{ "ticker": { "uuid": "688cb010-baab-4fd9-909f-a7645ba928ad", "symbol": "VSTS", "name": "Vestis Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/688cb010-baab-4fd9-909f-a7645ba928ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/688cb010-baab-4fd9-909f-a7645ba928ad/" }, "ticker_metadata": { "id": 4285, "uuid": "688cb010-baab-4fd9-909f-a7645ba928ad", "symbol": "VSTS", "name": "Vestis Corporation", "asset_type": "equity", "market_cap": 1706798000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "Vestis Corporation provides customized uniform rental and purchase programs in the United States, Canada, Puerto Rico, and Japan. The company is headquartered in Roswell, Georgia.", "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": "688cb010-baab-4fd9-909f-a7645ba928ad", "symbol": "VSTS", "name": "Vestis Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/688cb010-baab-4fd9-909f-a7645ba928ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/688cb010-baab-4fd9-909f-a7645ba928ad/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "coverage": 0.697, "confidence": 0.697, "delta": null }, "headline_factors": { "price": 12.85, "market_cap": 1709692500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0763, "shareholder_yield": 0, "roe": -0.0196, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:05.334045+00:00", "batch_id": "" }, "size": { "price_close": 12.85, "market_cap": 1709692500, "market_cap_usd": 1709692500, "enterprise_value": 2825604500, "shares_outstanding": 133050000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9715, "ptbv_ratio": null, "ps_ratio": 0.6312, "pcf_ratio": 11.4186, "pfcf_ratio": 8.4629, "ev_ebitda": 13.0995, "ev_ebit": 36.8902, "ev_sales": 1.0432, "ev_fcf": 13.9865, "earnings_yield": null, "fcf_yield": 0.0715, "price_to_sales": 0.6312, "price_to_book": 1.9715, "price_to_cashflow": 11.4186, "ebitda_to_ev": 0.0763, "sales_yield": 0.9586 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2478, "operating_margin": 0.0283, "net_margin": -0.0063, "ebitda_margin": 0.0796, "fcf_margin": 0.0746, "roe": -0.0196, "roa": -0.0059, "roic": 0.029, "roc_greenblatt": null, "asset_turnover": 0.9427, "cash_conversion": -11.8697, "accruals_ratio": -0.058, "sbc_to_revenue": 0.0015, "piotroski_f_score": 4, "altman_z_score": 1.7061, "earnings_stability_5y": 2.0697, "revenue_stability_5y": 0.0538, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2336, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3132, "net_debt_to_ebitda": 5.1734, "debt_to_assets": 0.4059, "interest_coverage": 0.8502, "current_ratio": 2.133, "quick_ratio": 1.6943, "net_debt": 1115912000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": null, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0084, "revenue_growth_3y_cagr": 0.0059, "revenue_growth_5y_cagr": 0.0131, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5324, "book_value_growth_1y": -0.0412, "revenue_growth": -0.0084, "earnings_growth": null }, "momentum": { "price_return_1m": null, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": null, "distance_from_52w_low": null, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2708635000, "gross_profit_ttm": 671267000, "ebit_ttm": 76595000, "ebitda_ttm": 215703000, "net_income_ttm": -17020000, "eps_diluted_ttm": -0.1279, "operating_cash_flow_ttm": 149729000, "capital_expenditure_ttm": 52294000, "fcf_ttm": 202023000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90094000, "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_current_liabilities": 398819000, "net_ppe": null, "total_assets": 2873194000, "total_debt": 1166252000, "total_equity": 867202000, "net_working_capital": 452321000, "book_value_per_share": 6.5179, "retained_earnings": -50674000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -270005000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.697, "signal_confidence": 0.697, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5209, "ticker_id": 4285, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:05.334045+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.85, "market_cap": 1709692500, "market_cap_usd": 1709692500, "enterprise_value": 2825604500, "shares_outstanding": 133050000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.97150433, "ptbv_ratio": null, "ps_ratio": 0.63120077, "pcf_ratio": 11.41857957, "pfcf_ratio": 8.46286066, "ev_ebitda": 13.09951415, "ev_ebit": 36.89019518, "ev_sales": 1.04318393, "ev_fcf": 13.98654856, "earnings_yield": null, "fcf_yield": 0.07149727, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24782483, "operating_margin": 0.02827808, "net_margin": -0.00628361, "ebitda_margin": 0.07963531, "fcf_margin": 0.0745848, "roe": -0.01962634, "roa": -0.00592372, "roic": 0.0289677, "roc_greenblatt": null, "asset_turnover": 0.94272611, "cash_conversion": -11.86974148, "accruals_ratio": -0.05803611, "sbc_to_revenue": 0.00152291, "debt_to_equity": 2.31317732, "net_debt_to_ebitda": 5.17337265, "debt_to_assets": 0.40590785, "interest_coverage": 0.8501676, "current_ratio": 2.13301021, "quick_ratio": 1.69431998, "net_debt": 1115912000, "revenue_growth_1y": -0.00839191, "revenue_growth_3y_cagr": 0.00589912, "revenue_growth_5y_cagr": 0.0131428, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.53236066, "book_value_growth_1y": -0.04116099, "piotroski_f_score": 4, "altman_z_score": 1.70610672, "earnings_stability_5y": 2.06974, "revenue_stability_5y": 0.053797, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": null, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": null, "distance_from_52w_low": null, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": null, "revenue_ttm": 2708635000, "gross_profit_ttm": 671267000, "ebit_ttm": 76595000, "ebitda_ttm": 215703000, "net_income_ttm": -17020000, "eps_diluted_ttm": -0.12792183, "operating_cash_flow_ttm": 149729000, "capital_expenditure_ttm": 52294000, "fcf_ttm": 202023000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90094000, "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_current_liabilities": 398819000, "net_ppe": null, "total_assets": 2873194000, "total_debt": 1166252000, "total_equity": 867202000, "net_working_capital": 452321000, "book_value_per_share": 6.51786546, "retained_earnings": -50674000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -270005000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "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": 12.85, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0196, "momentum_12_1": null, "complete_fields": { "id": 5209, "ticker_id": 4285, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:05.334045+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.85, "market_cap": 1709692500, "market_cap_usd": 1709692500, "enterprise_value": 2825604500, "shares_outstanding": 133050000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.97150433, "ptbv_ratio": null, "ps_ratio": 0.63120077, "pcf_ratio": 11.41857957, "pfcf_ratio": 8.46286066, "ev_ebitda": 13.09951415, "ev_ebit": 36.89019518, "ev_sales": 1.04318393, "ev_fcf": 13.98654856, "earnings_yield": null, "fcf_yield": 0.07149727, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24782483, "operating_margin": 0.02827808, "net_margin": -0.00628361, "ebitda_margin": 0.07963531, "fcf_margin": 0.0745848, "roe": -0.01962634, "roa": -0.00592372, "roic": 0.0289677, "roc_greenblatt": null, "asset_turnover": 0.94272611, "cash_conversion": -11.86974148, "accruals_ratio": -0.05803611, "sbc_to_revenue": 0.00152291, "debt_to_equity": 2.31317732, "net_debt_to_ebitda": 5.17337265, "debt_to_assets": 0.40590785, "interest_coverage": 0.8501676, "current_ratio": 2.13301021, "quick_ratio": 1.69431998, "net_debt": 1115912000, "revenue_growth_1y": -0.00839191, "revenue_growth_3y_cagr": 0.00589912, "revenue_growth_5y_cagr": 0.0131428, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.53236066, "book_value_growth_1y": -0.04116099, "piotroski_f_score": 4, "altman_z_score": 1.70610672, "earnings_stability_5y": 2.06974, "revenue_stability_5y": 0.053797, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": null, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": null, "distance_from_52w_low": null, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": null, "revenue_ttm": 2708635000, "gross_profit_ttm": 671267000, "ebit_ttm": 76595000, "ebitda_ttm": 215703000, "net_income_ttm": -17020000, "eps_diluted_ttm": -0.12792183, "operating_cash_flow_ttm": 149729000, "capital_expenditure_ttm": 52294000, "fcf_ttm": 202023000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90094000, "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_current_liabilities": 398819000, "net_ppe": null, "total_assets": 2873194000, "total_debt": 1166252000, "total_equity": 867202000, "net_working_capital": 452321000, "book_value_per_share": 6.51786546, "retained_earnings": -50674000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -270005000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.697, "signal_confidence": 0.697, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "ebit": 47958000, "ebitda": 190975000, "pretax_income": -44306000, "tax_provision": -4083000, "net_income": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 2906900000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1210566000, "total_liabilities": 2041256000, "total_equity": 865644000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 64229000, "capital_expenditure": 58460000, "free_cash_flow": 122689000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351459, "ticker_id": 4285, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47958000", "ebitda": "190975000", "netIncome": "-40223000", "grossProfit": "724757000", "depreciation": "None", "totalRevenue": "2734839000", "costOfRevenue": "2010082000", "interestIncome": "None", "incomeBeforeTax": "-44306000", "interestExpense": "92264000", "operatingIncome": "64431000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4083000", "reportedCurrency": "USD", "netInterestIncome": "-92264000", "nonInterestIncome": "None", "operatingExpenses": "660326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2010082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143017000", "sellingGeneralAndAdministrative": "517309000", "netIncomeFromContinuingOperations": "-40223000" }, "balance": { "goodwill": "961732000", "inventory": "179020000", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "2906900000", "longTermDebt": "1155143000", "shortTermDebt": "55423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "188837000", "reportedCurrency": "USD", "retainedEarnings": "-46879000", "totalLiabilities": "2041256000", "otherCurrentAssets": "478968000", "totalCurrentAssets": "850031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056869000", "currentAccountsPayable": "158362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418669000", "totalShareholderEquity": "865644000", "capitalLeaseObligations": "263526000", "otherCurrentLiabilities": "195179000", "totalCurrentLiabilities": "408964000", "otherNonCurrentLiabilities": "91709000", "totalNonCurrentLiabilities": "1632292000", "cashAndShortTermInvestments": "29748000", "commonStockSharesOutstanding": "131751000", "intangibleAssetsExcludingGoodwill": "188837000", "cashAndCashEquivalentsAtCarryingValue": "29748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40223000", "profitLoss": "None", "dividendPayout": "13822000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-24369000", "operatingCashflow": "64229000", "capitalExpenditures": "58460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46057000", "cashflowFromInvestment": "-19817000", "stockBasedCompensation": "11565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2734839000, "cost_of_revenue": 2010082000, "gross_profit": 724757000, "research_and_development": null, "selling_general_admin": 517309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47958000, "depreciation_amortisation": 143017000, "ebitda": 190975000, "interest_expense": 92264000, "interest_income": null, "other_non_operating": null, "pretax_income": -44306000, "tax_provision": -4083000, "effective_tax_rate": null, "net_income": -40223000, "net_income_continuing_ops": -40223000, "net_income_to_common": -40223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29748000, "short_term_investments": null, "net_receivables": 162295000, "inventory": 179020000, "other_current_assets": null, "total_current_assets": 850031000, "net_ppe": null, "goodwill": 961732000, "intangible_assets": 188837000, "goodwill_and_intangibles": 1150569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2056869000, "total_assets": 2906900000, "short_term_debt": 55423000, "accounts_payable": 158362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408964000, "long_term_debt": 1155143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632292000, "total_liabilities": 2041256000, "total_debt": 1210566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46879000, "total_equity": 865644000, "shares_outstanding": 131751000, "operating_cash_flow": 64229000, "stock_based_compensation": 11565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19817000, "dividends_paid": 13822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46057000, "free_cash_flow": 122689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47958000", "ebitda": "190975000", "netIncome": "-40223000", "grossProfit": "724757000", "depreciation": "None", "totalRevenue": "2734839000", "costOfRevenue": "2010082000", "interestIncome": "None", "incomeBeforeTax": "-44306000", "interestExpense": "92264000", "operatingIncome": "64431000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4083000", "reportedCurrency": "USD", "netInterestIncome": "-92264000", "nonInterestIncome": "None", "operatingExpenses": "660326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2010082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143017000", "sellingGeneralAndAdministrative": "517309000", "netIncomeFromContinuingOperations": "-40223000" }, "balance": { "goodwill": "961732000", "inventory": "179020000", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "2906900000", "longTermDebt": "1155143000", "shortTermDebt": "55423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "188837000", "reportedCurrency": "USD", "retainedEarnings": "-46879000", "totalLiabilities": "2041256000", "otherCurrentAssets": "478968000", "totalCurrentAssets": "850031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056869000", "currentAccountsPayable": "158362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418669000", "totalShareholderEquity": "865644000", "capitalLeaseObligations": "263526000", "otherCurrentLiabilities": "195179000", "totalCurrentLiabilities": "408964000", "otherNonCurrentLiabilities": "91709000", "totalNonCurrentLiabilities": "1632292000", "cashAndShortTermInvestments": "29748000", "commonStockSharesOutstanding": "131751000", "intangibleAssetsExcludingGoodwill": "188837000", "cashAndCashEquivalentsAtCarryingValue": "29748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40223000", "profitLoss": "None", "dividendPayout": "13822000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-24369000", "operatingCashflow": "64229000", "capitalExpenditures": "58460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46057000", "cashflowFromInvestment": "-19817000", "stockBasedCompensation": "11565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 2805820000, "cost_of_revenue": 1989872000, "gross_profit": 815948000, "ebit": 158593000, "ebitda": 