebitda": 79533000, "pretax_income": -11402000, "tax_provision": -9215000, "net_income": -2187000, "net_income_to_common": -2187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382655000, "total_current_assets": 1273341000, "total_assets": 4240618999, "short_term_debt": 174450000, "long_term_debt": 2410621000, "total_debt": 2585071000, "total_liabilities": 4573833000, "total_equity": -333214000, "shares_outstanding": 18371545, "goodwill_and_intangibles": 216743000 }, "cash_flow": { "operating_cash_flow": 67817000, "capital_expenditure": 50244000, "free_cash_flow": 118061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321883, "ticker_id": 3366, "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51079000", "ebitda": "79533000", "netIncome": "-2187000", "grossProfit": "340450000", "depreciation": "None", "totalRevenue": "751225000", "costOfRevenue": "410775000", "interestIncome": "5148000", "incomeBeforeTax": "-11402000", "interestExpense": "59788000", "operatingIncome": "53367000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "-9215000", "reportedCurrency": "USD", "netInterestIncome": "-54640000", "nonInterestIncome": "None", "operatingExpenses": "287083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28454000", "sellingGeneralAndAdministrative": "289214000", "netIncomeFromContinuingOperations": "-2187000" }, "balance": { "goodwill": "140997000", "inventory": "736496000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4240618999", "longTermDebt": "2410621000", "shortTermDebt": "174450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "75746000", "reportedCurrency": "USD", "retainedEarnings": "-595148000", "totalLiabilities": "4573833000", "otherCurrentAssets": "51282000", "totalCurrentAssets": "1273341000", "currentLongTermDebt": "66807000", "longTermInvestments": "128112000", "shortTermInvestments": "None", "currentNetReceivables": "102908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967278000", "currentAccountsPayable": "179539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3797870000", "totalShareholderEquity": "-333214000", "capitalLeaseObligations": "1320442000", "otherCurrentLiabilities": "235860000", "totalCurrentLiabilities": "934974000", "otherNonCurrentLiabilities": "9300000", "totalNonCurrentLiabilities": "3638858999", "cashAndShortTermInvestments": "382655000", "commonStockSharesOutstanding": "18371545", "intangibleAssetsExcludingGoodwill": "75746000", "cashAndCashEquivalentsAtCarryingValue": "382655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "16318000", "operatingCashflow": "67817000", "capitalExpenditures": "50244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53905000", "cashflowFromInvestment": "-50838000", "stockBasedCompensation": "9820000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 751225000, "cost_of_revenue": 410775000, "gross_profit": 340450000, "research_and_development": null, "selling_general_admin": 289214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51079000, "depreciation_amortisation": 28454000, "ebitda": 79533000, "interest_expense": 59788000, "interest_income": null, "other_non_operating": null, "pretax_income": -11402000, "tax_provision": -9215000, "effective_tax_rate": null, "net_income": -2187000, "net_income_continuing_ops": -2187000, "net_income_to_common": -2187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382655000, "short_term_investments": null, "net_receivables": 102908000, "inventory": 736496000, "other_current_assets": null, "total_current_assets": 1273341000, "net_ppe": null, "goodwill": 140997000, "intangible_assets": 75746000, "goodwill_and_intangibles": 216743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2967278000, "total_assets": 4240618999, "short_term_debt": 174450000, "accounts_payable": 179539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 934974000, "long_term_debt": 2410621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3638858999, "total_liabilities": 4573833000, "total_debt": 2585071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -595148000, "total_equity": -333214000, "shares_outstanding": 18371545, "operating_cash_flow": 67817000, "stock_based_compensation": 9820000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53905000, "free_cash_flow": 118061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51079000", "ebitda": "79533000", "netIncome": "-2187000", "grossProfit": "340450000", "depreciation": "None", "totalRevenue": "751225000", "costOfRevenue": "410775000", "interestIncome": "5148000", "incomeBeforeTax": "-11402000", "interestExpense": "59788000", "operatingIncome": "53367000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "-9215000", "reportedCurrency": "USD", "netInterestIncome": "-54640000", "nonInterestIncome": "None", "operatingExpenses": "287083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28454000", "sellingGeneralAndAdministrative": "289214000", "netIncomeFromContinuingOperations": "-2187000" }, "balance": { "goodwill": "140997000", "inventory": "736496000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4240618999", "longTermDebt": "2410621000", "shortTermDebt": "174450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "75746000", "reportedCurrency": "USD", "retainedEarnings": "-595148000", "totalLiabilities": "4573833000", "otherCurrentAssets": "51282000", "totalCurrentAssets": "1273341000", "currentLongTermDebt": "66807000", "longTermInvestments": "128112000", "shortTermInvestments": "None", "currentNetReceivables": "102908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967278000", "currentAccountsPayable": "179539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3797870000", "totalShareholderEquity": "-333214000", "capitalLeaseObligations": "1320442000", "otherCurrentLiabilities": "235860000", "totalCurrentLiabilities": "934974000", "otherNonCurrentLiabilities": "9300000", "totalNonCurrentLiabilities": "3638858999", "cashAndShortTermInvestments": "382655000", "commonStockSharesOutstanding": "18371545", "intangibleAssetsExcludingGoodwill": "75746000", "cashAndCashEquivalentsAtCarryingValue": "382655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "16318000", "operatingCashflow": "67817000", "capitalExpenditures": "50244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53905000", "cashflowFromInvestment": "-50838000", "stockBasedCompensation": "9820000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 