299374000, "pretax_income": 32030000, "tax_provision": 11060000, "net_income": 20970000, "net_income_to_common": 20970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31010000, "total_current_assets": 787389000, "total_assets": 2932387000, "short_term_debt": 51233000, "long_term_debt": 1147733000, "total_debt": 1198966000, "total_liabilities": 2029336000, "total_equity": 903051000, "shares_outstanding": 131787000, "goodwill_and_intangibles": 1176617000 }, "cash_flow": { "operating_cash_flow": 471788000, "capital_expenditure": 78905000, "free_cash_flow": 550693000, "dividends_paid": 19852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351464, "ticker_id": 4285, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158593000", "ebitda": "299374000", "netIncome": "20970000", "grossProfit": "815948000", "depreciation": "None", "totalRevenue": "2805820000", "costOfRevenue": "1989872000", "interestIncome": "None", "incomeBeforeTax": "32030000", "interestExpense": "126563000", "operatingIncome": "157951000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11060000", "reportedCurrency": "USD", "netInterestIncome": "-126563000", "nonInterestIncome": "None", "operatingExpenses": "657997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140781000", "sellingGeneralAndAdministrative": "517216000", "netIncomeFromContinuingOperations": "20970000" }, "balance": { "goodwill": "963844000", "inventory": "561007000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "2932387000", "longTermDebt": "1147733000", "shortTermDebt": "51233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "212773000", "reportedCurrency": "USD", "retainedEarnings": "2565000", "totalLiabilities": "2029336000", "otherCurrentAssets": "18101000", "totalCurrentAssets": "787389000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2144998000", "currentAccountsPayable": "163054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380402000", "totalShareholderEquity": "903051000", "capitalLeaseObligations": "232669000", "otherCurrentLiabilities": "241815000", "totalCurrentLiabilities": "456102000", "otherNonCurrentLiabilities": "52600000", "totalNonCurrentLiabilities": "1573234000", "cashAndShortTermInvestments": "31010000", "commonStockSharesOutstanding": "131787000", "intangibleAssetsExcludingGoodwill": "212773000", "cashAndCashEquivalentsAtCarryingValue": "31010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20970000", "profitLoss": "None", "dividendPayout": "19852000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12994000", "operatingCashflow": "471788000", "capitalExpenditures": "78905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402975000", "cashflowFromInvestment": "-73636000", "stockBasedCompensation": "16336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2805820000, "cost_of_revenue": 1989872000, "gross_profit": 815948000, "research_and_development": null, "selling_general_admin": 517216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158593000, "depreciation_amortisation": 140781000, "ebitda": 299374000, "interest_expense": 126563000, "interest_income": null, "other_non_operating": null, "pretax_income": 32030000, "tax_provision": 11060000, "effective_tax_rate": null, "net_income": 20970000, "net_income_continuing_ops": 20970000, "net_income_to_common": 20970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31010000, "short_term_investments": null, "net_receivables": 177271000, "inventory": 561007000, "other_current_assets": null, "total_current_assets": 787389000, "net_ppe": null, "goodwill": 963844000, "intangible_assets": 212773000, "goodwill_and_intangibles": 1176617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2144998000, "total_assets": 2932387000, "short_term_debt": 51233000, "accounts_payable": 163054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456102000, "long_term_debt": 1147733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1573234000, "total_liabilities": 2029336000, "total_debt": 1198966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2565000, "total_equity": 903051000, "shares_outstanding": 131787000, "operating_cash_flow": 471788000, "stock_based_compensation": 16336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73636000, "dividends_paid": 19852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -402975000, "free_cash_flow": 550693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158593000", "ebitda": "299374000", "netIncome": "20970000", "grossProfit": "815948000", "depreciation": "None", "totalRevenue": "2805820000", "costOfRevenue": "1989872000", "interestIncome": "None", "incomeBeforeTax": "32030000", "interestExpense": "126563000", "operatingIncome": "157951000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11060000", "reportedCurrency": "USD", "netInterestIncome": "-126563000", "nonInterestIncome": "None", "operatingExpenses": "657997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140781000", "sellingGeneralAndAdministrative": "517216000", "netIncomeFromContinuingOperations": "20970000" }, "balance": { "goodwill": "963844000", "inventory": "561007000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "2932387000", "longTermDebt": "1147733000", "shortTermDebt": "51233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "212773000", "reportedCurrency": "USD", "retainedEarnings": "2565000", "totalLiabilities": "2029336000", "otherCurrentAssets": "18101000", "totalCurrentAssets": "787389000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2144998000", "currentAccountsPayable": "163054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380402000", "totalShareholderEquity": "903051000", "capitalLeaseObligations": "232669000", "otherCurrentLiabilities": "241815000", "totalCurrentLiabilities": "456102000", "otherNonCurrentLiabilities": "52600000", "totalNonCurrentLiabilities": "1573234000", "cashAndShortTermInvestments": "31010000", "commonStockSharesOutstanding": "131787000", "intangibleAssetsExcludingGoodwill": "212773000", "cashAndCashEquivalentsAtCarryingValue": "31010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20970000", "profitLoss": "None", "dividendPayout": "19852000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12994000", "operatingCashflow": "471788000", "capitalExpenditures": "78905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402975000", "cashflowFromInvestment": "-73636000", "stockBasedCompensation": "16336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 2825286000, "cost_of_revenue": 1970215000, "gross_profit": 855071000, "ebit": 271839000, "ebitda": 408343000, "pretax_income": 269730000, "tax_provision": 56572000, "net_income": 213158000, "net_income_to_common": 213158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36051000, "total_current_assets": 1019965000, "total_assets": 3157124000, "short_term_debt": 73844000, "long_term_debt": 1462693000, "total_debt": 1536537000, "total_liabilities": 2279764000, "total_equity": 877360000, "shares_outstanding": 130725188, "goodwill_and_intangibles": 1202151000 }, "cash_flow": { "operating_cash_flow": 256977000, "capital_expenditure": 77870000, "free_cash_flow": 334847000, "dividends_paid": 1688919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351469, "ticker_id": 4285, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271839000", "ebitda": "408343000", "netIncome": "213158000", "grossProfit": "855071000", "depreciation": "None", "totalRevenue": "2825286000", "costOfRevenue": "1970215000", "interestIncome": "10000", "incomeBeforeTax": "269730000", "interestExpense": "10000", "operatingIncome": "217909000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56572000", "reportedCurrency": "USD", "netInterestIncome": "-10000", "nonInterestIncome": "None", "operatingExpenses": "637162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1970215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136504000", "sellingGeneralAndAdministrative": "500658000", "netIncomeFromContinuingOperations": "213158000" }, "balance": { "goodwill": "963543000", "inventory": "573754000", "commonStock": "908533000", "currentDebt": "None", "investments": "None", "totalAssets": "3157124000", "longTermDebt": "1462693000", "shortTermDebt": "73844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "238608000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2279764000", "otherCurrentAssets": "17244000", "totalCurrentAssets": "1019965000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137159000", "currentAccountsPayable": "134498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722421000", "shortLongTermDebtTotal": "1687838000", "totalShareholderEquity": "877360000", "capitalLeaseObligations": "198895000", "otherCurrentLiabilities": "170583000", "totalCurrentLiabilities": "395525000", "otherNonCurrentLiabilities": "52598000", "totalNonCurrentLiabilities": "1884239000", "cashAndShortTermInvestments": "36051000", "commonStockSharesOutstanding": "130725188", "intangibleAssetsExcludingGoodwill": "238608000", "cashAndCashEquivalentsAtCarryingValue": "36051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213158000", "profitLoss": "None", "dividendPayout": "1688919000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3595000", "operatingCashflow": "256977000", "capitalExpenditures": "77870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230269000", "cashflowFromInvestment": "-14746000", "stockBasedCompensation": "14467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1688919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2825286000, "cost_of_revenue": 1970215000, "gross_profit": 855071000, "research_and_development": null, "selling_general_admin": 500658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271839000, "depreciation_amortisation": 136504000, "ebitda": 408343000, "interest_expense": 10000, "interest_income": null, "other_non_operating": null, "pretax_income": 269730000, "tax_provision": 56572000, "effective_tax_rate": null, "net_income": 213158000, "net_income_continuing_ops": 213158000, "net_income_to_common": 213158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36051000, "short_term_investments": null, "net_receivables": 392916000, "inventory": 573754000, "other_current_assets": null, "total_current_assets": 1019965000, "net_ppe": null, "goodwill": 963543000, "intangible_assets": 238608000, "goodwill_and_intangibles": 1202151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2137159000, "total_assets": 3157124000, "short_term_debt": 73844000, "accounts_payable": 134498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395525000, "long_term_debt": 1462693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884239000, "total_liabilities": 2279764000, "total_debt": 1536537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 877360000, "shares_outstanding": 130725188, "operating_cash_flow": 256977000, "stock_based_compensation": 14467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14746000, "dividends_paid": 1688919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230269000, "free_cash_flow": 334847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271839000", "ebitda": "408343000", "netIncome": "213158000", "grossProfit": "855071000", "depreciation": "None", "totalRevenue": "2825286000", "costOfRevenue": "1970215000", "interestIncome": "10000", "incomeBeforeTax": "269730000", "interestExpense": "10000", "operatingIncome": "217909000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56572000", "reportedCurrency": "USD", "netInterestIncome": "-10000", "nonInterestIncome": "None", "operatingExpenses": "637162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1970215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136504000", "sellingGeneralAndAdministrative": "500658000", "netIncomeFromContinuingOperations": "213158000" }, "balance": { "goodwill": "963543000", "inventory": "573754000", "commonStock": "908533000", "currentDebt": "None", "investments": "None", "totalAssets": "3157124000", "longTermDebt": "1462693000", "shortTermDebt": "73844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "238608000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2279764000", "otherCurrentAssets": "17244000", "totalCurrentAssets": "1019965000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137159000", "currentAccountsPayable": "134498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722421000", "shortLongTermDebtTotal": "1687838000", "totalShareholderEquity": "877360000", "capitalLeaseObligations": "198895000", "otherCurrentLiabilities": "170583000", "totalCurrentLiabilities": "395525000", "otherNonCurrentLiabilities": "52598000", "totalNonCurrentLiabilities": "1884239000", "cashAndShortTermInvestments": "36051000", "commonStockSharesOutstanding": "130725188", "intangibleAssetsExcludingGoodwill": "238608000", "cashAndCashEquivalentsAtCarryingValue": "36051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213158000", "profitLoss": "None", "dividendPayout": "1688919000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3595000", "operatingCashflow": "256977000", "capitalExpenditures": "77870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230269000", "cashflowFromInvestment": "-14746000", "stockBasedCompensation": "14467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1688919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 2687005000, "cost_of_revenue": 1909676000, "gross_profit": 777329000, "ebit": 194507000, "ebitda": 328859000, "pretax_income": 189959000, "tax_provision": 48280000, "net_income": 141679000, "net_income_to_common": 141679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23736000, "total_current_assets": 987281000, "total_assets": 3133012000, "short_term_debt": 41381000, "long_term_debt": null, "total_debt": 41381000, "total_liabilities": 797200000, "total_equity": 2335812000, "shares_outstanding": 129864471, "goodwill_and_intangibles": 1227639000 }, "cash_flow": { "operating_cash_flow": 232847000, "capital_expenditure": 76449000, "free_cash_flow": 309296000, "dividends_paid": 134502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351474, "ticker_id": 4285, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194507000", "ebitda": "328859000", "netIncome": "141679000", "grossProfit": "777329000", "depreciation": "None", "totalRevenue": "2687005000", "costOfRevenue": "1909676000", "interestIncome": "None", "incomeBeforeTax": "189959000", "interestExpense": "2284000", "operatingIncome": "192243000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "48280000", "reportedCurrency": "USD", "netInterestIncome": "-117922000", "nonInterestIncome": "None", "operatingExpenses": "585086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1909676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134352000", "sellingGeneralAndAdministrative": "454733000", "netIncomeFromContinuingOperations": "52837000" }, "balance": { "goodwill": "963375000", "inventory": "576579000", "commonStock": "2367492000", "currentDebt": "None", "investments": "None", "totalAssets": "3133012000", "longTermDebt": "None", "shortTermDebt": "41381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "264264000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "797200000", "otherCurrentAssets": "18252000", "totalCurrentAssets": "987281000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2145731000", "currentAccountsPayable": "167125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722166000", "shortLongTermDebtTotal": "182181000", "totalShareholderEquity": "2335812000", "capitalLeaseObligations": "182181000", "otherCurrentLiabilities": "177089000", "totalCurrentLiabilities": "402195000", "otherNonCurrentLiabilities": "52379000", "totalNonCurrentLiabilities": "395005000", "cashAndShortTermInvestments": "23736000", "commonStockSharesOutstanding": "129864471", "intangibleAssetsExcludingGoodwill": "264264000", "cashAndCashEquivalentsAtCarryingValue": "23736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141679000", "profitLoss": "None", "dividendPayout": "134502000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-42857000", "operatingCashflow": "232847000", "capitalExpenditures": "76449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162543000", "cashflowFromInvestment": "-86133000", "stockBasedCompensation": "17398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2687005000, "cost_of_revenue": 1909676000, "gross_profit": 777329000, "research_and_development": null, "selling_general_admin": 454733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194507000, "depreciation_amortisation": 134352000, "ebitda": 328859000, "interest_expense": 2284000, "interest_income": null, "other_non_operating": null, "pretax_income": 189959000, "tax_provision": 48280000, "effective_tax_rate": null, "net_income": 141679000, "net_income_continuing_ops": 52837000, "net_income_to_common": 141679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23736000, "short_term_investments": null, "net_receivables": 368714000, "inventory": 576579000, "other_current_assets": null, "total_current_assets": 987281000, "net_ppe": null, "goodwill": 963375000, "intangible_assets": 264264000, "goodwill_and_intangibles": 1227639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2145731000, "total_assets": 3133012000, "short_term_debt": 41381000, "accounts_payable": 167125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402195000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 395005000, "total_liabilities": 797200000, "total_debt": 41381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2335812000, "shares_outstanding": 129864471, "operating_cash_flow": 232847000, "stock_based_compensation": 17398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86133000, "dividends_paid": 134502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162543000, "free_cash_flow": 309296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194507000", "ebitda": "328859000", "netIncome": "141679000", "grossProfit": "777329000", "depreciation": "None", "totalRevenue": "2687005000", "costOfRevenue": "1909676000", "interestIncome": "None", "incomeBeforeTax": "189959000", "interestExpense": "2284000", "operatingIncome": "192243000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "48280000", "reportedCurrency": "USD", "netInterestIncome": "-117922000", "nonInterestIncome": "None", "operatingExpenses": "585086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1909676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134352000", "sellingGeneralAndAdministrative": "454733000", "netIncomeFromContinuingOperations": "52837000" }, "balance": { "goodwill": "963375000", "inventory": "576579000", "commonStock": "2367492000", "currentDebt": "None", "investments": "None", "totalAssets": "3133012000", "longTermDebt": "None", "shortTermDebt": "41381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "264264000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "797200000", "otherCurrentAssets": "18252000", "totalCurrentAssets": "987281000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "368714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2145731000", "currentAccountsPayable": "167125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722166000", "shortLongTermDebtTotal": "182181000", "totalShareholderEquity": "2335812000", "capitalLeaseObligations": "182181000", "otherCurrentLiabilities": "177089000", "totalCurrentLiabilities": "402195000", "otherNonCurrentLiabilities": "52379000", "totalNonCurrentLiabilities": "395005000", "cashAndShortTermInvestments": "23736000", "commonStockSharesOutstanding": "129864471", "intangibleAssetsExcludingGoodwill": "264264000", "cashAndCashEquivalentsAtCarryingValue": "23736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141679000", "profitLoss": "None", "dividendPayout": "134502000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-42857000", "operatingCashflow": "232847000", "capitalExpenditures": "76449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162543000", "cashflowFromInvestment": "-86133000", "stockBasedCompensation": "17398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 2456577000, "cost_of_revenue": 1765635000, "gross_profit": 690942000, "ebit": 96239000, "ebitda": 229545000, "pretax_income": 97359000, "tax_provision": 23089000, "net_income": 74270000, "net_income_to_common": 74270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41106000, "total_current_assets": 931924000, "total_assets": 3108383000, "short_term_debt": 43635000, "long_term_debt": null, "total_debt": 43635000, "total_liabilities": 776398000, "total_equity": 2331985000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1241807000 }, "cash_flow": { "operating_cash_flow": 244335000, "capital_expenditure": 90138000, "free_cash_flow": 334473000, "dividends_paid": 95596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351478, "ticker_id": 4285, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96239000", "ebitda": "229545000", "netIncome": "74270000", "grossProfit": "690942000", "depreciation": "None", "totalRevenue": "2456577000", "costOfRevenue": "1765635000", "interestIncome": "1120000", "incomeBeforeTax": "97359000", "interestExpense": "None", "operatingIncome": "96239000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "23089000", "reportedCurrency": "USD", "netInterestIncome": "1120000", "nonInterestIncome": "None", "operatingExpenses": "594703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1765635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133306000", "sellingGeneralAndAdministrative": "461397000", "netIncomeFromContinuingOperations": "74270000" }, "balance": { "goodwill": "964896000", "inventory": "557143000", "commonStock": "2343591000", "currentDebt": "None", "investments": "None", "totalAssets": "3108383000", "longTermDebt": "None", "shortTermDebt": "43635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "276911000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "776398000", "otherCurrentAssets": "16399000", "totalCurrentAssets": "931924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2176459000", "currentAccountsPayable": "133368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740259000", "shortLongTermDebtTotal": "181581000", "totalShareholderEquity": "2331985000", "capitalLeaseObligations": "181581000", "otherCurrentLiabilities": "206319000", "totalCurrentLiabilities": "383322000", "otherNonCurrentLiabilities": "70869000", "totalNonCurrentLiabilities": "393076000", "cashAndShortTermInvestments": "41106000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "276911000", "cashAndCashEquivalentsAtCarryingValue": "41106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74270000", "profitLoss": "None", "dividendPayout": "95596000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-4006000", "operatingCashflow": "244335000", "capitalExpenditures": "90138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125513000", "cashflowFromInvestment": "-103156000", "stockBasedCompensation": "15427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2456577000, "cost_of_revenue": 1765635000, "gross_profit": 690942000, "research_and_development": null, "selling_general_admin": 461397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96239000, "depreciation_amortisation": 133306000, "ebitda": 229545000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 97359000, "tax_provision": 23089000, "effective_tax_rate": null, "net_income": 74270000, "net_income_continuing_ops": 74270000, "net_income_to_common": 74270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41106000, "short_term_investments": null, "net_receivables": 317276000, "inventory": 557143000, "other_current_assets": null, "total_current_assets": 931924000, "net_ppe": null, "goodwill": 964896000, "intangible_assets": 276911000, "goodwill_and_intangibles": 1241807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2176459000, "total_assets": 3108383000, "short_term_debt": 43635000, "accounts_payable": 133368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383322000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393076000, "total_liabilities": 776398000, "total_debt": 43635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2331985000, "shares_outstanding": 131000000, "operating_cash_flow": 244335000, "stock_based_compensation": 15427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103156000, "dividends_paid": 95596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125513000, "free_cash_flow": 334473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96239000", "ebitda": "229545000", "netIncome": "74270000", "grossProfit": "690942000", "depreciation": "None", "totalRevenue": "2456577000", "costOfRevenue": "1765635000", "interestIncome": "1120000", "incomeBeforeTax": "97359000", "interestExpense": "None", "operatingIncome": "96239000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "23089000", "reportedCurrency": "USD", "netInterestIncome": "1120000", "nonInterestIncome": "None", "operatingExpenses": "594703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1765635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133306000", "sellingGeneralAndAdministrative": "461397000", "netIncomeFromContinuingOperations": "74270000" }, "balance": { "goodwill": "964896000", "inventory": "557143000", "commonStock": "2343591000", "currentDebt": "None", "investments": "None", "totalAssets": "3108383000", "longTermDebt": "None", "shortTermDebt": "43635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "276911000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "776398000", "otherCurrentAssets": "16399000", "totalCurrentAssets": "931924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2176459000", "currentAccountsPayable": "133368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "740259000", "shortLongTermDebtTotal": "181581000", "totalShareholderEquity": "2331985000", "capitalLeaseObligations": "181581000", "otherCurrentLiabilities": "206319000", "totalCurrentLiabilities": "383322000", "otherNonCurrentLiabilities": "70869000", "totalNonCurrentLiabilities": "393076000", "cashAndShortTermInvestments": "41106000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "276911000", "cashAndCashEquivalentsAtCarryingValue": "41106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74270000", "profitLoss": "None", "dividendPayout": "95596000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-4006000", "operatingCashflow": "244335000", "capitalExpenditures": "90138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125513000", "cashflowFromInvestment": "-103156000", "stockBasedCompensation": "15427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 2561996000, "cost_of_revenue": 1813985000, "gross_profit": 748011000, "ebit": 149720000, "ebitda": 286878000, "pretax_income": 149514000, "tax_provision": 37867000, "net_income": 111647000, "net_income_to_common": 111647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 131000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 231291000, "capital_expenditure": 58074000, "free_cash_flow": 289365000, "dividends_paid": 143008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351479, "ticker_id": 4285, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149720000", "ebitda": "286878000", "netIncome": "111647000", "grossProfit": "748011000", "depreciation": "None", "totalRevenue": "2561996000", "costOfRevenue": "1813985000", "interestIncome": "None", "incomeBeforeTax": "149514000", "interestExpense": "206000", "operatingIncome": "149720000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "37867000", "reportedCurrency": "USD", "netInterestIncome": "-206000", "nonInterestIncome": "None", "operatingExpenses": "598291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1813985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137158000", "sellingGeneralAndAdministrative": "461133000", "netIncomeFromContinuingOperations": "111647000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111647000", "profitLoss": "None", "dividendPayout": "143008000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-12568000", "operatingCashflow": "231291000", "capitalExpenditures": "58074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175133000", "cashflowFromInvestment": "-43373000", "stockBasedCompensation": "6818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2561996000, "cost_of_revenue": 1813985000, "gross_profit": 748011000, "research_and_development": null, "selling_general_admin": 461133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149720000, "depreciation_amortisation": 137158000, "ebitda": 286878000, "interest_expense": 206000, "interest_income": null, "other_non_operating": null, "pretax_income": 149514000, "tax_provision": 37867000, "effective_tax_rate": null, "net_income": 111647000, "net_income_continuing_ops": 111647000, "net_income_to_common": 111647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 131000000, "operating_cash_flow": 231291000, "stock_based_compensation": 6818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43373000, "dividends_paid": 143008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175133000, "free_cash_flow": 289365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149720000", "ebitda": "286878000", "netIncome": "111647000", "grossProfit": "748011000", "depreciation": "None", "totalRevenue": "2561996000", "costOfRevenue": "1813985000", "interestIncome": "None", "incomeBeforeTax": "149514000", "interestExpense": "206000", "operatingIncome": "149720000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "37867000", "reportedCurrency": "USD", "netInterestIncome": "-206000", "nonInterestIncome": "None", "operatingExpenses": "598291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1813985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137158000", "sellingGeneralAndAdministrative": "461133000", "netIncomeFromContinuingOperations": "111647000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111647000", "profitLoss": "None", "dividendPayout": "143008000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-12568000", "operatingCashflow": "231291000", "capitalExpenditures": "58074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175133000", "cashflowFromInvestment": "-43373000", "stockBasedCompensation": "6818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "ebit": 27779000, "ebitda": 62347000, "pretax_income": 2511000, "tax_provision": -85000, "net_income": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50340000, "total_current_assets": 850685000, "total_assets": 2873194000, "short_term_debt": 50795000, "long_term_debt": 1115457000, "total_debt": 1166252000, "total_liabilities": 2005992000, "total_equity": 867202000, "shares_outstanding": 133050000, "goodwill_and_intangibles": 1137207000 }, "cash_flow": { "operating_cash_flow": 58251000, "capital_expenditure": 12690000, "free_cash_flow": 70941000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351456, "ticker_id": 