800479000, "cost_of_revenue": 420406000, "gross_profit": 380073000, "ebit": 166267000, "ebitda": 213396000, "pretax_income": 103722000, "tax_provision": 27245000, "net_income": 76477000, "net_income_to_common": 76477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420585000, "total_current_assets": 1326736000, "total_assets": 4212831000, "short_term_debt": 126284000, "long_term_debt": null, "total_debt": 126284000, "total_liabilities": 4497413000, "total_equity": -284582000, "shares_outstanding": 22727560, "goodwill_and_intangibles": 216525000 }, "cash_flow": { "operating_cash_flow": 161617000, "capital_expenditure": 47406000, "free_cash_flow": 209023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321884, "ticker_id": 3366, "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166267000", "ebitda": "213396000", "netIncome": "76477000", "grossProfit": "380073000", "depreciation": "None", "totalRevenue": "800479000", "costOfRevenue": "420406000", "interestIncome": "None", "incomeBeforeTax": "103722000", "interestExpense": "59163000", "operatingIncome": "157920000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "27245000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "222153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47129000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "141053000", "inventory": "756603000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4212831000", "longTermDebt": "None", "shortTermDebt": "126284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "75472000", "reportedCurrency": "USD", "retainedEarnings": "-549659000", "totalLiabilities": "4497413000", "otherCurrentAssets": "58062000", "totalCurrentAssets": "1326736000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2886095000", "currentAccountsPayable": "150339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3736514000", "totalShareholderEquity": "-284582000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "236238000", "totalCurrentLiabilities": "872666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3624746999", "cashAndShortTermInvestments": "420585000", "commonStockSharesOutstanding": "22727560", "intangibleAssetsExcludingGoodwill": "75472000", "cashAndCashEquivalentsAtCarryingValue": "420585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "28933000", "operatingCashflow": "161617000", "capitalExpenditures": "47406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1213546000", "cashflowFromInvestment": "-48002000", "stockBasedCompensation": "8538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1208290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 800479000, "cost_of_revenue": 420406000, "gross_profit": 380073000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166267000, "depreciation_amortisation": 47129000, "ebitda": 213396000, "interest_expense": 59163000, "interest_income": null, "other_non_operating": null, "pretax_income": 103722000, "tax_provision": 27245000, "effective_tax_rate": null, "net_income": 76477000, "net_income_continuing_ops": null, "net_income_to_common": 76477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420585000, "short_term_investments": null, "net_receivables": 91486000, "inventory": 756603000, "other_current_assets": null, "total_current_assets": 1326736000, "net_ppe": null, "goodwill": 141053000, "intangible_assets": 75472000, "goodwill_and_intangibles": 216525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2886095000, "total_assets": 4212831000, "short_term_debt": 126284000, "accounts_payable": 150339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872666000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3624746999, "total_liabilities": 4497413000, "total_debt": 126284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -549659000, "total_equity": -284582000, "shares_outstanding": 22727560, "operating_cash_flow": 161617000, "stock_based_compensation": 8538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1213546000, "free_cash_flow": 209023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166267000", "ebitda": "213396000", "netIncome": "76477000", "grossProfit": "380073000", "depreciation": "None", "totalRevenue": "800479000", "costOfRevenue": "420406000", "interestIncome": "None", "incomeBeforeTax": "103722000", "interestExpense": "59163000", "operatingIncome": "157920000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "27245000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "222153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47129000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "141053000", "inventory": "756603000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "4212831000", "longTermDebt": "None", "shortTermDebt": "126284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "75472000", "reportedCurrency": "USD", "retainedEarnings": "-549659000", "totalLiabilities": "4497413000", "otherCurrentAssets": "58062000", "totalCurrentAssets": "1326736000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2886095000", "currentAccountsPayable": "150339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3736514000", "totalShareholderEquity": "-284582000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "236238000", "totalCurrentLiabilities": "872666000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3624746999", "cashAndShortTermInvestments": "420585000", "commonStockSharesOutstanding": "22727560", "intangibleAssetsExcludingGoodwill": "75472000", "cashAndCashEquivalentsAtCarryingValue": "420585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "28933000", "operatingCashflow": "161617000", "capitalExpenditures": "47406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1213546000", "cashflowFromInvestment": "-48002000", "stockBasedCompensation": "8538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1208290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "income_statement": { "revenue": 