4285, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27779000", "ebitda": "62347000", "netIncome": "2596000", "grossProfit": "139117000", "depreciation": "None", "totalRevenue": "659437000", "costOfRevenue": "520320000", "interestIncome": "None", "incomeBeforeTax": "2511000", "interestExpense": "21065000", "operatingIncome": "27779000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-85000", "reportedCurrency": "USD", "netInterestIncome": "-21065000", "nonInterestIncome": "None", "operatingExpenses": "111338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34568000", "sellingGeneralAndAdministrative": "112338000", "netIncomeFromContinuingOperations": "2596000" }, "balance": { "goodwill": "961750000", "inventory": "174958000", "commonStock": "1321000", "currentDebt": "None", "investments": "None", "totalAssets": "2873194000", "longTermDebt": "1115457000", "shortTermDebt": "50795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "175457000", "reportedCurrency": "USD", "retainedEarnings": "-50674000", "totalLiabilities": "2005992000", "otherCurrentAssets": "475843000", "totalCurrentAssets": "850685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022509000", "currentAccountsPayable": "154514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262141000", "totalShareholderEquity": "867202000", "capitalLeaseObligations": "262141000", "otherCurrentLiabilities": "193510000", "totalCurrentLiabilities": "398819000", "otherNonCurrentLiabilities": "97564000", "totalNonCurrentLiabilities": "1607173000", "cashAndShortTermInvestments": "50340000", "commonStockSharesOutstanding": "133050000", "intangibleAssetsExcludingGoodwill": "175457000", "cashAndCashEquivalentsAtCarryingValue": "50340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2596000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5921000", "operatingCashflow": "58251000", "capitalExpenditures": "12690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43549000", "cashflowFromInvestment": "-6142000", "stockBasedCompensation": "3374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 659437000, "cost_of_revenue": 520320000, "gross_profit": 139117000, "research_and_development": null, "selling_general_admin": 112338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27779000, "depreciation_amortisation": 34568000, "ebitda": 62347000, "interest_expense": 21065000, "interest_income": null, "other_non_operating": null, "pretax_income": 2511000, "tax_provision": -85000, "effective_tax_rate": null, "net_income": 2596000, "net_income_continuing_ops": 2596000, "net_income_to_common": 2596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50340000, "short_term_investments": null, "net_receivables": 149544000, "inventory": 174958000, "other_current_assets": null, "total_current_assets": 850685000, "net_ppe": null, "goodwill": 961750000, "intangible_assets": 175457000, "goodwill_and_intangibles": 1137207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2022509000, "total_assets": 2873194000, "short_term_debt": 50795000, "accounts_payable": 154514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398819000, "long_term_debt": 1115457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1607173000, "total_liabilities": 2005992000, "total_debt": 1166252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50674000, "total_equity": 867202000, "shares_outstanding": 133050000, "operating_cash_flow": 58251000, "stock_based_compensation": 3374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6142000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43549000, "free_cash_flow": 70941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27779000", "ebitda": "62347000", "netIncome": "2596000", "grossProfit": "139117000", "depreciation": "None", "totalRevenue": "659437000", "costOfRevenue": "520320000", "interestIncome": "None", "incomeBeforeTax": "2511000", "interestExpense": "21065000", "operatingIncome": "27779000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-85000", "reportedCurrency": "USD", "netInterestIncome": "-21065000", "nonInterestIncome": "None", "operatingExpenses": "111338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34568000", "sellingGeneralAndAdministrative": "112338000", "netIncomeFromContinuingOperations": "2596000" }, "balance": { "goodwill": "961750000", "inventory": "174958000", "commonStock": "1321000", "currentDebt": "None", "investments": "None", "totalAssets": "2873194000", "longTermDebt": "1115457000", "shortTermDebt": "50795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "175457000", "reportedCurrency": "USD", "retainedEarnings": "-50674000", "totalLiabilities": "2005992000", "otherCurrentAssets": "475843000", "totalCurrentAssets": "850685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022509000", "currentAccountsPayable": "154514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262141000", "totalShareholderEquity": "867202000", "capitalLeaseObligations": "262141000", "otherCurrentLiabilities": "193510000", "totalCurrentLiabilities": "398819000", "otherNonCurrentLiabilities": "97564000", "totalNonCurrentLiabilities": "1607173000", "cashAndShortTermInvestments": "50340000", "commonStockSharesOutstanding": "133050000", "intangibleAssetsExcludingGoodwill": "175457000", "cashAndCashEquivalentsAtCarryingValue": "50340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2596000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5921000", "operatingCashflow": "58251000", "capitalExpenditures": "12690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43549000", "cashflowFromInvestment": "-6142000", "stockBasedCompensation": "3374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "ebit": 13632000, "ebitda": 47973000, "pretax_income": -8559000, "tax_provision": -2168000, "net_income": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41547000, "total_current_assets": 853063000, "total_assets": 2884021000, "short_term_debt": 55307000, "long_term_debt": 1148793000, "total_debt": 1204100000, "total_liabilities": 2019593000, "total_equity": 864428000, "shares_outstanding": 131904000, "goodwill_and_intangibles": 1145202000 }, "cash_flow": { "operating_cash_flow": 37687000, "capital_expenditure": 9386000, "free_cash_flow": 47073000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351457, "ticker_id": 4285, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13632000", "ebitda": "47973000", "netIncome": "-6391000", "grossProfit": "171171000", "depreciation": "None", "totalRevenue": "663388000", "costOfRevenue": "492217000", "interestIncome": "None", "incomeBeforeTax": "-8559000", "interestExpense": "22191000", "operatingIncome": "16578000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2168000", "reportedCurrency": "USD", "netInterestIncome": "-22191000", "nonInterestIncome": "None", "operatingExpenses": "154593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34341000", "sellingGeneralAndAdministrative": "120252000", "netIncomeFromContinuingOperations": "-6391000" }, "balance": { "goodwill": "962779000", "inventory": "169097000", "commonStock": "1320000", "currentDebt": "None", "investments": "None", "totalAssets": "2884021000", "longTermDebt": "1148793000", "shortTermDebt": "55307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182423000", "reportedCurrency": "USD", "retainedEarnings": "-53270000", "totalLiabilities": "2019593000", "otherCurrentAssets": "489434000", "totalCurrentAssets": "853063000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2030958000", "currentAccountsPayable": "147851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1407647000", "totalShareholderEquity": "864428000", "capitalLeaseObligations": "258854000", "otherCurrentLiabilities": "189065000", "totalCurrentLiabilities": "392223000", "otherNonCurrentLiabilities": "93151000", "totalNonCurrentLiabilities": "1627370000", "cashAndShortTermInvestments": "41547000", "commonStockSharesOutstanding": "131904000", "intangibleAssetsExcludingGoodwill": "182423000", "cashAndCashEquivalentsAtCarryingValue": "41547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6391000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11956000", "operatingCashflow": "37687000", "capitalExpenditures": "9386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16528000", "cashflowFromInvestment": "-9121000", "stockBasedCompensation": "2343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663388000, "cost_of_revenue": 492217000, "gross_profit": 171171000, "research_and_development": null, "selling_general_admin": 120252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13632000, "depreciation_amortisation": 34341000, "ebitda": 47973000, "interest_expense": 22191000, "interest_income": null, "other_non_operating": null, "pretax_income": -8559000, "tax_provision": -2168000, "effective_tax_rate": null, "net_income": -6391000, "net_income_continuing_ops": -6391000, "net_income_to_common": -6391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41547000, "short_term_investments": null, "net_receivables": 152985000, "inventory": 169097000, "other_current_assets": null, "total_current_assets": 853063000, "net_ppe": null, "goodwill": 962779000, "intangible_assets": 182423000, "goodwill_and_intangibles": 1145202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2030958000, "total_assets": 2884021000, "short_term_debt": 55307000, "accounts_payable": 147851000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392223000, "long_term_debt": 1148793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1627370000, "total_liabilities": 2019593000, "total_debt": 1204100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53270000, "total_equity": 864428000, "shares_outstanding": 131904000, "operating_cash_flow": 37687000, "stock_based_compensation": 2343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9121000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16528000, "free_cash_flow": 47073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13632000", "ebitda": "47973000", "netIncome": "-6391000", "grossProfit": "171171000", "depreciation": "None", "totalRevenue": "663388000", "costOfRevenue": "492217000", "interestIncome": "None", "incomeBeforeTax": "-8559000", "interestExpense": "22191000", "operatingIncome": "16578000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2168000", "reportedCurrency": "USD", "netInterestIncome": "-22191000", "nonInterestIncome": "None", "operatingExpenses": "154593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34341000", "sellingGeneralAndAdministrative": "120252000", "netIncomeFromContinuingOperations": "-6391000" }, "balance": { "goodwill": "962779000", "inventory": "169097000", "commonStock": "1320000", "currentDebt": "None", "investments": "None", "totalAssets": "2884021000", "longTermDebt": "1148793000", "shortTermDebt": "55307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182423000", "reportedCurrency": "USD", "retainedEarnings": "-53270000", "totalLiabilities": "2019593000", "otherCurrentAssets": "489434000", "totalCurrentAssets": "853063000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2030958000", "currentAccountsPayable": "147851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1407647000", "totalShareholderEquity": "864428000", "capitalLeaseObligations": "258854000", "otherCurrentLiabilities": "189065000", "totalCurrentLiabilities": "392223000", "otherNonCurrentLiabilities": "93151000", "totalNonCurrentLiabilities": "1627370000", "cashAndShortTermInvestments": "41547000", "commonStockSharesOutstanding": "131904000", "intangibleAssetsExcludingGoodwill": "182423000", "cashAndCashEquivalentsAtCarryingValue": "41547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6391000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11956000", "operatingCashflow": "37687000", "capitalExpenditures": "9386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16528000", "cashflowFromInvestment": "-9121000", "stockBasedCompensation": "2343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 712011000, "cost_of_revenue": 533150000, "gross_profit": 178861000, "ebit": 13438000, "ebitda": 48781000, "pretax_income": -10905000, "tax_provision": 1644000, "net_income": -12549000, "net_income_to_common": -12549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29748000, "total_current_assets": 850031000, "total_assets": 3015272000, "short_term_debt": 55423000, "long_term_debt": 1155143000, "total_debt": 1210566000, "total_liabilities": 2149628000, "total_equity": 865644000, "shares_outstanding": 131840000, "goodwill_and_intangibles": 1150569000 }, "cash_flow": { "operating_cash_flow": 30927000, "capital_expenditure": 15358000, "free_cash_flow": 46285000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351458, "ticker_id": 4285, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13438000", "ebitda": "48781000", "netIncome": "-12549000", "grossProfit": "178861000", "depreciation": "None", "totalRevenue": "712011000", "costOfRevenue": "533150000", "interestIncome": "None", "incomeBeforeTax": "-10905000", "interestExpense": "24343000", "operatingIncome": "17641000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1644000", "reportedCurrency": "USD", "netInterestIncome": "-24343000", "nonInterestIncome": "None", "operatingExpenses": "161220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35343000", "sellingGeneralAndAdministrative": "125877000", "netIncomeFromContinuingOperations": "-12549000" }, "balance": { "goodwill": "961732000", "inventory": "584645000", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "3015272000", "longTermDebt": "1155143000", "shortTermDebt": "55423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "188837000", "reportedCurrency": "USD", "retainedEarnings": "-46879000", "totalLiabilities": "2149628000", "otherCurrentAssets": "73343000", "totalCurrentAssets": "850031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2165241000", "currentAccountsPayable": "158362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418669000", "totalShareholderEquity": "865644000", "capitalLeaseObligations": "263526000", "otherCurrentLiabilities": "195179000", "totalCurrentLiabilities": "408964000", "otherNonCurrentLiabilities": "91709000", "totalNonCurrentLiabilities": "1740664000", "cashAndShortTermInvestments": "29748000", "commonStockSharesOutstanding": "131840000", "intangibleAssetsExcludingGoodwill": "188837000", "cashAndCashEquivalentsAtCarryingValue": "29748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12549000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1826000", "operatingCashflow": "30927000", "capitalExpenditures": "15358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10940000", "cashflowFromInvestment": "-14296000", "stockBasedCompensation": "556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 712011000, "cost_of_revenue": 533150000, "gross_profit": 178861000, "research_and_development": null, "selling_general_admin": 125877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13438000, "depreciation_amortisation": 35343000, "ebitda": 48781000, "interest_expense": 24343000, "interest_income": null, "other_non_operating": null, "pretax_income": -10905000, "tax_provision": 1644000, "effective_tax_rate": null, "net_income": -12549000, "net_income_continuing_ops": -12549000, "net_income_to_common": -12549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29748000, "short_term_investments": null, "net_receivables": 162295000, "inventory": 584645000, "other_current_assets": null, "total_current_assets": 850031000, "net_ppe": null, "goodwill": 961732000, "intangible_assets": 188837000, "goodwill_and_intangibles": 1150569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2165241000, "total_assets": 3015272000, "short_term_debt": 55423000, "accounts_payable": 158362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408964000, "long_term_debt": 1155143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740664000, "total_liabilities": 2149628000, "total_debt": 1210566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46879000, "total_equity": 865644000, "shares_outstanding": 131840000, "operating_cash_flow": 30927000, "stock_based_compensation": 556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15358000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14296000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10940000, "free_cash_flow": 46285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13438000", "ebitda": "48781000", "netIncome": "-12549000", "grossProfit": "178861000", "depreciation": "None", "totalRevenue": "712011000", "costOfRevenue": "533150000", "interestIncome": "None", "incomeBeforeTax": "-10905000", "interestExpense": "24343000", "operatingIncome": "17641000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1644000", "reportedCurrency": "USD", "netInterestIncome": "-24343000", "nonInterestIncome": "None", "operatingExpenses": "161220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35343000", "sellingGeneralAndAdministrative": "125877000", "netIncomeFromContinuingOperations": "-12549000" }, "balance": { "goodwill": "961732000", "inventory": "584645000", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "3015272000", "longTermDebt": "1155143000", "shortTermDebt": "55423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "188837000", "reportedCurrency": "USD", "retainedEarnings": "-46879000", "totalLiabilities": "2149628000", "otherCurrentAssets": "73343000", "totalCurrentAssets": "850031000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2165241000", "currentAccountsPayable": "158362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418669000", "totalShareholderEquity": "865644000", "capitalLeaseObligations": "263526000", "otherCurrentLiabilities": "195179000", "totalCurrentLiabilities": "408964000", "otherNonCurrentLiabilities": "91709000", "totalNonCurrentLiabilities": "1740664000", "cashAndShortTermInvestments": "29748000", "commonStockSharesOutstanding": "131840000", "intangibleAssetsExcludingGoodwill": "188837000", "cashAndCashEquivalentsAtCarryingValue": "29748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12549000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1826000", "operatingCashflow": "30927000", "capitalExpenditures": "15358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10940000", "cashflowFromInvestment": "-14296000", "stockBasedCompensation": "556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 673799000, "cost_of_revenue": 491681000, "gross_profit": 182118000, "ebit": 21746000, "ebitda": 56602000, "pretax_income": -749000, "tax_provision": -73000, "net_income": -676000, "net_income_to_common": -676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23743000, "total_current_assets": 820602000, "total_assets": 2908091000, "short_term_debt": 53436000, "long_term_debt": 1156457000, "total_debt": 1209893000, "total_liabilities": 2025863000, "total_equity": 882228000, "shares_outstanding": 131812000, "goodwill_and_intangibles": 1159397000 }, "cash_flow": { "operating_cash_flow": 22864000, "capital_expenditure": 14860000, "free_cash_flow": 37724000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351460, "ticker_id": 4285, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21746000", "ebitda": "56602000", "netIncome": "-676000", "grossProfit": "182118000", "depreciation": "None", "totalRevenue": "673799000", "costOfRevenue": "491681000", "interestIncome": "None", "incomeBeforeTax": "-749000", "interestExpense": "22495000", "operatingIncome": "24961000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-73000", "reportedCurrency": "USD", "netInterestIncome": "-22495000", "nonInterestIncome": "None", "operatingExpenses": "157157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34856000", "sellingGeneralAndAdministrative": "122301000", "netIncomeFromContinuingOperations": "-676000" }, "balance": { "goodwill": "963027000", "inventory": "587366000", "commonStock": "1318000", "currentDebt": "None", "investments": "None", "totalAssets": "2908091000", "longTermDebt": "1156457000", "shortTermDebt": "53436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "196370000", "reportedCurrency": "USD", "retainedEarnings": "-34330000", "totalLiabilities": "2025863000", "otherCurrentAssets": "33704000", "totalCurrentAssets": "820602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2087489000", "currentAccountsPayable": "156661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1407146000", "totalShareholderEquity": "882228000", "capitalLeaseObligations": "250689000", "otherCurrentLiabilities": "235769000", "totalCurrentLiabilities": "445866000", "otherNonCurrentLiabilities": "51218000", "totalNonCurrentLiabilities": "1579997000", "cashAndShortTermInvestments": "23743000", "commonStockSharesOutstanding": "131812000", "intangibleAssetsExcludingGoodwill": "196370000", "cashAndCashEquivalentsAtCarryingValue": "23743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-676000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8713000", "operatingCashflow": "22864000", "capitalExpenditures": "14860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12678000", "cashflowFromInvestment": "-14722000", "stockBasedCompensation": "-2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 673799000, "cost_of_revenue": 491681000, "gross_profit": 182118000, "research_and_development": null, "selling_general_admin": 122301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21746000, "depreciation_amortisation": 34856000, "ebitda": 56602000, "interest_expense": 22495000, "interest_income": null, "other_non_operating": null, "pretax_income": -749000, "tax_provision": -73000, "effective_tax_rate": null, "net_income": -676000, "net_income_continuing_ops": -676000, "net_income_to_common": -676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23743000, "short_term_investments": null, "net_receivables": 175789000, "inventory": 587366000, "other_current_assets": null, "total_current_assets": 820602000, "net_ppe": null, "goodwill": 963027000, "intangible_assets": 196370000, "goodwill_and_intangibles": 1159397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2087489000, "total_assets": 2908091000, "short_term_debt": 53436000, "accounts_payable": 156661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445866000, "long_term_debt": 1156457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579997000, "total_liabilities": 2025863000, "total_debt": 1209893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34330000, "total_equity": 882228000, "shares_outstanding": 131812000, "operating_cash_flow": 22864000, "stock_based_compensation": -2148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14722000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12678000, "free_cash_flow": 37724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21746000", "ebitda": "56602000", "netIncome": "-676000", "grossProfit": "182118000", "depreciation": "None", "totalRevenue": "673799000", "costOfRevenue": "491681000", "interestIncome": "None", "incomeBeforeTax": "-749000", "interestExpense": "22495000", "operatingIncome": "24961000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-73000", "reportedCurrency": "USD", "netInterestIncome": "-22495000", "nonInterestIncome": "None", "operatingExpenses": "157157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34856000", "sellingGeneralAndAdministrative": "122301000", "netIncomeFromContinuingOperations": "-676000" }, "balance": { "goodwill": "963027000", "inventory": "587366000", "commonStock": "1318000", "currentDebt": "None", "investments": "None", "totalAssets": "2908091000", "longTermDebt": "1156457000", "shortTermDebt": "53436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "196370000", "reportedCurrency": "USD", "retainedEarnings": "-34330000", "totalLiabilities": "2025863000", "otherCurrentAssets": "33704000", "totalCurrentAssets": "820602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175789000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2087489000", "currentAccountsPayable": "156661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1407146000", "totalShareholderEquity": "882228000", "capitalLeaseObligations": "250689000", "otherCurrentLiabilities": "235769000", "totalCurrentLiabilities": "445866000", "otherNonCurrentLiabilities": "51218000", "totalNonCurrentLiabilities": "1579997000", "cashAndShortTermInvestments": "23743000", "commonStockSharesOutstanding": "131812000", "intangibleAssetsExcludingGoodwill": "196370000", "cashAndCashEquivalentsAtCarryingValue": "23743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-676000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8713000", "operatingCashflow": "22864000", "capitalExpenditures": "14860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12678000", "cashflowFromInvestment": "-14722000", "stockBasedCompensation": "-2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 665249000, "cost_of_revenue": 489991000, "gross_profit": 175258000, "ebit": -11863000, "ebitda": 24019000, "pretax_income": -34192000, "tax_provision": -6362000, "net_income": -27830000, "net_income_to_common": -27830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28806000, "total_current_assets": 817251000, "total_assets": 2899007000, "short_term_debt": 51562000, "long_term_debt": 1158995000, "total_debt": 1210557000, "total_liabilities": 2022733000, "total_equity": 876274000, "shares_outstanding": 131751000, "goodwill_and_intangibles": 1162236000 }, "cash_flow": { "operating_cash_flow": 6658000, "capital_expenditure": 13510000, "free_cash_flow": 20168000, "dividends_paid": 9221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351461, "ticker_id": 4285, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11863000", "ebitda": "24019000", "netIncome": "-27830000", "grossProfit": "175258000", "depreciation": "None", "totalRevenue": "665249000", "costOfRevenue": "489991000", "interestIncome": "None", "incomeBeforeTax": "-34192000", "interestExpense": "22329000", "operatingIncome": "-8570000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6362000", "reportedCurrency": "USD", "netInterestIncome": "-22329000", "nonInterestIncome": "None", "operatingExpenses": "183828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35882000", "sellingGeneralAndAdministrative": "147946000", "netIncomeFromContinuingOperations": "-27830000" }, "balance": { "goodwill": "960033000", "inventory": "594115000", "commonStock": "1318000", "currentDebt": "None", "investments": "None", "totalAssets": "2899007000", "longTermDebt": "1158995000", "shortTermDebt": "51562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "202203000", "reportedCurrency": "USD", "retainedEarnings": "-33654000", "totalLiabilities": "2022733000", "otherCurrentAssets": "31971000", "totalCurrentAssets": "817251000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081756000", "currentAccountsPayable": "150752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1403066000", "totalShareholderEquity": "876274000", "capitalLeaseObligations": "244071000", "otherCurrentLiabilities": "234842000", "totalCurrentLiabilities": "437156000", "otherNonCurrentLiabilities": "51134000", "totalNonCurrentLiabilities": "1585577000", "cashAndShortTermInvestments": "28806000", "commonStockSharesOutstanding": "131751000", "intangibleAssetsExcludingGoodwill": "202203000", "cashAndCashEquivalentsAtCarryingValue": "28806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27830000", "profitLoss": "None", "dividendPayout": "9221000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28595000", "operatingCashflow": "6658000", "capitalExpenditures": "13510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12171000", "cashflowFromInvestment": "-8653000", "stockBasedCompensation": "7977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 665249000, "cost_of_revenue": 489991000, "gross_profit": 175258000, "research_and_development": null, "selling_general_admin": 147946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11863000, "depreciation_amortisation": 35882000, "ebitda": 24019000, "interest_expense": 22329000, "interest_income": null, "other_non_operating": null, "pretax_income": -34192000, "tax_provision": -6362000, "effective_tax_rate": null, "net_income": -27830000, "net_income_continuing_ops": -27830000, "net_income_to_common": -27830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28806000, "short_term_investments": null, "net_receivables": 162359000, "inventory": 594115000, "other_current_assets": null, "total_current_assets": 817251000, "net_ppe": null, "goodwill": 960033000, "intangible_assets": 202203000, "goodwill_and_intangibles": 1162236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2081756000, "total_assets": 2899007000, "short_term_debt": 51562000, "accounts_payable": 150752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437156000, "long_term_debt": 1158995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1585577000, "total_liabilities": 2022733000, "total_debt": 1210557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33654000, "total_equity": 876274000, "shares_outstanding": 131751000, "operating_cash_flow": 6658000, "stock_based_compensation": 7977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8653000, "dividends_paid": 9221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12171000, "free_cash_flow": 20168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11863000", "ebitda": "24019000", "netIncome": "-27830000", "grossProfit": "175258000", "depreciation": "None", "totalRevenue": "665249000", "costOfRevenue": "489991000", "interestIncome": "None", "incomeBeforeTax": "-34192000", "interestExpense": "22329000", "operatingIncome": "-8570000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6362000", "reportedCurrency": "USD", "netInterestIncome": "-22329000", "nonInterestIncome": "None", "operatingExpenses": "183828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35882000", "sellingGeneralAndAdministrative": "147946000", "netIncomeFromContinuingOperations": "-27830000" }, "balance": { "goodwill": "960033000", "inventory": "594115000", "commonStock": "1318000", "currentDebt": "None", "investments": "None", "totalAssets": "2899007000", "longTermDebt": "1158995000", "shortTermDebt": "51562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "202203000", "reportedCurrency": "USD", "retainedEarnings": "-33654000", "totalLiabilities": "2022733000", "otherCurrentAssets": "31971000", "totalCurrentAssets": "817251000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081756000", "currentAccountsPayable": "150752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1403066000", "totalShareholderEquity": "876274000", "capitalLeaseObligations": "244071000", "otherCurrentLiabilities": "234842000", "totalCurrentLiabilities": "437156000", "otherNonCurrentLiabilities": "51134000", "totalNonCurrentLiabilities": "1585577000", "cashAndShortTermInvestments": "28806000", "commonStockSharesOutstanding": "131751000", "intangibleAssetsExcludingGoodwill": "202203000", "cashAndCashEquivalentsAtCarryingValue": "28806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27830000", "profitLoss": "None", "dividendPayout": "9221000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28595000", "operatingCashflow": "6658000", "capitalExpenditures": "13510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12171000", "cashflowFromInvestment": "-8653000", "stockBasedCompensation": "7977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 