739162000, "cost_of_revenue": 391617000, "gross_profit": 347545000, "ebit": 116517000, "ebitda": 164152000, "pretax_income": 58475000, "tax_provision": 16585000, "net_income": 41890000, "net_income_to_common": 41890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1516689000, "total_current_assets": 2452720000, "total_assets": 5319830000, "short_term_debt": 125305000, "long_term_debt": null, "total_debt": 125305000, "total_liabilities": 4480444000, "total_equity": 839386000, "shares_outstanding": 23758788, "goodwill_and_intangibles": 216170000 }, "cash_flow": { "operating_cash_flow": 86738000, "capital_expenditure": 34190000, "free_cash_flow": 120928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 321885, "ticker_id": 3366, "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:23.921083+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116517000", "ebitda": "164152000", "netIncome": "41890000", "grossProfit": "347545000", "depreciation": "None", "totalRevenue": "739162000", "costOfRevenue": "391617000", "interestIncome": "None", "incomeBeforeTax": "58475000", "interestExpense": "56440000", "operatingIncome": "105315000", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "16585000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "242230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47635000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "141026000", "inventory": "786001000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5319830000", "longTermDebt": "None", "shortTermDebt": "125305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "75144000", "reportedCurrency": "USD", "retainedEarnings": "581876000", "totalLiabilities": "4480444000", "otherCurrentAssets": "54757000", "totalCurrentAssets": "2452720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2867110000", "currentAccountsPayable": "156531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3739679000", "totalShareholderEquity": "839386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195424000", "totalCurrentLiabilities": "851503000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3628941000", "cashAndShortTermInvestments": "1516689000", "commonStockSharesOutstanding": "23758788", "intangibleAssetsExcludingGoodwill": "75144000", "cashAndCashEquivalentsAtCarryingValue": "1516689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41890000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "35915000", "operatingCashflow": "86738000", "capitalExpenditures": "34190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10935000", "cashflowFromInvestment": "-67321000", "stockBasedCompensation": "10180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739162000, "cost_of_revenue": 391617000, "gross_profit": 347545000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116517000, "depreciation_amortisation": 47635000, "ebitda": 164152000, "interest_expense": 56440000, "interest_income": null, "other_non_operating": null, "pretax_income": 58475000, "tax_provision": 16585000, "effective_tax_rate": null, "net_income": 41890000, "net_income_continuing_ops": null, "net_income_to_common": 41890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1516689000, "short_term_investments": null, "net_receivables": 91735000, "inventory": 786001000, "other_current_assets": null, "total_current_assets": 2452720000, "net_ppe": null, "goodwill": 141026000, "intangible_assets": 75144000, "goodwill_and_intangibles": 216170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2867110000, "total_assets": 5319830000, "short_term_debt": 125305000, "accounts_payable": 156531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851503000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3628941000, "total_liabilities": 4480444000, "total_debt": 125305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 581876000, "total_equity": 839386000, "shares_outstanding": 23758788, "operating_cash_flow": 86738000, "stock_based_compensation": 10180000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10935000, "free_cash_flow": 120928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116517000", "ebitda": "164152000", "netIncome": "41890000", "grossProfit": "347545000", "depreciation": "None", "totalRevenue": "739162000", "costOfRevenue": "391617000", "interestIncome": "None", "incomeBeforeTax": "58475000", "interestExpense": "56440000", "operatingIncome": "105315000", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "16585000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "242230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47635000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "141026000", "inventory": "786001000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "5319830000", "longTermDebt": "None", "shortTermDebt": "125305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "75144000", "reportedCurrency": "USD", "retainedEarnings": "581876000", "totalLiabilities": "4480444000", "otherCurrentAssets": "54757000", "totalCurrentAssets": "2452720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2867110000", "currentAccountsPayable": "156531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3739679000", "totalShareholderEquity": "839386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195424000", "totalCurrentLiabilities": "851503000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3628941000", "cashAndShortTermInvestments": "1516689000", "commonStockSharesOutstanding": "23758788", "intangibleAssetsExcludingGoodwill": "75144000", "cashAndCashEquivalentsAtCarryingValue": "1516689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41890000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "35915000", "operatingCashflow": "86738000", "capitalExpenditures": "34190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10935000", "cashflowFromInvestment": "-67321000", "stockBasedCompensation": "10180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-01-31" }, "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" ] } } }