683780000, "cost_of_revenue": 495260000, "gross_profit": 188520000, "ebit": 24637000, "ebitda": 61573000, "pretax_income": 1540000, "tax_provision": 708000, "net_income": 832000, "net_income_to_common": 832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18564000, "total_current_assets": 809589000, "total_assets": 2897153000, "short_term_debt": 51918000, "long_term_debt": 1128444000, "total_debt": 1180362000, "total_liabilities": 1997563000, "total_equity": 899590000, "shares_outstanding": 132115000, "goodwill_and_intangibles": 1168310000 }, "cash_flow": { "operating_cash_flow": 3780000, "capital_expenditure": 14732000, "free_cash_flow": 18512000, "dividends_paid": 4601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351462, "ticker_id": 4285, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24637000", "ebitda": "61573000", "netIncome": "832000", "grossProfit": "188520000", "depreciation": "None", "totalRevenue": "683780000", "costOfRevenue": "495260000", "interestIncome": "None", "incomeBeforeTax": "1540000", "interestExpense": "23097000", "operatingIncome": "30399000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "708000", "reportedCurrency": "USD", "netInterestIncome": "-23097000", "nonInterestIncome": "None", "operatingExpenses": "158121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36936000", "sellingGeneralAndAdministrative": "121185000", "netIncomeFromContinuingOperations": "832000" }, "balance": { "goodwill": "959620000", "inventory": "565228000", "commonStock": "1317000", "currentDebt": "None", "investments": "None", "totalAssets": "2897153000", "longTermDebt": "1128444000", "shortTermDebt": "51918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208690000", "reportedCurrency": "USD", "retainedEarnings": "-1213000", "totalLiabilities": "1997563000", "otherCurrentAssets": "38555000", "totalCurrentAssets": "809589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2087564000", "currentAccountsPayable": "164924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1361959000", "totalShareholderEquity": "899590000", "capitalLeaseObligations": "233515000", "otherCurrentLiabilities": "231854000", "totalCurrentLiabilities": "448696000", "otherNonCurrentLiabilities": "52137000", "totalNonCurrentLiabilities": "1548867000", "cashAndShortTermInvestments": "18564000", "commonStockSharesOutstanding": "132115000", "intangibleAssetsExcludingGoodwill": "208690000", "cashAndCashEquivalentsAtCarryingValue": "18564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "832000", "profitLoss": "None", "dividendPayout": "4601000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6313000", "operatingCashflow": "3780000", "capitalExpenditures": "14732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34610000", "cashflowFromInvestment": "17854000", "stockBasedCompensation": "5180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683780000, "cost_of_revenue": 495260000, "gross_profit": 188520000, "research_and_development": null, "selling_general_admin": 121185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24637000, "depreciation_amortisation": 36936000, "ebitda": 61573000, "interest_expense": 23097000, "interest_income": null, "other_non_operating": null, "pretax_income": 1540000, "tax_provision": 708000, "effective_tax_rate": null, "net_income": 832000, "net_income_continuing_ops": 832000, "net_income_to_common": 832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18564000, "short_term_investments": null, "net_receivables": 187242000, "inventory": 565228000, "other_current_assets": null, "total_current_assets": 809589000, "net_ppe": null, "goodwill": 959620000, "intangible_assets": 208690000, "goodwill_and_intangibles": 1168310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2087564000, "total_assets": 2897153000, "short_term_debt": 51918000, "accounts_payable": 164924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448696000, "long_term_debt": 1128444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1548867000, "total_liabilities": 1997563000, "total_debt": 1180362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1213000, "total_equity": 899590000, "shares_outstanding": 132115000, "operating_cash_flow": 3780000, "stock_based_compensation": 5180000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17854000, "dividends_paid": 4601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34610000, "free_cash_flow": 18512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24637000", "ebitda": "61573000", "netIncome": "832000", "grossProfit": "188520000", "depreciation": "None", "totalRevenue": "683780000", "costOfRevenue": "495260000", "interestIncome": "None", "incomeBeforeTax": "1540000", "interestExpense": "23097000", "operatingIncome": "30399000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "708000", "reportedCurrency": "USD", "netInterestIncome": "-23097000", "nonInterestIncome": "None", "operatingExpenses": "158121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36936000", "sellingGeneralAndAdministrative": "121185000", "netIncomeFromContinuingOperations": "832000" }, "balance": { "goodwill": "959620000", "inventory": "565228000", "commonStock": "1317000", "currentDebt": "None", "investments": "None", "totalAssets": "2897153000", "longTermDebt": "1128444000", "shortTermDebt": "51918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208690000", "reportedCurrency": "USD", "retainedEarnings": "-1213000", "totalLiabilities": "1997563000", "otherCurrentAssets": "38555000", "totalCurrentAssets": "809589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2087564000", "currentAccountsPayable": "164924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1361959000", "totalShareholderEquity": "899590000", "capitalLeaseObligations": "233515000", "otherCurrentLiabilities": "231854000", "totalCurrentLiabilities": "448696000", "otherNonCurrentLiabilities": "52137000", "totalNonCurrentLiabilities": "1548867000", "cashAndShortTermInvestments": "18564000", "commonStockSharesOutstanding": "132115000", "intangibleAssetsExcludingGoodwill": "208690000", "cashAndCashEquivalentsAtCarryingValue": "18564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "832000", "profitLoss": "None", "dividendPayout": "4601000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6313000", "operatingCashflow": "3780000", "capitalExpenditures": "14732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34610000", "cashflowFromInvestment": "17854000", "stockBasedCompensation": "5180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 684281000, "cost_of_revenue": 487315000, "gross_profit": 196966000, "ebit": 30418000, "ebitda": 65699000, "pretax_income": -1271000, "tax_provision": 1027000, "net_income": -2298000, "net_income_to_common": -2298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31010000, "total_current_assets": 787389000, "total_assets": 2932387000, "short_term_debt": 51233000, "long_term_debt": 1147733000, "total_debt": 1198966000, "total_liabilities": 2029336000, "total_equity": 903051000, "shares_outstanding": 131566000, "goodwill_and_intangibles": 1176617000 }, "cash_flow": { "operating_cash_flow": 295588000, "capital_expenditure": 28118000, "free_cash_flow": 323706000, "dividends_paid": 4602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351463, "ticker_id": 4285, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30418000", "ebitda": "65699000", "netIncome": "-2298000", "grossProfit": "196966000", "depreciation": "None", "totalRevenue": "684281000", "costOfRevenue": "487315000", "interestIncome": "None", "incomeBeforeTax": "-1271000", "interestExpense": "31689000", "operatingIncome": "29776000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1027000", "reportedCurrency": "USD", "netInterestIncome": "-31689000", "nonInterestIncome": "None", "operatingExpenses": "167190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35281000", "sellingGeneralAndAdministrative": "131909000", "netIncomeFromContinuingOperations": "-2298000" }, "balance": { "goodwill": "963844000", "inventory": "561007000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "2932387000", "longTermDebt": "1147733000", "shortTermDebt": "51233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "212773000", "reportedCurrency": "USD", "retainedEarnings": "2565000", "totalLiabilities": "2029336000", "otherCurrentAssets": "18101000", "totalCurrentAssets": "787389000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2144998000", "currentAccountsPayable": "163054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380402000", "totalShareholderEquity": "903051000", "capitalLeaseObligations": "232669000", "otherCurrentLiabilities": "241815000", "totalCurrentLiabilities": "456102000", "otherNonCurrentLiabilities": "52600000", "totalNonCurrentLiabilities": "1573234000", "cashAndShortTermInvestments": "31010000", "commonStockSharesOutstanding": "131566000", "intangibleAssetsExcludingGoodwill": "212773000", "cashAndCashEquivalentsAtCarryingValue": "31010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2298000", "profitLoss": "None", "dividendPayout": "4602000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8320000", "operatingCashflow": "295588000", "capitalExpenditures": "28118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270666000", "cashflowFromInvestment": "-22849000", "stockBasedCompensation": "3033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684281000, "cost_of_revenue": 487315000, "gross_profit": 196966000, "research_and_development": null, "selling_general_admin": 131909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30418000, "depreciation_amortisation": 35281000, "ebitda": 65699000, "interest_expense": 31689000, "interest_income": null, "other_non_operating": null, "pretax_income": -1271000, "tax_provision": 1027000, "effective_tax_rate": null, "net_income": -2298000, "net_income_continuing_ops": -2298000, "net_income_to_common": -2298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31010000, "short_term_investments": null, "net_receivables": 177271000, "inventory": 561007000, "other_current_assets": null, "total_current_assets": 787389000, "net_ppe": null, "goodwill": 963844000, "intangible_assets": 212773000, "goodwill_and_intangibles": 1176617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2144998000, "total_assets": 2932387000, "short_term_debt": 51233000, "accounts_payable": 163054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456102000, "long_term_debt": 1147733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1573234000, "total_liabilities": 2029336000, "total_debt": 1198966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2565000, "total_equity": 903051000, "shares_outstanding": 131566000, "operating_cash_flow": 295588000, "stock_based_compensation": 3033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22849000, "dividends_paid": 4602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270666000, "free_cash_flow": 323706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30418000", "ebitda": "65699000", "netIncome": "-2298000", "grossProfit": "196966000", "depreciation": "None", "totalRevenue": "684281000", "costOfRevenue": "487315000", "interestIncome": "None", "incomeBeforeTax": "-1271000", "interestExpense": "31689000", "operatingIncome": "29776000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1027000", "reportedCurrency": "USD", "netInterestIncome": "-31689000", "nonInterestIncome": "None", "operatingExpenses": "167190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35281000", "sellingGeneralAndAdministrative": "131909000", "netIncomeFromContinuingOperations": "-2298000" }, "balance": { "goodwill": "963844000", "inventory": "561007000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "2932387000", "longTermDebt": "1147733000", "shortTermDebt": "51233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "212773000", "reportedCurrency": "USD", "retainedEarnings": "2565000", "totalLiabilities": "2029336000", "otherCurrentAssets": "18101000", "totalCurrentAssets": "787389000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2144998000", "currentAccountsPayable": "163054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1380402000", "totalShareholderEquity": "903051000", "capitalLeaseObligations": "232669000", "otherCurrentLiabilities": "241815000", "totalCurrentLiabilities": "456102000", "otherNonCurrentLiabilities": "52600000", "totalNonCurrentLiabilities": "1573234000", "cashAndShortTermInvestments": "31010000", "commonStockSharesOutstanding": "131566000", "intangibleAssetsExcludingGoodwill": "212773000", "cashAndCashEquivalentsAtCarryingValue": "31010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2298000", "profitLoss": "None", "dividendPayout": "4602000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8320000", "operatingCashflow": "295588000", "capitalExpenditures": "28118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270666000", "cashflowFromInvestment": "-22849000", "stockBasedCompensation": "3033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 698248000, "cost_of_revenue": 495759000, "gross_profit": 202489000, "ebit": 37994000, "ebitda": 72919000, "pretax_income": 8137000, "tax_provision": 3100000, "net_income": 5037000, "net_income_to_common": 5037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29098000, "total_current_assets": 1019957000, "total_assets": 3145630000, "short_term_debt": 107116000, "long_term_debt": 1394528000, "total_debt": 1501644000, "total_liabilities": 2244453000, "total_equity": 901177000, "shares_outstanding": 131833000, "goodwill_and_intangibles": 1182046000 }, "cash_flow": { "operating_cash_flow": 48658000, "capital_expenditure": 20962000, "free_cash_flow": 69620000, "dividends_paid": 4599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351465, "ticker_id": 4285, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37994000", "ebitda": "72919000", "netIncome": "5037000", "grossProfit": "202489000", "depreciation": "None", "totalRevenue": "698248000", "costOfRevenue": "495759000", "interestIncome": "None", "incomeBeforeTax": "8137000", "interestExpense": "29386000", "operatingIncome": "37523000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-29386000", "nonInterestIncome": "None", "operatingExpenses": "164966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34925000", "sellingGeneralAndAdministrative": "130041000", "netIncomeFromContinuingOperations": "5037000" }, "balance": { "goodwill": "963036000", "inventory": "552155000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "3145630000", "longTermDebt": "1394528000", "shortTermDebt": "107116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "219010000", "reportedCurrency": "USD", "retainedEarnings": "9466000", "totalLiabilities": "2244453000", "otherCurrentAssets": "28778000", "totalCurrentAssets": "1019957000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125673000", "currentAccountsPayable": "150542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1671281000", "totalShareholderEquity": "901177000", "capitalLeaseObligations": "219195000", "otherCurrentLiabilities": "172134000", "totalCurrentLiabilities": "429792000", "otherNonCurrentLiabilities": "50117000", "totalNonCurrentLiabilities": "1814661000", "cashAndShortTermInvestments": "29098000", "commonStockSharesOutstanding": "131833000", "intangibleAssetsExcludingGoodwill": "219010000", "cashAndCashEquivalentsAtCarryingValue": "29098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5037000", "profitLoss": "None", "dividendPayout": "4599000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11034000", "operatingCashflow": "48658000", "capitalExpenditures": "20962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29148000", "cashflowFromInvestment": "-20962000", "stockBasedCompensation": "3856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 698248000, "cost_of_revenue": 495759000, "gross_profit": 202489000, "research_and_development": null, "selling_general_admin": 130041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37994000, "depreciation_amortisation": 34925000, "ebitda": 72919000, "interest_expense": 29386000, "interest_income": null, "other_non_operating": null, "pretax_income": 8137000, "tax_provision": 3100000, "effective_tax_rate": null, "net_income": 5037000, "net_income_continuing_ops": 5037000, "net_income_to_common": 5037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29098000, "short_term_investments": null, "net_receivables": 409926000, "inventory": 552155000, "other_current_assets": null, "total_current_assets": 1019957000, "net_ppe": null, "goodwill": 963036000, "intangible_assets": 219010000, "goodwill_and_intangibles": 1182046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2125673000, "total_assets": 3145630000, "short_term_debt": 107116000, "accounts_payable": 150542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429792000, "long_term_debt": 1394528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1814661000, "total_liabilities": 2244453000, "total_debt": 1501644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9466000, "total_equity": 901177000, "shares_outstanding": 131833000, "operating_cash_flow": 48658000, "stock_based_compensation": 3856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20962000, "dividends_paid": 4599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29148000, "free_cash_flow": 69620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37994000", "ebitda": "72919000", "netIncome": "5037000", "grossProfit": "202489000", "depreciation": "None", "totalRevenue": "698248000", "costOfRevenue": "495759000", "interestIncome": "None", "incomeBeforeTax": "8137000", "interestExpense": "29386000", "operatingIncome": "37523000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-29386000", "nonInterestIncome": "None", "operatingExpenses": "164966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "495759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34925000", "sellingGeneralAndAdministrative": "130041000", "netIncomeFromContinuingOperations": "5037000" }, "balance": { "goodwill": "963036000", "inventory": "552155000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "3145630000", "longTermDebt": "1394528000", "shortTermDebt": "107116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "219010000", "reportedCurrency": "USD", "retainedEarnings": "9466000", "totalLiabilities": "2244453000", "otherCurrentAssets": "28778000", "totalCurrentAssets": "1019957000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125673000", "currentAccountsPayable": "150542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1671281000", "totalShareholderEquity": "901177000", "capitalLeaseObligations": "219195000", "otherCurrentLiabilities": "172134000", "totalCurrentLiabilities": "429792000", "otherNonCurrentLiabilities": "50117000", "totalNonCurrentLiabilities": "1814661000", "cashAndShortTermInvestments": "29098000", "commonStockSharesOutstanding": "131833000", "intangibleAssetsExcludingGoodwill": "219010000", "cashAndCashEquivalentsAtCarryingValue": "29098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5037000", "profitLoss": "None", "dividendPayout": "4599000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11034000", "operatingCashflow": "48658000", "capitalExpenditures": "20962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29148000", "cashflowFromInvestment": "-20962000", "stockBasedCompensation": "3856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 705368000, "cost_of_revenue": 504417000, "gross_profit": 200951000, "ebit": 43667000, "ebitda": 78880000, "pretax_income": 8341000, "tax_provision": 2376000, "net_income": 5965000, "net_income_to_common": 5965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30659000, "total_current_assets": 1004748000, "total_assets": 3121661000, "short_term_debt": 102094000, "long_term_debt": 1410849000, "total_debt": 1512943000, "total_liabilities": 2220950000, "total_equity": 900711000, "shares_outstanding": 131893000, "goodwill_and_intangibles": 1189391000 }, "cash_flow": { "operating_cash_flow": 76037000, "capital_expenditure": 12876000, "free_cash_flow": 88913000, "dividends_paid": 4600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351466, "ticker_id": 4285, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43667000", "ebitda": "78880000", "netIncome": "5965000", "grossProfit": "200951000", "depreciation": "None", "totalRevenue": "705368000", "costOfRevenue": "504417000", "interestIncome": "None", "incomeBeforeTax": "8341000", "interestExpense": "34713000", "operatingIncome": "43054000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2376000", "reportedCurrency": "USD", "netInterestIncome": "-34713000", "nonInterestIncome": "None", "operatingExpenses": "157897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "504417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35213000", "sellingGeneralAndAdministrative": "122684000", "netIncomeFromContinuingOperations": "5965000" }, "balance": { "goodwill": "963734000", "inventory": "541592000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "3121661000", "longTermDebt": "1410849000", "shortTermDebt": "102094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "225657000", "reportedCurrency": "USD", "retainedEarnings": "9032000", "totalLiabilities": "2220950000", "otherCurrentAssets": "26543000", "totalCurrentAssets": "1004748000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "405954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2116913000", "currentAccountsPayable": "146528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1620073000", "totalShareholderEquity": "900711000", "capitalLeaseObligations": "201224000", "otherCurrentLiabilities": "151532000", "totalCurrentLiabilities": "400154000", "otherNonCurrentLiabilities": "50610000", "totalNonCurrentLiabilities": "1820796000", "cashAndShortTermInvestments": "30659000", "commonStockSharesOutstanding": "131893000", "intangibleAssetsExcludingGoodwill": "225657000", "cashAndCashEquivalentsAtCarryingValue": "30659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5965000", "profitLoss": "None", "dividendPayout": "4600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7412000", "operatingCashflow": "76037000", "capitalExpenditures": "12876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81516000", "cashflowFromInvestment": "-12876000", "stockBasedCompensation": "4731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705368000, "cost_of_revenue": 504417000, "gross_profit": 200951000, "research_and_development": null, "selling_general_admin": 122684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43667000, "depreciation_amortisation": 35213000, "ebitda": 78880000, "interest_expense": 34713000, "interest_income": null, "other_non_operating": null, "pretax_income": 8341000, "tax_provision": 2376000, "effective_tax_rate": null, "net_income": 5965000, "net_income_continuing_ops": 5965000, "net_income_to_common": 5965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30659000, "short_term_investments": null, "net_receivables": 405954000, "inventory": 541592000, "other_current_assets": null, "total_current_assets": 1004748000, "net_ppe": null, "goodwill": 963734000, "intangible_assets": 225657000, "goodwill_and_intangibles": 1189391000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2116913000, "total_assets": 3121661000, "short_term_debt": 102094000, "accounts_payable": 146528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400154000, "long_term_debt": 1410849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1820796000, "total_liabilities": 2220950000, "total_debt": 1512943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9032000, "total_equity": 900711000, "shares_outstanding": 131893000, "operating_cash_flow": 76037000, "stock_based_compensation": 4731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12876000, "dividends_paid": 4600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81516000, "free_cash_flow": 88913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43667000", "ebitda": "78880000", "netIncome": "5965000", "grossProfit": "200951000", "depreciation": "None", "totalRevenue": "705368000", "costOfRevenue": "504417000", "interestIncome": "None", "incomeBeforeTax": "8341000", "interestExpense": "34713000", "operatingIncome": "43054000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2376000", "reportedCurrency": "USD", "netInterestIncome": "-34713000", "nonInterestIncome": "None", "operatingExpenses": "157897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "504417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35213000", "sellingGeneralAndAdministrative": "122684000", "netIncomeFromContinuingOperations": "5965000" }, "balance": { "goodwill": "963734000", "inventory": "541592000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "3121661000", "longTermDebt": "1410849000", "shortTermDebt": "102094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "225657000", "reportedCurrency": "USD", "retainedEarnings": "9032000", "totalLiabilities": "2220950000", "otherCurrentAssets": "26543000", "totalCurrentAssets": "1004748000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "405954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2116913000", "currentAccountsPayable": "146528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1620073000", "totalShareholderEquity": "900711000", "capitalLeaseObligations": "201224000", "otherCurrentLiabilities": "151532000", "totalCurrentLiabilities": "400154000", "otherNonCurrentLiabilities": "50610000", "totalNonCurrentLiabilities": "1820796000", "cashAndShortTermInvestments": "30659000", "commonStockSharesOutstanding": "131893000", "intangibleAssetsExcludingGoodwill": "225657000", "cashAndCashEquivalentsAtCarryingValue": "30659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5965000", "profitLoss": "None", "dividendPayout": "4600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7412000", "operatingCashflow": "76037000", "capitalExpenditures": "12876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81516000", "cashflowFromInvestment": "-12876000", "stockBasedCompensation": "4731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 717923000, "cost_of_revenue": 502381000, "gross_profit": 215542000, "ebit": 48354000, "ebitda": 83716000, "pretax_income": 16823000, "tax_provision": 4557000, "net_income": 12266000, "net_income_to_common": 12266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48857000, "total_current_assets": 1027650000, "total_assets": 3161746000, "short_term_debt": 75082000, "long_term_debt": 1454803000, "total_debt": 1529885000, "total_liabilities": 2257588000, "total_equity": 904158000, "shares_outstanding": 131735000, "goodwill_and_intangibles": 1197830000 }, "cash_flow": { "operating_cash_flow": 51505000, "capital_expenditure": 16949000, "free_cash_flow": 68454000, "dividends_paid": 3573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351467, "ticker_id": 4285, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48354000", "ebitda": "83716000", "netIncome": "12266000", "grossProfit": "215542000", "depreciation": "None", "totalRevenue": "717923000", "costOfRevenue": "502381000", "interestIncome": "None", "incomeBeforeTax": "16823000", "interestExpense": "30775000", "operatingIncome": "47598000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4557000", "reportedCurrency": "USD", "netInterestIncome": "-30775000", "nonInterestIncome": "None", "operatingExpenses": "167944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35362000", "sellingGeneralAndAdministrative": "132582000", "netIncomeFromContinuingOperations": "12266000" }, "balance": { "goodwill": "965251000", "inventory": "550043000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "3161746000", "longTermDebt": "1454803000", "shortTermDebt": "75082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "232579000", "reportedCurrency": "USD", "retainedEarnings": "7667000", "totalLiabilities": "2257588000", "otherCurrentAssets": "25485000", "totalCurrentAssets": "1027650000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "403265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2134096000", "currentAccountsPayable": "130001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1682405000", "totalShareholderEquity": "904158000", "capitalLeaseObligations": "201352000", "otherCurrentLiabilities": "188722000", "totalCurrentLiabilities": "393805000", "otherNonCurrentLiabilities": "48304000", "totalNonCurrentLiabilities": "1863783000", "cashAndShortTermInvestments": "48857000", "commonStockSharesOutstanding": "131735000", "intangibleAssetsExcludingGoodwill": "232579000", "cashAndCashEquivalentsAtCarryingValue": "48857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12266000", "profitLoss": "None", "dividendPayout": "3573000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24936000", "operatingCashflow": "51505000", "capitalExpenditures": "16949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21645000", "cashflowFromInvestment": "-16949000", "stockBasedCompensation": "4716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717923000, "cost_of_revenue": 502381000, "gross_profit": 215542000, "research_and_development": null, "selling_general_admin": 132582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48354000, "depreciation_amortisation": 35362000, "ebitda": 83716000, "interest_expense": 30775000, "interest_income": null, "other_non_operating": null, "pretax_income": 16823000, "tax_provision": 4557000, "effective_tax_rate": null, "net_income": 12266000, "net_income_continuing_ops": 12266000, "net_income_to_common": 12266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48857000, "short_term_investments": null, "net_receivables": 403265000, "inventory": 550043000, "other_current_assets": null, "total_current_assets": 1027650000, "net_ppe": null, "goodwill": 965251000, "intangible_assets": 232579000, "goodwill_and_intangibles": 1197830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2134096000, "total_assets": 3161746000, "short_term_debt": 75082000, "accounts_payable": 130001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393805000, "long_term_debt": 1454803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1863783000, "total_liabilities": 2257588000, "total_debt": 1529885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7667000, "total_equity": 904158000, "shares_outstanding": 131735000, "operating_cash_flow": 51505000, "stock_based_compensation": 4716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16949000, "dividends_paid": 3573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21645000, "free_cash_flow": 68454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48354000", "ebitda": "83716000", "netIncome": "12266000", "grossProfit": "215542000", "depreciation": "None", "totalRevenue": "717923000", "costOfRevenue": "502381000", "interestIncome": "None", "incomeBeforeTax": "16823000", "interestExpense": "30775000", "operatingIncome": "47598000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4557000", "reportedCurrency": "USD", "netInterestIncome": "-30775000", "nonInterestIncome": "None", "operatingExpenses": "167944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35362000", "sellingGeneralAndAdministrative": "132582000", "netIncomeFromContinuingOperations": "12266000" }, "balance": { "goodwill": "965251000", "inventory": "550043000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "3161746000", "longTermDebt": "1454803000", "shortTermDebt": "75082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "232579000", "reportedCurrency": "USD", "retainedEarnings": "7667000", "totalLiabilities": "2257588000", "otherCurrentAssets": "25485000", "totalCurrentAssets": "1027650000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "403265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2134096000", "currentAccountsPayable": "130001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1682405000", "totalShareholderEquity": "904158000", "capitalLeaseObligations": "201352000", "otherCurrentLiabilities": "188722000", "totalCurrentLiabilities": "393805000", "otherNonCurrentLiabilities": "48304000", "totalNonCurrentLiabilities": "1863783000", "cashAndShortTermInvestments": "48857000", "commonStockSharesOutstanding": "131735000", "intangibleAssetsExcludingGoodwill": "232579000", "cashAndCashEquivalentsAtCarryingValue": "48857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12266000", "profitLoss": "None", "dividendPayout": "3573000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24936000", "operatingCashflow": "51505000", "capitalExpenditures": "16949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21645000", "cashflowFromInvestment": "-16949000", "stockBasedCompensation": "4716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 715901000, "cost_of_revenue": 490072000, "gross_profit": 225829000, "ebit": 112261000, "ebitda": 147053000, "pretax_income": 198711000, "tax_provision": 38363000, "net_income": 160348000, "net_income_to_common": 160348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36051000, "total_current_assets": 1019965000, "total_assets": 3157124000, "short_term_debt": 73844000, "long_term_debt": 1462693000, "total_debt": 1536537000, "total_liabilities": 2279764000, "total_equity": 877360000, "shares_outstanding": 131431959, "goodwill_and_intangibles": 1202151000 }, "cash_flow": { "operating_cash_flow": 113040000, "capital_expenditure": 25229000, "free_cash_flow": 138269000, "dividends_paid": 1597213000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351468, "ticker_id": 4285, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112261000", "ebitda": "147053000", "netIncome": "160348000", "grossProfit": "225829000", "depreciation": "None", "totalRevenue": "715901000", "costOfRevenue": "490072000", "interestIncome": "278000", "incomeBeforeTax": "198711000", "interestExpense": "86450000", "operatingIncome": "60430000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38363000", "reportedCurrency": "USD", "netInterestIncome": "86450000", "nonInterestIncome": "None", "operatingExpenses": "165399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34792000", "sellingGeneralAndAdministrative": "133262000", "netIncomeFromContinuingOperations": "93972000" }, "balance": { "goodwill": "963543000", "inventory": "573755000", "commonStock": "908533000", "currentDebt": "None", "investments": "None", "totalAssets": "3157124000", "longTermDebt": "1462693000", "shortTermDebt": "73844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "238608000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2279764000", "otherCurrentAssets": "17244000", "totalCurrentAssets": "1019965000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137159000", "currentAccountsPayable": "134498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722421000", "shortLongTermDebtTotal": "1687838000", "totalShareholderEquity": "877360000", "capitalLeaseObligations": "198895000", "otherCurrentLiabilities": "170583000", "totalCurrentLiabilities": "395525000", "otherNonCurrentLiabilities": "52598000", "totalNonCurrentLiabilities": "1884239000", "cashAndShortTermInvestments": "36051000", "commonStockSharesOutstanding": "131431959", "intangibleAssetsExcludingGoodwill": "238608000", "cashAndCashEquivalentsAtCarryingValue": "36051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93972000", "profitLoss": "None", "dividendPayout": "1597213000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "29985000", "operatingCashflow": "113040000", "capitalExpenditures": "25229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117760000", "cashflowFromInvestment": "26852000", "stockBasedCompensation": "2887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1597213000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 715901000, "cost_of_revenue": 490072000, "gross_profit": 225829000, "research_and_development": null, "selling_general_admin": 133262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112261000, "depreciation_amortisation": 34792000, "ebitda": 147053000, "interest_expense": 86450000, "interest_income": null, "other_non_operating": null, "pretax_income": 198711000, "tax_provision": 38363000, "effective_tax_rate": null, "net_income": 160348000, "net_income_continuing_ops": 93972000, "net_income_to_common": 160348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36051000, "short_term_investments": null, "net_receivables": 392916000, "inventory": 573755000, "other_current_assets": null, "total_current_assets": 1019965000, "net_ppe": null, "goodwill": 963543000, "intangible_assets": 238608000, "goodwill_and_intangibles": 1202151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2137159000, "total_assets": 3157124000, "short_term_debt": 73844000, "accounts_payable": 134498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395525000, "long_term_debt": 1462693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884239000, "total_liabilities": 2279764000, "total_debt": 1536537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 877360000, "shares_outstanding": 131431959, "operating_cash_flow": 113040000, "stock_based_compensation": 2887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26852000, "dividends_paid": 1597213000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117760000, "free_cash_flow": 138269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112261000", "ebitda": "147053000", "netIncome": "160348000", "grossProfit": "225829000", "depreciation": "None", "totalRevenue": "715901000", "costOfRevenue": "490072000", "interestIncome": "278000", "incomeBeforeTax": "198711000", "interestExpense": "86450000", "operatingIncome": "60430000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38363000", "reportedCurrency": "USD", "netInterestIncome": "86450000", "nonInterestIncome": "None", "operatingExpenses": "165399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34792000", "sellingGeneralAndAdministrative": "133262000", "netIncomeFromContinuingOperations": "93972000" }, "balance": { "goodwill": "963543000", "inventory": "573755000", "commonStock": "908533000", "currentDebt": "None", "investments": "None", "totalAssets": "3157124000", "longTermDebt": "1462693000", "shortTermDebt": "73844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "238608000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2279764000", "otherCurrentAssets": "17244000", "totalCurrentAssets": "1019965000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137159000", "currentAccountsPayable": "134498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722421000", "shortLongTermDebtTotal": "1687838000", "totalShareholderEquity": "877360000", "capitalLeaseObligations": "198895000", "otherCurrentLiabilities": "170583000", "totalCurrentLiabilities": "395525000", "otherNonCurrentLiabilities": "52598000", "totalNonCurrentLiabilities": "1884239000", "cashAndShortTermInvestments": "36051000", "commonStockSharesOutstanding": "131431959", "intangibleAssetsExcludingGoodwill": "238608000", "cashAndCashEquivalentsAtCarryingValue": "36051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93972000", "profitLoss": "None", "dividendPayout": "1597213000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "29985000", "operatingCashflow": "113040000", "capitalExpenditures": "25229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117760000", "cashflowFromInvestment": "26852000", "stockBasedCompensation": "2887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1597213000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "income_statement": { "revenue": 709384000, "cost_of_revenue": 484568000, "gross_profit": 224816000, "ebit": 66367000, "ebitda": 100572000, "pretax_income": 66284000, "tax_provision": 17421000, "net_income": 48863000, "net_income_to_common": 48863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30000000, "total_current_assets": 1039340000, "total_assets": 3169800000, "short_term_debt": 43722000, "long_term_debt": 1487450000, "total_debt": 1531172000, "total_liabilities": 2256043000, "total_equity": 913757000, "shares_outstanding": 130855166, "goodwill_and_intangibles": 1209363000 }, "cash_flow": { "operating_cash_flow": 75172000, "capital_expenditure": 20296000, "free_cash_flow": 95468000, "dividends_paid": 44765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351470, "ticker_id": 4285, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:06.499979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66367000", "ebitda": "100572000", "netIncome": "48863000", "grossProfit": "224816000", "depreciation": "None", "totalRevenue": "709384000", "costOfRevenue": "484568000", "interestIncome": "None", "incomeBeforeTax": "66284000", "interestExpense": "83000", "operatingIncome": "66367000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17421000", "reportedCurrency": "USD", "netInterestIncome": "-30867000", "nonInterestIncome": "None", "operatingExpenses": "158449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34205000", "sellingGeneralAndAdministrative": "126087000", "netIncomeFromContinuingOperations": "25493000" }, "balance": { "goodwill": "963777000", "inventory": "604892000", "commonStock": "1310000", "currentDebt": "None", "investments": "None", "totalAssets": "3169800000", "longTermDebt": "1487450000", "shortTermDebt": "43722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "245586000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2256043000", "otherCurrentAssets": "427583000", "totalCurrentAssets": "1039340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130460000", "currentAccountsPayable": "145455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "713009000", "shortLongTermDebtTotal": "1679689000", "totalShareholderEquity": "913757000", "capitalLeaseObligations": "192239000", "otherCurrentLiabilities": "178121000", "totalCurrentLiabilities": "367298000", "otherNonCurrentLiabilities": "52674000", "totalNonCurrentLiabilities": "1888745000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "130855166", "intangibleAssetsExcludingGoodwill": "245586000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48863000", "profitLoss": "None", "dividendPayout": "44765000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2922000", "operatingCashflow": "75172000", "capitalExpenditures": "20296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51716000", "cashflowFromInvestment": "-19905000", "stockBasedCompensation": "3630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709384000, "cost_of_revenue": 484568000, "gross_profit": 224816000, "research_and_development": null, "selling_general_admin": 126087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66367000, "depreciation_amortisation": 34205000, "ebitda": 100572000, "interest_expense": 83000, "interest_income": null, "other_non_operating": null, "pretax_income": 66284000, "tax_provision": 17421000, "effective_tax_rate": null, "net_income": 48863000, "net_income_continuing_ops": 25493000, "net_income_to_common": 48863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30000000, "short_term_investments": null, "net_receivables": 388438000, "inventory": 604892000, "other_current_assets": null, "total_current_assets": 1039340000, "net_ppe": null, "goodwill": 963777000, "intangible_assets": 245586000, "goodwill_and_intangibles": 1209363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2130460000, "total_assets": 3169800000, "short_term_debt": 43722000, "accounts_payable": 145455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367298000, "long_term_debt": 1487450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1888745000, "total_liabilities": 2256043000, "total_debt": 1531172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 913757000, "shares_outstanding": 130855166, "operating_cash_flow": 75172000, "stock_based_compensation": 3630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19905000, "dividends_paid": 44765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51716000, "free_cash_flow": 95468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66367000", "ebitda": "100572000", "netIncome": "48863000", "grossProfit": "224816000", "depreciation": "None", "totalRevenue": "709384000", "costOfRevenue": "484568000", "interestIncome": "None", "incomeBeforeTax": "66284000", "interestExpense": "83000", "operatingIncome": "66367000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17421000", "reportedCurrency": "USD", "netInterestIncome": "-30867000", "nonInterestIncome": "None", "operatingExpenses": "158449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34205000", "sellingGeneralAndAdministrative": "126087000", "netIncomeFromContinuingOperations": "25493000" }, "balance": { "goodwill": "963777000", "inventory": "604892000", "commonStock": "1310000", "currentDebt": "None", "investments": "None", "totalAssets": "3169800000", "longTermDebt": "1487450000", "shortTermDebt": "43722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "245586000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2256043000", "otherCurrentAssets": "427583000", "totalCurrentAssets": "1039340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130460000", "currentAccountsPayable": "145455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "713009000", "shortLongTermDebtTotal": "1679689000", "totalShareholderEquity": "913757000", "capitalLeaseObligations": "192239000", "otherCurrentLiabilities": "178121000", "totalCurrentLiabilities": "367298000", "otherNonCurrentLiabilities": "52674000", "totalNonCurrentLiabilities": "1888745000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "130855166", "intangibleAssetsExcludingGoodwill": "245586000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48863000", "profitLoss": "None", "dividendPayout": "44765000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2922000", "operatingCashflow": "75172000", "capitalExpenditures": "20296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51716000", "cashflowFromInvestment": "-19905000", "stockBasedCompensation": "3630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }