{ "ticker": { "uuid": "693b3b12-25c0-4630-b417-b6000757dde7", "symbol": "GETY", "name": "Getty Images Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/693b3b12-25c0-4630-b417-b6000757dde7/", "api_url": "https://sharemaestro.com/factors/api/tickers/693b3b12-25c0-4630-b417-b6000757dde7/" }, "ticker_metadata": { "id": 1725, "uuid": "693b3b12-25c0-4630-b417-b6000757dde7", "symbol": "GETY", "name": "Getty Images Holdings Inc.", "asset_type": "equity", "market_cap": 435718000, "stock_exchange_id": 3, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Getty Images Holdings Inc. (GETY) is a leading global provider of visual content, boasting an extensive library of over 200 million high-quality images, videos, and music designed for businesses and creative professionals. The company utilizes cutting-edge technology and advanced search functionalities to enhance user experience and drive engagement, while forming strategic alliances to adapt to the dynamic digital marketing environment. With a strong market position and a commitment to innovative visual storytelling, Getty Images is poised to capitalize on the burgeoning demand for premium digital content, offering compelling investment potential in the expanding content landscape.", "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": "693b3b12-25c0-4630-b417-b6000757dde7", "symbol": "GETY", "name": "Getty Images Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/693b3b12-25c0-4630-b417-b6000757dde7/", "api_url": "https://sharemaestro.com/factors/api/tickers/693b3b12-25c0-4630-b417-b6000757dde7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.87, "quality": 0.24, "momentum": 0.03, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 0.76, "market_cap": 316494605.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1339, "shareholder_yield": 0, "roe": -0.1997, "piotroski_f_score": 4, "momentum_12_1": -0.4963, "volatility_252d": 0.699 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.097323+00:00", "batch_id": "" }, "size": { "price_close": 0.758, "market_cap": 316494605.964, "market_cap_usd": 316494605.964, "enterprise_value": 2178052605.964, "shares_outstanding": 417539058, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5873, "ptbv_ratio": null, "ps_ratio": 0.3217, "pcf_ratio": 3.5576, "pfcf_ratio": 2.088, "ev_ebitda": 7.4663, "ev_ebit": 9.6455, "ev_sales": 2.2139, "ev_fcf": 14.3693, "earnings_yield": null, "fcf_yield": 0.0696, "price_to_sales": 0.3217, "price_to_book": 0.5873, "price_to_cashflow": 3.5576, "ebitda_to_ev": 0.1339, "sales_yield": 0.4517 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6613, "operating_margin": 0.2295, "net_margin": -0.1094, "ebitda_margin": 0.2965, "fcf_margin": 0.1541, "roe": -0.1997, "roa": -0.0334, "roic": 0.0706, "roc_greenblatt": null, "asset_turnover": 0.3058, "cash_conversion": -1.4085, "accruals_ratio": -0.0611, "sbc_to_revenue": 0.016, "piotroski_f_score": 4, "altman_z_score": -0.1345, "earnings_stability_5y": 2.1351, "revenue_stability_5y": 0.0599, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2022, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.8816, "net_debt_to_ebitda": 6.3813, "debt_to_assets": 0.6086, "interest_coverage": 1.2709, "current_ratio": 0.7567, "quick_ratio": 0.7567, "net_debt": 1861558000, "local_beta": 0.0042, "volatility_252d": 0.699, "volatility_60d": 1.6532, "max_drawdown_12m": -0.684, "risk_adjusted_momentum": -0.71 }, "growth": { "revenue_growth_1y": 0.0454, "revenue_growth_3y_cagr": 0.0194, "revenue_growth_5y_cagr": 0.0377, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.113, "book_value_growth_1y": -0.1745, "revenue_growth": 0.0454, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0935, "price_return_3m": -0.1067, "price_return_6m": -0.4808, "price_return_9m": -0.5925, "price_return_12m": -0.5434, "price_return_12m_ex1m": -0.4963, "momentum_6m": -0.4808, "momentum_12m": -0.5434, "momentum_12_1": -0.4963, "distance_from_52w_high": -0.6704, "distance_from_52w_low": 0.0431, "relative_strength": -0.6433 }, "raw_ttm": { "revenue_ttm": 983787000, "gross_profit_ttm": 650604000, "ebit_ttm": 225810000, "ebitda_ttm": 291718999, "net_income_ttm": -107615000, "eps_diluted_ttm": -0.2577, "operating_cash_flow_ttm": 88962000, "capital_expenditure_ttm": 62615000, "fcf_ttm": 151577000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177674000, "cash_and_equivalents": 96634000, "total_current_assets": 1002649000, "total_current_liabilities": 1324991000, "net_ppe": null, "total_assets": 3217325000, "total_debt": 1958192000, "total_equity": 538899000, "net_working_capital": 287817000, "book_value_per_share": 1.2907, "retained_earnings": -1433669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1385013000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 11, "rank_ev_ebitda": 23, "rank_ev_ebit": 40, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 84, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 26, "rank_fcf_margin": 58, "rank_piotroski": 79, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95 }, "composites": { "value_composite": 13, "quality_composite": 76, "momentum_composite": 97, "growth_composite": 70, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.4569, "os_score": 0.55, "value_percentile": 0.87, "quality_percentile": 0.24, "momentum_percentile": 0.03, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 14, "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": 4179, "ticker_id": 1725, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.097323+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.758, "market_cap": 316494605.964, "market_cap_usd": 316494605.964, "enterprise_value": 2178052605.964, "shares_outstanding": 417539058, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.58729856, "ptbv_ratio": null, "ps_ratio": 0.3217105, "pcf_ratio": 3.55763816, "pfcf_ratio": 2.08801207, "ev_ebitda": 7.4662693, "ev_ebit": 9.64550997, "ev_sales": 2.21394733, "ev_fcf": 14.36928166, "earnings_yield": null, "fcf_yield": 0.0695929, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66132608, "operating_margin": 0.22953139, "net_margin": -0.10938852, "ebitda_margin": 0.29652658, "fcf_margin": 0.15407502, "roe": -0.19969419, "roa": -0.03344859, "roic": 0.07055219, "roc_greenblatt": null, "asset_turnover": 0.30577794, "cash_conversion": -1.40851182, "accruals_ratio": -0.06109952, "sbc_to_revenue": 0.01596077, "debt_to_equity": 4.88164201, "net_debt_to_ebitda": 6.3813396, "debt_to_assets": 0.60863979, "interest_coverage": 1.27092315, "current_ratio": 0.75672137, "quick_ratio": 0.75672137, "net_debt": 1861558000, "revenue_growth_1y": 0.04537417, "revenue_growth_3y_cagr": 0.01942979, "revenue_growth_5y_cagr": 0.03773204, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.11296231, "book_value_growth_1y": -0.17450506, "piotroski_f_score": 4, "altman_z_score": -0.13450486, "earnings_stability_5y": 2.135068, "revenue_stability_5y": 0.059853, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0935183, "price_return_3m": -0.10665881, "price_return_6m": -0.48082192, "price_return_9m": -0.59247312, "price_return_12m": -0.54337349, "price_return_12m_ex1m": -0.49626506, "distance_from_52w_high": -0.67043478, "distance_from_52w_low": 0.04307142, "relative_strength": -0.64333707, "local_beta": 0.0042, "volatility_252d": 0.698969, "volatility_60d": 1.65323, "max_drawdown_12m": -0.68404348, "revenue_ttm": 983787000, "gross_profit_ttm": 650604000, "ebit_ttm": 225810000, "ebitda_ttm": 291718999, "net_income_ttm": -107615000, "eps_diluted_ttm": -0.25773637, "operating_cash_flow_ttm": 88962000, "capital_expenditure_ttm": 62615000, "fcf_ttm": 151577000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177674000, "cash_and_equivalents": 96634000, "total_current_assets": 1002649000, "total_current_liabilities": 1324991000, "net_ppe": null, "total_assets": 3217325000, "total_debt": 1958192000, "total_equity": 538899000, "net_working_capital": 287817000, "book_value_per_share": 1.2906553, "retained_earnings": -1433669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1385013000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 11, "rank_ev_ebitda": 23, "rank_ev_ebit": 40, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 84, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 26, "rank_fcf_margin": 58, "rank_piotroski": 79, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 13, "quality_composite": 76, "momentum_composite": 97, "growth_composite": 70, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 14, "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": 0.76, "os": 0.55, "value": 0.87, "quality": 0.24, "momentum": 0.03, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1997, "momentum_12_1": -0.4963, "complete_fields": { "id": 4179, "ticker_id": 1725, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.097323+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.758, "market_cap": 316494605.964, "market_cap_usd": 316494605.964, "enterprise_value": 2178052605.964, "shares_outstanding": 417539058, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.58729856, "ptbv_ratio": null, "ps_ratio": 0.3217105, "pcf_ratio": 3.55763816, "pfcf_ratio": 2.08801207, "ev_ebitda": 7.4662693, "ev_ebit": 9.64550997, "ev_sales": 2.21394733, "ev_fcf": 14.36928166, "earnings_yield": null, "fcf_yield": 0.0695929, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66132608, "operating_margin": 0.22953139, "net_margin": -0.10938852, "ebitda_margin": 0.29652658, "fcf_margin": 0.15407502, "roe": -0.19969419, "roa": -0.03344859, "roic": 0.07055219, "roc_greenblatt": null, "asset_turnover": 0.30577794, "cash_conversion": -1.40851182, "accruals_ratio": -0.06109952, "sbc_to_revenue": 0.01596077, "debt_to_equity": 4.88164201, "net_debt_to_ebitda": 6.3813396, "debt_to_assets": 0.60863979, "interest_coverage": 1.27092315, "current_ratio": 0.75672137, "quick_ratio": 0.75672137, "net_debt": 1861558000, "revenue_growth_1y": 0.04537417, "revenue_growth_3y_cagr": 0.01942979, "revenue_growth_5y_cagr": 0.03773204, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.11296231, "book_value_growth_1y": -0.17450506, "piotroski_f_score": 4, "altman_z_score": -0.13450486, "earnings_stability_5y": 2.135068, "revenue_stability_5y": 0.059853, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0935183, "price_return_3m": -0.10665881, "price_return_6m": -0.48082192, "price_return_9m": -0.59247312, "price_return_12m": -0.54337349, "price_return_12m_ex1m": -0.49626506, "distance_from_52w_high": -0.67043478, "distance_from_52w_low": 0.04307142, "relative_strength": -0.64333707, "local_beta": 0.0042, "volatility_252d": 0.698969, "volatility_60d": 1.65323, "max_drawdown_12m": -0.68404348, "revenue_ttm": 983787000, "gross_profit_ttm": 650604000, "ebit_ttm": 225810000, "ebitda_ttm": 291718999, "net_income_ttm": -107615000, "eps_diluted_ttm": -0.25773637, "operating_cash_flow_ttm": 88962000, "capital_expenditure_ttm": 62615000, "fcf_ttm": 151577000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177674000, "cash_and_equivalents": 96634000, "total_current_assets": 1002649000, "total_current_liabilities": 1324991000, "net_ppe": null, "total_assets": 3217325000, "total_debt": 1958192000, "total_equity": 538899000, "net_working_capital": 287817000, "book_value_per_share": 1.2906553, "retained_earnings": -1433669000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1385013000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 11, "rank_ev_ebitda": 23, "rank_ev_ebit": 40, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 84, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 26, "rank_fcf_margin": 58, "rank_piotroski": 79, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 13, "quality_composite": 76, "momentum_composite": 97, "growth_composite": 70, "yield_composite": 91, "svqf_composite": 29, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 981290000, "cost_of_revenue": 326078000, "gross_profit": 655212000, "ebit": 231514000, "ebitda": 296277000, "pretax_income": -162307000, "tax_provision": 43876000, "net_income": -206123000, "net_income_to_common": -206123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90183000, "total_current_assets": 1011383000, "total_assets": 3240288000, "short_term_debt": 696474000, "long_term_debt": 1270888000, "total_debt": 1967362000, "total_liabilities": 2639662000, "total_equity": 552542000, "shares_outstanding": 414344822, "goodwill_and_intangibles": 1930964000 }, "cash_flow": { "operating_cash_flow": 65190000, "capital_expenditure": 59518000, "free_cash_flow": 124708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267505, "ticker_id": 1725, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231514000", "ebitda": "296277000", "netIncome": "-206123000", "grossProfit": "655212000", "depreciation": "None", "totalRevenue": "981290000", "costOfRevenue": "326078000", "interestIncome": "None", "incomeBeforeTax": "-162307000", "interestExpense": "156175000", "operatingIncome": "231514000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "43876000", "reportedCurrency": "USD", "netInterestIncome": "-156175000", "nonInterestIncome": "None", "operatingExpenses": "423698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64763000", "sellingGeneralAndAdministrative": "415968000", "netIncomeFromContinuingOperations": "-206183000" }, "balance": { "goodwill": "1516265000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "3240288000", "longTermDebt": "1270888000", "shortTermDebt": "696474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "414699000", "reportedCurrency": "USD", "retainedEarnings": "-1429605000", "totalLiabilities": "2639662000", "otherCurrentAssets": "712732000", "totalCurrentAssets": "1011383000", "currentLongTermDebt": "696474000", "longTermInvestments": "6294000", "shortTermInvestments": "None", "currentNetReceivables": "208468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2228905000", "currentAccountsPayable": "114231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "720027000", "totalShareholderEquity": "552542000", "capitalLeaseObligations": "30267000", "otherCurrentLiabilities": "295178000", "totalCurrentLiabilities": "1307993000", "otherNonCurrentLiabilities": "1889000", "totalNonCurrentLiabilities": "1331669000", "cashAndShortTermInvestments": "90183000", "commonStockSharesOutstanding": "414344822", "intangibleAssetsExcludingGoodwill": "414699000", "cashAndCashEquivalentsAtCarryingValue": "90183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65190000", "capitalExpenditures": "59518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "576170000", "cashflowFromInvestment": "-59518000", "stockBasedCompensation": "16856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 981290000, "cost_of_revenue": 326078000, "gross_profit": 655212000, "research_and_development": null, "selling_general_admin": 415968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231514000, "depreciation_amortisation": 64763000, "ebitda": 296277000, "interest_expense": 156175000, "interest_income": null, "other_non_operating": null, "pretax_income": -162307000, "tax_provision": 43876000, "effective_tax_rate": null, "net_income": -206123000, "net_income_continuing_ops": -206183000, "net_income_to_common": -206123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90183000, "short_term_investments": null, "net_receivables": 208468000, "inventory": null, "other_current_assets": null, "total_current_assets": 1011383000, "net_ppe": null, "goodwill": 1516265000, "intangible_assets": 414699000, "goodwill_and_intangibles": 1930964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2228905000, "total_assets": 3240288000, "short_term_debt": 696474000, "accounts_payable": 114231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1307993000, "long_term_debt": 1270888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1331669000, "total_liabilities": 2639662000, "total_debt": 1967362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1429605000, "total_equity": 552542000, "shares_outstanding": 414344822, "operating_cash_flow": 65190000, "stock_based_compensation": 16856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 576170000, "free_cash_flow": 124708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231514000", "ebitda": "296277000", "netIncome": "-206123000", "grossProfit": "655212000", "depreciation": "None", "totalRevenue": "981290000", "costOfRevenue": "326078000", "interestIncome": "None", "incomeBeforeTax": "-162307000", "interestExpense": "156175000", "operatingIncome": "231514000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "43876000", "reportedCurrency": "USD", "netInterestIncome": "-156175000", "nonInterestIncome": "None", "operatingExpenses": "423698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64763000", "sellingGeneralAndAdministrative": "415968000", "netIncomeFromContinuingOperations": "-206183000" }, "balance": { "goodwill": "1516265000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "3240288000", "longTermDebt": "1270888000", "shortTermDebt": "696474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "414699000", "reportedCurrency": "USD", "retainedEarnings": "-1429605000", "totalLiabilities": "2639662000", "otherCurrentAssets": "712732000", "totalCurrentAssets": "1011383000", "currentLongTermDebt": "696474000", "longTermInvestments": "6294000", "shortTermInvestments": "None", "currentNetReceivables": "208468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2228905000", "currentAccountsPayable": "114231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "720027000", "totalShareholderEquity": "552542000", "capitalLeaseObligations": "30267000", "otherCurrentLiabilities": "295178000", "totalCurrentLiabilities": "1307993000", "otherNonCurrentLiabilities": "1889000", "totalNonCurrentLiabilities": "1331669000", "cashAndShortTermInvestments": "90183000", "commonStockSharesOutstanding": "414344822", "intangibleAssetsExcludingGoodwill": "414699000", "cashAndCashEquivalentsAtCarryingValue": "90183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65190000", "capitalExpenditures": "59518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "576170000", "cashflowFromInvestment": "-59518000", "stockBasedCompensation": "16856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 939287000, "cost_of_revenue": 253068000, "gross_profit": 686219000, "ebit": 218363000, "ebitda": 279656000, "pretax_income": 86955000, "tax_provision": 47483000, "net_income": 39533000, "net_income_to_common": 39533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121173000, "total_current_assets": 358815000, "total_assets": 2563708000, "short_term_debt": 11252000, "long_term_debt": 1314424000, "total_debt": 1325676000, "total_liabilities": 1845368000, "total_equity": 670196000, "shares_outstanding": 414870801, "goodwill_and_intangibles": 1900383000 }, "cash_flow": { "operating_cash_flow": 118320000, "capital_expenditure": 57450000, "free_cash_flow": 175770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267510, "ticker_id": 1725, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218363000", "ebitda": "279656000", "netIncome": "39533000", "grossProfit": "686219000", "depreciation": "None", "totalRevenue": "939287000", "costOfRevenue": "253068000", "interestIncome": "None", "incomeBeforeTax": "86955000", "interestExpense": "131408000", "operatingIncome": "180805000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47483000", "reportedCurrency": "USD", "netInterestIncome": "-131408000", "nonInterestIncome": "None", "operatingExpenses": "505414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61293000", "sellingGeneralAndAdministrative": "360696000", "netIncomeFromContinuingOperations": "39472000" }, "balance": { "goodwill": "1510477000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2563708000", "longTermDebt": "1314424000", "shortTermDebt": "11252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389906000", "reportedCurrency": "USD", "retainedEarnings": "-1223482000", "totalLiabilities": "1845368000", "otherCurrentAssets": "31935000", "totalCurrentAssets": "358815000", "currentLongTermDebt": "None", "longTermInvestments": "5462000", "shortTermInvestments": "None", "currentNetReceivables": "205707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204893000", "currentAccountsPayable": "99320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354710000", "totalShareholderEquity": "670196000", "capitalLeaseObligations": "40286000", "otherCurrentLiabilities": "159680000", "totalCurrentLiabilities": "453255000", "otherNonCurrentLiabilities": "1969000", "totalNonCurrentLiabilities": "1392113000", "cashAndShortTermInvestments": "121173000", "commonStockSharesOutstanding": "414870801", "intangibleAssetsExcludingGoodwill": "389906000", "cashAndCashEquivalentsAtCarryingValue": "121173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118320000", "capitalExpenditures": "57450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56218000", "cashflowFromInvestment": "-72488000", "stockBasedCompensation": "21848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939287000, "cost_of_revenue": 253068000, "gross_profit": 686219000, "research_and_development": null, "selling_general_admin": 360696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218363000, "depreciation_amortisation": 61293000, "ebitda": 279656000, "interest_expense": 131408000, "interest_income": null, "other_non_operating": null, "pretax_income": 86955000, "tax_provision": 47483000, "effective_tax_rate": null, "net_income": 39533000, "net_income_continuing_ops": 39472000, "net_income_to_common": 39533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121173000, "short_term_investments": null, "net_receivables": 205707000, "inventory": null, "other_current_assets": null, "total_current_assets": 358815000, "net_ppe": null, "goodwill": 1510477000, "intangible_assets": 389906000, "goodwill_and_intangibles": 1900383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2204893000, "total_assets": 2563708000, "short_term_debt": 11252000, "accounts_payable": 99320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 453255000, "long_term_debt": 1314424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1392113000, "total_liabilities": 1845368000, "total_debt": 1325676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1223482000, "total_equity": 670196000, "shares_outstanding": 414870801, "operating_cash_flow": 118320000, "stock_based_compensation": 21848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56218000, "free_cash_flow": 175770000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218363000", "ebitda": "279656000", "netIncome": "39533000", "grossProfit": "686219000", "depreciation": "None", "totalRevenue": "939287000", "costOfRevenue": "253068000", "interestIncome": "None", "incomeBeforeTax": "86955000", "interestExpense": "131408000", "operatingIncome": "180805000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47483000", "reportedCurrency": "USD", "netInterestIncome": "-131408000", "nonInterestIncome": "None", "operatingExpenses": "505414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61293000", "sellingGeneralAndAdministrative": "360696000", "netIncomeFromContinuingOperations": "39472000" }, "balance": { "goodwill": "1510477000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2563708000", "longTermDebt": "1314424000", "shortTermDebt": "11252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389906000", "reportedCurrency": "USD", "retainedEarnings": "-1223482000", "totalLiabilities": "1845368000", "otherCurrentAssets": "31935000", "totalCurrentAssets": "358815000", "currentLongTermDebt": "None", "longTermInvestments": "5462000", "shortTermInvestments": "None", "currentNetReceivables": "205707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204893000", "currentAccountsPayable": "99320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354710000", "totalShareholderEquity": "670196000", "capitalLeaseObligations": "40286000", "otherCurrentLiabilities": "159680000", "totalCurrentLiabilities": "453255000", "otherNonCurrentLiabilities": "1969000", "totalNonCurrentLiabilities": "1392113000", "cashAndShortTermInvestments": "121173000", "commonStockSharesOutstanding": "414870801", "intangibleAssetsExcludingGoodwill": "389906000", "cashAndCashEquivalentsAtCarryingValue": "121173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118320000", "capitalExpenditures": "57450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56218000", "cashflowFromInvestment": "-72488000", "stockBasedCompensation": "21848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 916555000, "cost_of_revenue": 250249000, "gross_profit": 666306000, "ebit": 99979000, "ebitda": 178422000, "pretax_income": -26905000, "tax_provision": -46482000, "net_income": 19339000, "net_income_to_common": 19339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140850000, "total_current_assets": 365004000, "total_assets": 2601761000, "short_term_debt": 9780000, "long_term_debt": 1398658000, "total_debt": 1408438000, "total_liabilities": 1920331000, "total_equity": 633225000, "shares_outstanding": 411495025, "goodwill_and_intangibles": 1905619000 }, "cash_flow": { "operating_cash_flow": 132716000, "capital_expenditure": 56999000, "free_cash_flow": 189715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267515, "ticker_id": 1725, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99979000", "ebitda": "178422000", "netIncome": "19339000", "grossProfit": "666306000", "depreciation": "None", "totalRevenue": "916555000", "costOfRevenue": "250249000", "interestIncome": "None", "incomeBeforeTax": "-26905000", "interestExpense": "126884000", "operatingIncome": "127672000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-46482000", "reportedCurrency": "USD", "netInterestIncome": "-122681000", "nonInterestIncome": "None", "operatingExpenses": "538634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78443000", "sellingGeneralAndAdministrative": "354016000", "netIncomeFromContinuingOperations": "-42851000" }, "balance": { "goodwill": "1501814000", "inventory": "4227000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2601761000", "longTermDebt": "1398658000", "shortTermDebt": "9780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "403805000", "reportedCurrency": "USD", "retainedEarnings": "-1263015000", "totalLiabilities": "1920331000", "otherCurrentAssets": "25592000", "totalCurrentAssets": "365004000", "currentLongTermDebt": "None", "longTermInvestments": "15306000", "shortTermInvestments": "1459000", "currentNetReceivables": "197103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2236757000", "currentAccountsPayable": "102525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1448296000", "totalShareholderEquity": "633225000", "capitalLeaseObligations": "49638000", "otherCurrentLiabilities": "132022000", "totalCurrentLiabilities": "432001000", "otherNonCurrentLiabilities": "3462000", "totalNonCurrentLiabilities": "1488330000", "cashAndShortTermInvestments": "140850000", "commonStockSharesOutstanding": "411495025", "intangibleAssetsExcludingGoodwill": "403805000", "cashAndCashEquivalentsAtCarryingValue": "140850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132716000", "capitalExpenditures": "56999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45350000", "cashflowFromInvestment": "-56999000", "stockBasedCompensation": "37652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916555000, "cost_of_revenue": 250249000, "gross_profit": 666306000, "research_and_development": null, "selling_general_admin": 354016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99979000, "depreciation_amortisation": 78443000, "ebitda": 178422000, "interest_expense": 126884000, "interest_income": null, "other_non_operating": null, "pretax_income": -26905000, "tax_provision": -46482000, "effective_tax_rate": null, "net_income": 19339000, "net_income_continuing_ops": -42851000, "net_income_to_common": 19339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140850000, "short_term_investments": 1459000, "net_receivables": 197103000, "inventory": 4227000, "other_current_assets": null, "total_current_assets": 365004000, "net_ppe": null, "goodwill": 1501814000, "intangible_assets": 403805000, "goodwill_and_intangibles": 1905619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2236757000, "total_assets": 2601761000, "short_term_debt": 9780000, "accounts_payable": 102525000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432001000, "long_term_debt": 1398658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1488330000, "total_liabilities": 1920331000, "total_debt": 1408438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1263015000, "total_equity": 633225000, "shares_outstanding": 411495025, "operating_cash_flow": 132716000, "stock_based_compensation": 37652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45350000, "free_cash_flow": 189715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99979000", "ebitda": "178422000", "netIncome": "19339000", "grossProfit": "666306000", "depreciation": "None", "totalRevenue": "916555000", "costOfRevenue": "250249000", "interestIncome": "None", "incomeBeforeTax": "-26905000", "interestExpense": "126884000", "operatingIncome": "127672000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-46482000", "reportedCurrency": "USD", "netInterestIncome": "-122681000", "nonInterestIncome": "None", "operatingExpenses": "538634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78443000", "sellingGeneralAndAdministrative": "354016000", "netIncomeFromContinuingOperations": "-42851000" }, "balance": { "goodwill": "1501814000", "inventory": "4227000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2601761000", "longTermDebt": "1398658000", "shortTermDebt": "9780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "403805000", "reportedCurrency": "USD", "retainedEarnings": "-1263015000", "totalLiabilities": "1920331000", "otherCurrentAssets": "25592000", "totalCurrentAssets": "365004000", "currentLongTermDebt": "None", "longTermInvestments": "15306000", "shortTermInvestments": "1459000", "currentNetReceivables": "197103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2236757000", "currentAccountsPayable": "102525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1448296000", "totalShareholderEquity": "633225000", "capitalLeaseObligations": "49638000", "otherCurrentLiabilities": "132022000", "totalCurrentLiabilities": "432001000", "otherNonCurrentLiabilities": "3462000", "totalNonCurrentLiabilities": "1488330000", "cashAndShortTermInvestments": "140850000", "commonStockSharesOutstanding": "411495025", "intangibleAssetsExcludingGoodwill": "403805000", "cashAndCashEquivalentsAtCarryingValue": "140850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132716000", "capitalExpenditures": "56999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45350000", "cashflowFromInvestment": "-56999000", "stockBasedCompensation": "37652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 926244000, "cost_of_revenue": 254990000, "gross_profit": 671254000, "ebit": 83712000, "ebitda": 176931000, "pretax_income": -33517000, "tax_provision": 44126000, "net_income": -77554000, "net_income_to_common": -77554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97912000, "total_current_assets": 269519000, "total_assets": 2468183000, "short_term_debt": 10094000, "long_term_debt": 1428847000, "total_debt": 1438941000, "total_liabilities": 1875135000, "total_equity": 545081000, "shares_outstanding": 276942660, "goodwill_and_intangibles": 1919126000 }, "cash_flow": { "operating_cash_flow": 163117000, "capital_expenditure": 59291000, "free_cash_flow": 222408000, "dividends_paid": 313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267520, "ticker_id": 1725, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83712000", "ebitda": "176931000", "netIncome": "-77554000", "grossProfit": "671254000", "depreciation": "None", "totalRevenue": "926244000", "costOfRevenue": "254990000", "interestIncome": "None", "incomeBeforeTax": "-33517000", "interestExpense": "117229000", "operatingIncome": "202033000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "44126000", "reportedCurrency": "USD", "netInterestIncome": "-117229000", "nonInterestIncome": "None", "operatingExpenses": "469221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-118321000", "costofGoodsAndServicesSold": "254990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93219000", "sellingGeneralAndAdministrative": "320883000", "netIncomeFromContinuingOperations": "-77643000" }, "balance": { "goodwill": "1499578000", "inventory": "20210000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "2468183000", "longTermDebt": "1428847000", "shortTermDebt": "10094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "419548000", "reportedCurrency": "USD", "retainedEarnings": "-1282354000", "totalLiabilities": "1875135000", "otherCurrentAssets": "30707000", "totalCurrentAssets": "269519000", "currentLongTermDebt": "None", "longTermInvestments": "14161000", "shortTermInvestments": "None", "currentNetReceivables": "140900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198664000", "currentAccountsPayable": "93766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172083000", "shortLongTermDebtTotal": "1485159000", "totalShareholderEquity": "545081000", "capitalLeaseObligations": "46218000", "otherCurrentLiabilities": "39233000", "totalCurrentLiabilities": "322495000", "otherNonCurrentLiabilities": "3167000", "totalNonCurrentLiabilities": "1552640000", "cashAndShortTermInvestments": "97912000", "commonStockSharesOutstanding": "276942660", "intangibleAssetsExcludingGoodwill": "419548000", "cashAndCashEquivalentsAtCarryingValue": "97912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77643000", "profitLoss": "None", "dividendPayout": "313000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163117000", "capitalExpenditures": "59291000", "changeInReceivables": "6016000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184347000", "cashflowFromInvestment": "-61291000", "stockBasedCompensation": "9292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-82521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 926244000, "cost_of_revenue": 254990000, "gross_profit": 671254000, "research_and_development": null, "selling_general_admin": 320883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83712000, "depreciation_amortisation": 93219000, "ebitda": 176931000, "interest_expense": 117229000, "interest_income": null, "other_non_operating": null, "pretax_income": -33517000, "tax_provision": 44126000, "effective_tax_rate": null, "net_income": -77554000, "net_income_continuing_ops": -77643000, "net_income_to_common": -77554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97912000, "short_term_investments": null, "net_receivables": 140900000, "inventory": 20210000, "other_current_assets": null, "total_current_assets": 269519000, "net_ppe": null, "goodwill": 1499578000, "intangible_assets": 419548000, "goodwill_and_intangibles": 1919126000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2198664000, "total_assets": 2468183000, "short_term_debt": 10094000, "accounts_payable": 93766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322495000, "long_term_debt": 1428847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1552640000, "total_liabilities": 1875135000, "total_debt": 1438941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1282354000, "total_equity": 545081000, "shares_outstanding": 276942660, "operating_cash_flow": 163117000, "stock_based_compensation": 9292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61291000, "dividends_paid": 313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184347000, "free_cash_flow": 222408000, "net_change_in_cash": -82521000 }, "raw_data": { "income": { "ebit": "83712000", "ebitda": "176931000", "netIncome": "-77554000", "grossProfit": "671254000", "depreciation": "None", "totalRevenue": "926244000", "costOfRevenue": "254990000", "interestIncome": "None", "incomeBeforeTax": "-33517000", "interestExpense": "117229000", "operatingIncome": "202033000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "44126000", "reportedCurrency": "USD", "netInterestIncome": "-117229000", "nonInterestIncome": "None", "operatingExpenses": "469221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-118321000", "costofGoodsAndServicesSold": "254990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93219000", "sellingGeneralAndAdministrative": "320883000", "netIncomeFromContinuingOperations": "-77643000" }, "balance": { "goodwill": "1499578000", "inventory": "20210000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "2468183000", "longTermDebt": "1428847000", "shortTermDebt": "10094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "419548000", "reportedCurrency": "USD", "retainedEarnings": "-1282354000", "totalLiabilities": "1875135000", "otherCurrentAssets": "30707000", "totalCurrentAssets": "269519000", "currentLongTermDebt": "None", "longTermInvestments": "14161000", "shortTermInvestments": "None", "currentNetReceivables": "140900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198664000", "currentAccountsPayable": "93766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172083000", "shortLongTermDebtTotal": "1485159000", "totalShareholderEquity": "545081000", "capitalLeaseObligations": "46218000", "otherCurrentLiabilities": "39233000", "totalCurrentLiabilities": "322495000", "otherNonCurrentLiabilities": "3167000", "totalNonCurrentLiabilities": "1552640000", "cashAndShortTermInvestments": "97912000", "commonStockSharesOutstanding": "276942660", "intangibleAssetsExcludingGoodwill": "419548000", "cashAndCashEquivalentsAtCarryingValue": "97912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77643000", "profitLoss": "None", "dividendPayout": "313000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163117000", "capitalExpenditures": "59291000", "changeInReceivables": "6016000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184347000", "cashflowFromInvestment": "-61291000", "stockBasedCompensation": "9292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-82521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 918688000, "cost_of_revenue": 248152000, "gross_profit": 670536000, "ebit": 258286000, "ebitda": 358746000, "pretax_income": 136126000, "tax_provision": 18729000, "net_income": 117068000, "net_income_to_common": 117068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186301000, "total_current_assets": 375029000, "total_assets": 2578007000, "short_term_debt": 6481000, "long_term_debt": 1750990000, "total_debt": 1757471000, "total_liabilities": 2191342000, "total_equity": 338609000, "shares_outstanding": 330839919, "goodwill_and_intangibles": 1982097000 }, "cash_flow": { "operating_cash_flow": 188890000, "capital_expenditure": 49317000, "free_cash_flow": 238207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267525, "ticker_id": 1725, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258286000", "ebitda": "358746000", "netIncome": "117068000", "grossProfit": "670536000", "depreciation": "None", "totalRevenue": "918688000", "costOfRevenue": "248152000", "interestIncome": "None", "incomeBeforeTax": "136126000", "interestExpense": "122160000", "operatingIncome": "201986000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18729000", "reportedCurrency": "USD", "netInterestIncome": "-122160000", "nonInterestIncome": "None", "operatingExpenses": "468550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100460000", "sellingGeneralAndAdministrative": "314004000", "netIncomeFromContinuingOperations": "117397000" }, "balance": { "goodwill": "1503245000", "inventory": "18006000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2578007000", "longTermDebt": "1750990000", "shortTermDebt": "6481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "478852000", "reportedCurrency": "USD", "retainedEarnings": "-1203440000", "totalLiabilities": "2191342000", "otherCurrentAssets": "33374000", "totalCurrentAssets": "375029000", "currentLongTermDebt": "6481000", "longTermInvestments": "11828000", "shortTermInvestments": "None", "currentNetReceivables": "155354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2202978000", "currentAccountsPayable": "94993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170896000", "shortLongTermDebtTotal": "1757471000", "totalShareholderEquity": "338609000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "66569000", "totalCurrentLiabilities": "346095000", "otherNonCurrentLiabilities": "1107000", "totalNonCurrentLiabilities": "1845247000", "cashAndShortTermInvestments": "186301000", "commonStockSharesOutstanding": "330839919", "intangibleAssetsExcludingGoodwill": "478852000", "cashAndCashEquivalentsAtCarryingValue": "186301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "18712000", "operatingCashflow": "188890000", "capitalExpenditures": "49317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19265000", "cashflowFromInvestment": "-136926000", "stockBasedCompensation": "6440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918688000, "cost_of_revenue": 248152000, "gross_profit": 670536000, "research_and_development": null, "selling_general_admin": 314004000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258286000, "depreciation_amortisation": 100460000, "ebitda": 358746000, "interest_expense": 122160000, "interest_income": null, "other_non_operating": null, "pretax_income": 136126000, "tax_provision": 18729000, "effective_tax_rate": null, "net_income": 117068000, "net_income_continuing_ops": 117397000, "net_income_to_common": 117068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186301000, "short_term_investments": null, "net_receivables": 155354000, "inventory": 18006000, "other_current_assets": null, "total_current_assets": 375029000, "net_ppe": null, "goodwill": 1503245000, "intangible_assets": 478852000, "goodwill_and_intangibles": 1982097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2202978000, "total_assets": 2578007000, "short_term_debt": 6481000, "accounts_payable": 94993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346095000, "long_term_debt": 1750990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1845247000, "total_liabilities": 2191342000, "total_debt": 1757471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1203440000, "total_equity": 338609000, "shares_outstanding": 330839919, "operating_cash_flow": 188890000, "stock_based_compensation": 6440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19265000, "free_cash_flow": 238207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258286000", "ebitda": "358746000", "netIncome": "117068000", "grossProfit": "670536000", "depreciation": "None", "totalRevenue": "918688000", "costOfRevenue": "248152000", "interestIncome": "None", "incomeBeforeTax": "136126000", "interestExpense": "122160000", "operatingIncome": "201986000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18729000", "reportedCurrency": "USD", "netInterestIncome": "-122160000", "nonInterestIncome": "None", "operatingExpenses": "468550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100460000", "sellingGeneralAndAdministrative": "314004000", "netIncomeFromContinuingOperations": "117397000" }, "balance": { "goodwill": "1503245000", "inventory": "18006000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2578007000", "longTermDebt": "1750990000", "shortTermDebt": "6481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "478852000", "reportedCurrency": "USD", "retainedEarnings": "-1203440000", "totalLiabilities": "2191342000", "otherCurrentAssets": "33374000", "totalCurrentAssets": "375029000", "currentLongTermDebt": "6481000", "longTermInvestments": "11828000", "shortTermInvestments": "None", "currentNetReceivables": "155354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2202978000", "currentAccountsPayable": "94993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170896000", "shortLongTermDebtTotal": "1757471000", "totalShareholderEquity": "338609000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "66569000", "totalCurrentLiabilities": "346095000", "otherNonCurrentLiabilities": "1107000", "totalNonCurrentLiabilities": "1845247000", "cashAndShortTermInvestments": "186301000", "commonStockSharesOutstanding": "330839919", "intangibleAssetsExcludingGoodwill": "478852000", "cashAndCashEquivalentsAtCarryingValue": "186301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "18712000", "operatingCashflow": "188890000", "capitalExpenditures": "49317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19265000", "cashflowFromInvestment": "-136926000", "stockBasedCompensation": "6440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 815401000, "cost_of_revenue": 226066000, "gross_profit": 589335000, "ebit": 97067000, "ebitda": 196427000, "pretax_income": -27859000, "tax_provision": 9516000, "net_income": -37193000, "net_income_to_common": -37193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156478000, "total_current_assets": 331955000, "total_assets": 2513715000, "short_term_debt": 14271000, "long_term_debt": 1793460000, "total_debt": 1807731000, "total_liabilities": 2219318001, "total_equity": 246668999, "shares_outstanding": 319007226, "goodwill_and_intangibles": 1957020000 }, "cash_flow": { "operating_cash_flow": 148463000, "capital_expenditure": 44862000, "free_cash_flow": 193325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267529, "ticker_id": 1725, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97067000", "ebitda": "196427000", "netIncome": "-37193000", "grossProfit": "589335000", "depreciation": "None", "totalRevenue": "815401000", "costOfRevenue": "226066000", "interestIncome": "None", "incomeBeforeTax": "-27859000", "interestExpense": "124926000", "operatingIncome": "156256000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9516000", "reportedCurrency": "USD", "netInterestIncome": "-124926000", "nonInterestIncome": "None", "operatingExpenses": "433079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99360000", "sellingGeneralAndAdministrative": "275423000", "netIncomeFromContinuingOperations": "-37375000" }, "balance": { "goodwill": "1430837000", "inventory": "20510000", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "2513715000", "longTermDebt": "1793460000", "shortTermDebt": "14271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "526183000", "reportedCurrency": "USD", "retainedEarnings": "-1320508000", "totalLiabilities": "2219318001", "otherCurrentAssets": "44872001", "totalCurrentAssets": "331955000", "currentLongTermDebt": "14271000", "longTermInvestments": "13583000", "shortTermInvestments": "None", "currentNetReceivables": "130604999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2181760000", "currentAccountsPayable": "95587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172164000", "shortLongTermDebtTotal": "1839056000", "totalShareholderEquity": "246668999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194113000", "totalCurrentLiabilities": "303971000", "otherNonCurrentLiabilities": "1327000", "totalNonCurrentLiabilities": "1915347001", "cashAndShortTermInvestments": "156478000", "commonStockSharesOutstanding": "319007226", "intangibleAssetsExcludingGoodwill": "526183000", "cashAndCashEquivalentsAtCarryingValue": "156478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-13443000", "operatingCashflow": "148463000", "capitalExpenditures": "44862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52002000", "cashflowFromInvestment": "-53484000", "stockBasedCompensation": "8002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 815401000, "cost_of_revenue": 226066000, "gross_profit": 589335000, "research_and_development": null, "selling_general_admin": 275423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97067000, "depreciation_amortisation": 99360000, "ebitda": 196427000, "interest_expense": 124926000, "interest_income": null, "other_non_operating": null, "pretax_income": -27859000, "tax_provision": 9516000, "effective_tax_rate": null, "net_income": -37193000, "net_income_continuing_ops": -37375000, "net_income_to_common": -37193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156478000, "short_term_investments": null, "net_receivables": 130604999, "inventory": 20510000, "other_current_assets": null, "total_current_assets": 331955000, "net_ppe": null, "goodwill": 1430837000, "intangible_assets": 526183000, "goodwill_and_intangibles": 1957020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2181760000, "total_assets": 2513715000, "short_term_debt": 14271000, "accounts_payable": 95587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303971000, "long_term_debt": 1793460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1915347001, "total_liabilities": 2219318001, "total_debt": 1807731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1320508000, "total_equity": 246668999, "shares_outstanding": 319007226, "operating_cash_flow": 148463000, "stock_based_compensation": 8002000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52002000, "free_cash_flow": 193325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97067000", "ebitda": "196427000", "netIncome": "-37193000", "grossProfit": "589335000", "depreciation": "None", "totalRevenue": "815401000", "costOfRevenue": "226066000", "interestIncome": "None", "incomeBeforeTax": "-27859000", "interestExpense": "124926000", "operatingIncome": "156256000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9516000", "reportedCurrency": "USD", "netInterestIncome": "-124926000", "nonInterestIncome": "None", "operatingExpenses": "433079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99360000", "sellingGeneralAndAdministrative": "275423000", "netIncomeFromContinuingOperations": "-37375000" }, "balance": { "goodwill": "1430837000", "inventory": "20510000", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "2513715000", "longTermDebt": "1793460000", "shortTermDebt": "14271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "526183000", "reportedCurrency": "USD", "retainedEarnings": "-1320508000", "totalLiabilities": "2219318001", "otherCurrentAssets": "44872001", "totalCurrentAssets": "331955000", "currentLongTermDebt": "14271000", "longTermInvestments": "13583000", "shortTermInvestments": "None", "currentNetReceivables": "130604999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2181760000", "currentAccountsPayable": "95587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172164000", "shortLongTermDebtTotal": "1839056000", "totalShareholderEquity": "246668999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194113000", "totalCurrentLiabilities": "303971000", "otherNonCurrentLiabilities": "1327000", "totalNonCurrentLiabilities": "1915347001", "cashAndShortTermInvestments": "156478000", "commonStockSharesOutstanding": "319007226", "intangibleAssetsExcludingGoodwill": "526183000", "cashAndCashEquivalentsAtCarryingValue": "156478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-13443000", "operatingCashflow": "148463000", "capitalExpenditures": "44862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52002000", "cashflowFromInvestment": "-53484000", "stockBasedCompensation": "8002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2007-12-31", "period_type": "annual", "fiscal_year": 2007, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": 201567000, "ebitda": null, "pretax_income": null, "tax_provision": 75763000, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 504489000, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 249316000, "capital_expenditure": 62865000, "free_cash_flow": 312181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267532, "ticker_id": 1725, "period_end_date": "2007-12-31", "period_type": "annual", "fiscal_year": 2007, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201567000", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "0", "operatingIncome": "None", "fiscalDateEnding": "2007-12-31", "incomeTaxExpense": "75763000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "631000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2007-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "213158000", "totalLiabilities": "None", "otherCurrentAssets": "8274000", "totalCurrentAssets": "504489000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "70197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "123760000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37562000", "totalCurrentLiabilities": "480846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2007-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249316000", "capitalExpenditures": "62865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85359000", "cashflowFromInvestment": "-349381000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201567000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": 75763000, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 117326000, "inventory": null, "other_current_assets": null, "total_current_assets": 504489000, "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": 70197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 480846000, "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": 213158000, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 249316000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -349381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85359000, "free_cash_flow": 312181000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201567000", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "0", "operatingIncome": "None", "fiscalDateEnding": "2007-12-31", "incomeTaxExpense": "75763000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "631000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2007-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "213158000", "totalLiabilities": "None", "otherCurrentAssets": "8274000", "totalCurrentAssets": "504489000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "70197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "123760000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37562000", "totalCurrentLiabilities": "480846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2007-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249316000", "capitalExpenditures": "62865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85359000", "cashflowFromInvestment": "-349381000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2006-12-31", "period_type": "annual", "fiscal_year": 2006, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": 224407000, "ebitda": null, "pretax_income": null, "tax_provision": 74248000, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 487025000, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 269103000, "capital_expenditure": 61543000, "free_cash_flow": 330646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267533, "ticker_id": 1725, "period_end_date": "2006-12-31", "period_type": "annual", "fiscal_year": 2006, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224407000", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "0", "operatingIncome": "None", "fiscalDateEnding": "2006-12-31", "incomeTaxExpense": "74248000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "626000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2006-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91459000", "totalLiabilities": "None", "otherCurrentAssets": "12642000", "totalCurrentAssets": "487025000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "74297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118234000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31223000", "totalCurrentLiabilities": "133201000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130428000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2006-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269103000", "capitalExpenditures": "61543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197447000", "cashflowFromInvestment": "35551000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224407000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": 74248000, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 121232000, "inventory": null, "other_current_assets": null, "total_current_assets": 487025000, "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": 74297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133201000, "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": 91459000, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 269103000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197447000, "free_cash_flow": 330646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224407000", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "0", "operatingIncome": "None", "fiscalDateEnding": "2006-12-31", "incomeTaxExpense": "74248000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "626000", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2006-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91459000", "totalLiabilities": "None", "otherCurrentAssets": "12642000", "totalCurrentAssets": "487025000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "74297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118234000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31223000", "totalCurrentLiabilities": "133201000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130428000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2006-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269103000", "capitalExpenditures": "61543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197447000", "cashflowFromInvestment": "35551000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60234000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 226574000, "cost_of_revenue": 82827000, "gross_profit": 143747000, "ebit": 39901000, "ebitda": 56559999, "pretax_income": -1839000, "tax_provision": 2595000, "net_income": -4064000, "net_income_to_common": -4064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96634000, "total_current_assets": 1002649000, "total_assets": 3217325000, "short_term_debt": 706793000, "long_term_debt": 1251399000, "total_debt": 1958192000, "total_liabilities": 2630712000, "total_equity": 538899000, "shares_outstanding": 417539058, "goodwill_and_intangibles": 1923912000 }, "cash_flow": { "operating_cash_flow": 39156000, "capital_expenditure": 16063000, "free_cash_flow": 55219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267503, "ticker_id": 1725, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39901000", "ebitda": "56559999", "netIncome": "-4064000", "grossProfit": "143747000", "depreciation": "None", "totalRevenue": "226574000", "costOfRevenue": "82827000", "interestIncome": "None", "incomeBeforeTax": "-1839000", "interestExpense": "54174000", "operatingIncome": "39901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2595000", "reportedCurrency": "USD", "netInterestIncome": "-54174000", "nonInterestIncome": "None", "operatingExpenses": "103846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16658999", "sellingGeneralAndAdministrative": "102187000", "netIncomeFromContinuingOperations": "-4434000" }, "balance": { "goodwill": "1514615000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "3217325000", "longTermDebt": "1251399000", "shortTermDebt": "706793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "409297000", "reportedCurrency": "USD", "retainedEarnings": "-1433669000", "totalLiabilities": "2630712000", "otherCurrentAssets": "671380000", "totalCurrentAssets": "1002649000", "currentLongTermDebt": "701816000", "longTermInvestments": "6313000", "shortTermInvestments": "None", "currentNetReceivables": "234635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2214676000", "currentAccountsPayable": "107315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1980492000", "totalShareholderEquity": "538899000", "capitalLeaseObligations": "27277000", "otherCurrentLiabilities": "296936000", "totalCurrentLiabilities": "1324991000", "otherNonCurrentLiabilities": "2716000", "totalNonCurrentLiabilities": "1305721000", "cashAndShortTermInvestments": "96634000", "commonStockSharesOutstanding": "417539058", "intangibleAssetsExcludingGoodwill": "409297000", "cashAndCashEquivalentsAtCarryingValue": "96634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39156000", "capitalExpenditures": "16063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6532000", "cashflowFromInvestment": "-16062999", "stockBasedCompensation": "3371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16658999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226574000, "cost_of_revenue": 82827000, "gross_profit": 143747000, "research_and_development": null, "selling_general_admin": 102187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39901000, "depreciation_amortisation": 16658999, "ebitda": 56559999, "interest_expense": 54174000, "interest_income": null, "other_non_operating": null, "pretax_income": -1839000, "tax_provision": 2595000, "effective_tax_rate": null, "net_income": -4064000, "net_income_continuing_ops": -4434000, "net_income_to_common": -4064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96634000, "short_term_investments": null, "net_receivables": 234635000, "inventory": null, "other_current_assets": null, "total_current_assets": 1002649000, "net_ppe": null, "goodwill": 1514615000, "intangible_assets": 409297000, "goodwill_and_intangibles": 1923912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2214676000, "total_assets": 3217325000, "short_term_debt": 706793000, "accounts_payable": 107315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324991000, "long_term_debt": 1251399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305721000, "total_liabilities": 2630712000, "total_debt": 1958192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1433669000, "total_equity": 538899000, "shares_outstanding": 417539058, "operating_cash_flow": 39156000, "stock_based_compensation": 3371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16062999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6532000, "free_cash_flow": 55219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39901000", "ebitda": "56559999", "netIncome": "-4064000", "grossProfit": "143747000", "depreciation": "None", "totalRevenue": "226574000", "costOfRevenue": "82827000", "interestIncome": "None", "incomeBeforeTax": "-1839000", "interestExpense": "54174000", "operatingIncome": "39901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2595000", "reportedCurrency": "USD", "netInterestIncome": "-54174000", "nonInterestIncome": "None", "operatingExpenses": "103846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16658999", "sellingGeneralAndAdministrative": "102187000", "netIncomeFromContinuingOperations": "-4434000" }, "balance": { "goodwill": "1514615000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "3217325000", "longTermDebt": "1251399000", "shortTermDebt": "706793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "409297000", "reportedCurrency": "USD", "retainedEarnings": "-1433669000", "totalLiabilities": "2630712000", "otherCurrentAssets": "671380000", "totalCurrentAssets": "1002649000", "currentLongTermDebt": "701816000", "longTermInvestments": "6313000", "shortTermInvestments": "None", "currentNetReceivables": "234635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2214676000", "currentAccountsPayable": "107315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1980492000", "totalShareholderEquity": "538899000", "capitalLeaseObligations": "27277000", "otherCurrentLiabilities": "296936000", "totalCurrentLiabilities": "1324991000", "otherNonCurrentLiabilities": "2716000", "totalNonCurrentLiabilities": "1305721000", "cashAndShortTermInvestments": "96634000", "commonStockSharesOutstanding": "417539058", "intangibleAssetsExcludingGoodwill": "409297000", "cashAndCashEquivalentsAtCarryingValue": "96634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39156000", "capitalExpenditures": "16063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6532000", "cashflowFromInvestment": "-16062999", "stockBasedCompensation": "3371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16658999", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 282287000, "cost_of_revenue": 87767000, "gross_profit": 194520000, "ebit": 76306000, "ebitda": 92890000, "pretax_income": -78187000, "tax_provision": 12683000, "net_income": -90848000, "net_income_to_common": -90848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90183000, "total_current_assets": 1011383000, "total_assets": 3240288000, "short_term_debt": 703188000, "long_term_debt": 1270888000, "total_debt": 1974076000, "total_liabilities": 2639662000, "total_equity": 552542000, "shares_outstanding": 414344822, "goodwill_and_intangibles": 1930964000 }, "cash_flow": { "operating_cash_flow": 20640000, "capital_expenditure": 15706000, "free_cash_flow": 36346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267504, "ticker_id": 1725, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76306000", "ebitda": "92890000", "netIncome": "-90848000", "grossProfit": "194520000", "depreciation": "None", "totalRevenue": "282287000", "costOfRevenue": "87767000", "interestIncome": "None", "incomeBeforeTax": "-78187000", "interestExpense": "51198000", "operatingIncome": "76306000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12683000", "reportedCurrency": "USD", "netInterestIncome": "-51198000", "nonInterestIncome": "None", "operatingExpenses": "118214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16584000", "sellingGeneralAndAdministrative": "111590000", "netIncomeFromContinuingOperations": "-90870000" }, "balance": { "goodwill": "1516265000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "3240288000", "longTermDebt": "1270888000", "shortTermDebt": "703188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "414699000", "reportedCurrency": "USD", "retainedEarnings": "-1429605000", "totalLiabilities": "2639662000", "otherCurrentAssets": "667436000", "totalCurrentAssets": "1011383000", "currentLongTermDebt": "696474000", "longTermInvestments": "6294000", "shortTermInvestments": "None", "currentNetReceivables": "253764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2228905000", "currentAccountsPayable": "114231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1997629000", "totalShareholderEquity": "552542000", "capitalLeaseObligations": "30267000", "otherCurrentLiabilities": "288464000", "totalCurrentLiabilities": "1307993000", "otherNonCurrentLiabilities": "1889000", "totalNonCurrentLiabilities": "1331669000", "cashAndShortTermInvestments": "90183000", "commonStockSharesOutstanding": "414344822", "intangibleAssetsExcludingGoodwill": "414699000", "cashAndCashEquivalentsAtCarryingValue": "90183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20640000", "capitalExpenditures": "15706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "604238000", "cashflowFromInvestment": "-12966000", "stockBasedCompensation": "4541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282287000, "cost_of_revenue": 87767000, "gross_profit": 194520000, "research_and_development": null, "selling_general_admin": 111590000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76306000, "depreciation_amortisation": 16584000, "ebitda": 92890000, "interest_expense": 51198000, "interest_income": null, "other_non_operating": null, "pretax_income": -78187000, "tax_provision": 12683000, "effective_tax_rate": null, "net_income": -90848000, "net_income_continuing_ops": -90870000, "net_income_to_common": -90848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90183000, "short_term_investments": null, "net_receivables": 253764000, "inventory": null, "other_current_assets": null, "total_current_assets": 1011383000, "net_ppe": null, "goodwill": 1516265000, "intangible_assets": 414699000, "goodwill_and_intangibles": 1930964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2228905000, "total_assets": 3240288000, "short_term_debt": 703188000, "accounts_payable": 114231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1307993000, "long_term_debt": 1270888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1331669000, "total_liabilities": 2639662000, "total_debt": 1974076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1429605000, "total_equity": 552542000, "shares_outstanding": 414344822, "operating_cash_flow": 20640000, "stock_based_compensation": 4541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 604238000, "free_cash_flow": 36346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76306000", "ebitda": "92890000", "netIncome": "-90848000", "grossProfit": "194520000", "depreciation": "None", "totalRevenue": "282287000", "costOfRevenue": "87767000", "interestIncome": "None", "incomeBeforeTax": "-78187000", "interestExpense": "51198000", "operatingIncome": "76306000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12683000", "reportedCurrency": "USD", "netInterestIncome": "-51198000", "nonInterestIncome": "None", "operatingExpenses": "118214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16584000", "sellingGeneralAndAdministrative": "111590000", "netIncomeFromContinuingOperations": "-90870000" }, "balance": { "goodwill": "1516265000", "inventory": "None", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "3240288000", "longTermDebt": "1270888000", "shortTermDebt": "703188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "414699000", "reportedCurrency": "USD", "retainedEarnings": "-1429605000", "totalLiabilities": "2639662000", "otherCurrentAssets": "667436000", "totalCurrentAssets": "1011383000", "currentLongTermDebt": "696474000", "longTermInvestments": "6294000", "shortTermInvestments": "None", "currentNetReceivables": "253764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2228905000", "currentAccountsPayable": "114231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1997629000", "totalShareholderEquity": "552542000", "capitalLeaseObligations": "30267000", "otherCurrentLiabilities": "288464000", "totalCurrentLiabilities": "1307993000", "otherNonCurrentLiabilities": "1889000", "totalNonCurrentLiabilities": "1331669000", "cashAndShortTermInvestments": "90183000", "commonStockSharesOutstanding": "414344822", "intangibleAssetsExcludingGoodwill": "414699000", "cashAndCashEquivalentsAtCarryingValue": "90183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20640000", "capitalExpenditures": "15706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "604238000", "cashflowFromInvestment": "-12966000", "stockBasedCompensation": "4541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14280000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 240044000, "cost_of_revenue": 80852000, "gross_profit": 159192000, "ebit": 57660000, "ebitda": 74218000, "pretax_income": 11561000, "tax_provision": -10057000, "net_income": 22366000, "net_income_to_common": 22366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109533000, "total_current_assets": 355221000, "total_assets": 2594819000, "short_term_debt": 29805000, "long_term_debt": 1336030000, "total_debt": 1365835000, "total_liabilities": 1912132000, "total_equity": 634581000, "shares_outstanding": 415204506, "goodwill_and_intangibles": 1930497000 }, "cash_flow": { "operating_cash_flow": 22620000, "capital_expenditure": 14735000, "free_cash_flow": 37355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267506, "ticker_id": 1725, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57660000", "ebitda": "74218000", "netIncome": "22366000", "grossProfit": "159192000", "depreciation": "None", "totalRevenue": "240044000", "costOfRevenue": "80852000", "interestIncome": "None", "incomeBeforeTax": "11561000", "interestExpense": "35746000", "operatingIncome": "57660000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10057000", "reportedCurrency": "USD", "netInterestIncome": "-35746000", "nonInterestIncome": "None", "operatingExpenses": "101532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16558000", "sellingGeneralAndAdministrative": "101044000", "netIncomeFromContinuingOperations": "21618000" }, "balance": { "goodwill": "1515470000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2594819000", "longTermDebt": "1336030000", "shortTermDebt": "29805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "415027000", "reportedCurrency": "USD", "retainedEarnings": "-1338757000", "totalLiabilities": "1912132000", "otherCurrentAssets": "31840000", "totalCurrentAssets": "355221000", "currentLongTermDebt": "21060000", "longTermInvestments": "6268000", "shortTermInvestments": "None", "currentNetReceivables": "213848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2239598000", "currentAccountsPayable": "105054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390240000", "totalShareholderEquity": "634581000", "capitalLeaseObligations": "33150000", "otherCurrentLiabilities": "181356000", "totalCurrentLiabilities": "502711000", "otherNonCurrentLiabilities": "2233000", "totalNonCurrentLiabilities": "1409421000", "cashAndShortTermInvestments": "109533000", "commonStockSharesOutstanding": "415204506", "intangibleAssetsExcludingGoodwill": "415027000", "cashAndCashEquivalentsAtCarryingValue": "109533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22620000", "capitalExpenditures": "14735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6769000", "cashflowFromInvestment": "-14735000", "stockBasedCompensation": "4004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240044000, "cost_of_revenue": 80852000, "gross_profit": 159192000, "research_and_development": null, "selling_general_admin": 101044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57660000, "depreciation_amortisation": 16558000, "ebitda": 74218000, "interest_expense": 35746000, "interest_income": null, "other_non_operating": null, "pretax_income": 11561000, "tax_provision": -10057000, "effective_tax_rate": null, "net_income": 22366000, "net_income_continuing_ops": 21618000, "net_income_to_common": 22366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109533000, "short_term_investments": null, "net_receivables": 213848000, "inventory": null, "other_current_assets": null, "total_current_assets": 355221000, "net_ppe": null, "goodwill": 1515470000, "intangible_assets": 415027000, "goodwill_and_intangibles": 1930497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2239598000, "total_assets": 2594819000, "short_term_debt": 29805000, "accounts_payable": 105054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 502711000, "long_term_debt": 1336030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1409421000, "total_liabilities": 1912132000, "total_debt": 1365835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1338757000, "total_equity": 634581000, "shares_outstanding": 415204506, "operating_cash_flow": 22620000, "stock_based_compensation": 4004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14735000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6769000, "free_cash_flow": 37355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57660000", "ebitda": "74218000", "netIncome": "22366000", "grossProfit": "159192000", "depreciation": "None", "totalRevenue": "240044000", "costOfRevenue": "80852000", "interestIncome": "None", "incomeBeforeTax": "11561000", "interestExpense": "35746000", "operatingIncome": "57660000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10057000", "reportedCurrency": "USD", "netInterestIncome": "-35746000", "nonInterestIncome": "None", "operatingExpenses": "101532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16558000", "sellingGeneralAndAdministrative": "101044000", "netIncomeFromContinuingOperations": "21618000" }, "balance": { "goodwill": "1515470000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2594819000", "longTermDebt": "1336030000", "shortTermDebt": "29805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "415027000", "reportedCurrency": "USD", "retainedEarnings": "-1338757000", "totalLiabilities": "1912132000", "otherCurrentAssets": "31840000", "totalCurrentAssets": "355221000", "currentLongTermDebt": "21060000", "longTermInvestments": "6268000", "shortTermInvestments": "None", "currentNetReceivables": "213848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2239598000", "currentAccountsPayable": "105054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390240000", "totalShareholderEquity": "634581000", "capitalLeaseObligations": "33150000", "otherCurrentLiabilities": "181356000", "totalCurrentLiabilities": "502711000", "otherNonCurrentLiabilities": "2233000", "totalNonCurrentLiabilities": "1409421000", "cashAndShortTermInvestments": "109533000", "commonStockSharesOutstanding": "415204506", "intangibleAssetsExcludingGoodwill": "415027000", "cashAndCashEquivalentsAtCarryingValue": "109533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22620000", "capitalExpenditures": "14735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6769000", "cashflowFromInvestment": "-14735000", "stockBasedCompensation": "4004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16579000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 234882000, "cost_of_revenue": 81737000, "gross_profit": 153145000, "ebit": 51943000, "ebitda": 68051000, "pretax_income": -57702000, "tax_provision": -23343000, "net_income": -35069000, "net_income_to_common": -35069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110275000, "total_current_assets": 348809000, "total_assets": 2595961000, "short_term_debt": 31493000, "long_term_debt": 1341305000, "total_debt": 1372798000, "total_liabilities": 1935949000, "total_equity": 611158000, "shares_outstanding": 413741878, "goodwill_and_intangibles": 1932990000 }, "cash_flow": { "operating_cash_flow": 6546000, "capital_expenditure": 16111000, "free_cash_flow": 22657000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267507, "ticker_id": 1725, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51943000", "ebitda": "68051000", "netIncome": "-35069000", "grossProfit": "153145000", "depreciation": "None", "totalRevenue": "234882000", "costOfRevenue": "81737000", "interestIncome": "None", "incomeBeforeTax": "-57702000", "interestExpense": "36556000", "operatingIncome": "51943000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-23343000", "reportedCurrency": "USD", "netInterestIncome": "-36556000", "nonInterestIncome": "None", "operatingExpenses": "101202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16108000", "sellingGeneralAndAdministrative": "105066000", "netIncomeFromContinuingOperations": "-34359000" }, "balance": { "goodwill": "1516960000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2595961000", "longTermDebt": "1341305000", "shortTermDebt": "31493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "416030000", "reportedCurrency": "USD", "retainedEarnings": "-1361123000", "totalLiabilities": "1935949000", "otherCurrentAssets": "27716000", "totalCurrentAssets": "348809000", "currentLongTermDebt": "21101000", "longTermInvestments": "6131000", "shortTermInvestments": "None", "currentNetReceivables": "210818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247152000", "currentAccountsPayable": "103496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1398723000", "totalShareholderEquity": "611158000", "capitalLeaseObligations": "36317000", "otherCurrentLiabilities": "170296000", "totalCurrentLiabilities": "499682000", "otherNonCurrentLiabilities": "2523000", "totalNonCurrentLiabilities": "1436267000", "cashAndShortTermInvestments": "110275000", "commonStockSharesOutstanding": "413741878", "intangibleAssetsExcludingGoodwill": "416030000", "cashAndCashEquivalentsAtCarryingValue": "110275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34359000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6546000", "capitalExpenditures": "16111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8752000", "cashflowFromInvestment": "-16111000", "stockBasedCompensation": "3786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234882000, "cost_of_revenue": 81737000, "gross_profit": 153145000, "research_and_development": null, "selling_general_admin": 105066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51943000, "depreciation_amortisation": 16108000, "ebitda": 68051000, "interest_expense": 36556000, "interest_income": null, "other_non_operating": null, "pretax_income": -57702000, "tax_provision": -23343000, "effective_tax_rate": null, "net_income": -35069000, "net_income_continuing_ops": -34359000, "net_income_to_common": -35069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110275000, "short_term_investments": null, "net_receivables": 210818000, "inventory": null, "other_current_assets": null, "total_current_assets": 348809000, "net_ppe": null, "goodwill": 1516960000, "intangible_assets": 416030000, "goodwill_and_intangibles": 1932990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2247152000, "total_assets": 2595961000, "short_term_debt": 31493000, "accounts_payable": 103496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499682000, "long_term_debt": 1341305000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1436267000, "total_liabilities": 1935949000, "total_debt": 1372798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1361123000, "total_equity": 611158000, "shares_outstanding": 413741878, "operating_cash_flow": 6546000, "stock_based_compensation": 3786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8752000, "free_cash_flow": 22657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51943000", "ebitda": "68051000", "netIncome": "-35069000", "grossProfit": "153145000", "depreciation": "None", "totalRevenue": "234882000", "costOfRevenue": "81737000", "interestIncome": "None", "incomeBeforeTax": "-57702000", "interestExpense": "36556000", "operatingIncome": "51943000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-23343000", "reportedCurrency": "USD", "netInterestIncome": "-36556000", "nonInterestIncome": "None", "operatingExpenses": "101202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16108000", "sellingGeneralAndAdministrative": "105066000", "netIncomeFromContinuingOperations": "-34359000" }, "balance": { "goodwill": "1516960000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2595961000", "longTermDebt": "1341305000", "shortTermDebt": "31493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "416030000", "reportedCurrency": "USD", "retainedEarnings": "-1361123000", "totalLiabilities": "1935949000", "otherCurrentAssets": "27716000", "totalCurrentAssets": "348809000", "currentLongTermDebt": "21101000", "longTermInvestments": "6131000", "shortTermInvestments": "None", "currentNetReceivables": "210818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247152000", "currentAccountsPayable": "103496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1398723000", "totalShareholderEquity": "611158000", "capitalLeaseObligations": "36317000", "otherCurrentLiabilities": "170296000", "totalCurrentLiabilities": "499682000", "otherNonCurrentLiabilities": "2523000", "totalNonCurrentLiabilities": "1436267000", "cashAndShortTermInvestments": "110275000", "commonStockSharesOutstanding": "413741878", "intangibleAssetsExcludingGoodwill": "416030000", "cashAndCashEquivalentsAtCarryingValue": "110275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34359000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6546000", "capitalExpenditures": "16111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8752000", "cashflowFromInvestment": "-16111000", "stockBasedCompensation": "3786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16108000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 224077000, "cost_of_revenue": 75722000, "gross_profit": 148355000, "ebit": 31685000, "ebitda": 47198000, "pretax_income": -37979000, "tax_provision": 64593000, "net_income": -102572000, "net_income_to_common": -102572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114554000, "total_current_assets": 350335000, "total_assets": 2566503000, "short_term_debt": 30747000, "long_term_debt": 1308112000, "total_debt": 1338859000, "total_liabilities": 1925407000, "total_equity": 592952000, "shares_outstanding": 412472878, "goodwill_and_intangibles": 1909672000 }, "cash_flow": { "operating_cash_flow": 15384000, "capital_expenditure": 15706000, "free_cash_flow": 31090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267508, "ticker_id": 1725, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31685000", "ebitda": "47198000", "netIncome": "-102572000", "grossProfit": "148355000", "depreciation": "None", "totalRevenue": "224077000", "costOfRevenue": "75722000", "interestIncome": "None", "incomeBeforeTax": "-37979000", "interestExpense": "32674999", "operatingIncome": "31685000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "64593000", "reportedCurrency": "USD", "netInterestIncome": "-32675000", "nonInterestIncome": "None", "operatingExpenses": "116670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15513000", "sellingGeneralAndAdministrative": "98268000", "netIncomeFromContinuingOperations": "-102572000" }, "balance": { "goodwill": "1511795000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2566503000", "longTermDebt": "1308112000", "shortTermDebt": "30747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "397877000", "reportedCurrency": "USD", "retainedEarnings": "-1326054000", "totalLiabilities": "1925407000", "otherCurrentAssets": "27026000", "totalCurrentAssets": "350335000", "currentLongTermDebt": "19447000", "longTermInvestments": "5778000", "shortTermInvestments": "None", "currentNetReceivables": "208755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2216168000", "currentAccountsPayable": "103133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1365418000", "totalShareholderEquity": "592952000", "capitalLeaseObligations": "37859000", "otherCurrentLiabilities": "150488000", "totalCurrentLiabilities": "488365000", "otherNonCurrentLiabilities": "2177000", "totalNonCurrentLiabilities": "1437042000", "cashAndShortTermInvestments": "114554000", "commonStockSharesOutstanding": "412472878", "intangibleAssetsExcludingGoodwill": "397877000", "cashAndCashEquivalentsAtCarryingValue": "114554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15384000", "capitalExpenditures": "15706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12547000", "cashflowFromInvestment": "-15706000", "stockBasedCompensation": "4525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224077000, "cost_of_revenue": 75722000, "gross_profit": 148355000, "research_and_development": null, "selling_general_admin": 98268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31685000, "depreciation_amortisation": 15513000, "ebitda": 47198000, "interest_expense": 32674999, "interest_income": null, "other_non_operating": null, "pretax_income": -37979000, "tax_provision": 64593000, "effective_tax_rate": null, "net_income": -102572000, "net_income_continuing_ops": -102572000, "net_income_to_common": -102572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114554000, "short_term_investments": null, "net_receivables": 208755000, "inventory": null, "other_current_assets": null, "total_current_assets": 350335000, "net_ppe": null, "goodwill": 1511795000, "intangible_assets": 397877000, "goodwill_and_intangibles": 1909672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2216168000, "total_assets": 2566503000, "short_term_debt": 30747000, "accounts_payable": 103133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488365000, "long_term_debt": 1308112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1437042000, "total_liabilities": 1925407000, "total_debt": 1338859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1326054000, "total_equity": 592952000, "shares_outstanding": 412472878, "operating_cash_flow": 15384000, "stock_based_compensation": 4525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12547000, "free_cash_flow": 31090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31685000", "ebitda": "47198000", "netIncome": "-102572000", "grossProfit": "148355000", "depreciation": "None", "totalRevenue": "224077000", "costOfRevenue": "75722000", "interestIncome": "None", "incomeBeforeTax": "-37979000", "interestExpense": "32674999", "operatingIncome": "31685000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "64593000", "reportedCurrency": "USD", "netInterestIncome": "-32675000", "nonInterestIncome": "None", "operatingExpenses": "116670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15513000", "sellingGeneralAndAdministrative": "98268000", "netIncomeFromContinuingOperations": "-102572000" }, "balance": { "goodwill": "1511795000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2566503000", "longTermDebt": "1308112000", "shortTermDebt": "30747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "397877000", "reportedCurrency": "USD", "retainedEarnings": "-1326054000", "totalLiabilities": "1925407000", "otherCurrentAssets": "27026000", "totalCurrentAssets": "350335000", "currentLongTermDebt": "19447000", "longTermInvestments": "5778000", "shortTermInvestments": "None", "currentNetReceivables": "208755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2216168000", "currentAccountsPayable": "103133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1365418000", "totalShareholderEquity": "592952000", "capitalLeaseObligations": "37859000", "otherCurrentLiabilities": "150488000", "totalCurrentLiabilities": "488365000", "otherNonCurrentLiabilities": "2177000", "totalNonCurrentLiabilities": "1437042000", "cashAndShortTermInvestments": "114554000", "commonStockSharesOutstanding": "412472878", "intangibleAssetsExcludingGoodwill": "397877000", "cashAndCashEquivalentsAtCarryingValue": "114554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102572000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15384000", "capitalExpenditures": "15706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12547000", "cashflowFromInvestment": "-15706000", "stockBasedCompensation": "4525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15513000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 247324000, "cost_of_revenue": 65623000, "gross_profit": 181701000, "ebit": 80543000, "ebitda": 96192000, "pretax_income": 49753000, "tax_provision": 25030000, "net_income": 24426000, "net_income_to_common": 24426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121173000, "total_current_assets": 358815000, "total_assets": 2563708000, "short_term_debt": 11252000, "long_term_debt": 1314424000, "total_debt": 1325676000, "total_liabilities": 1845368000, "total_equity": 670196000, "shares_outstanding": 414414173, "goodwill_and_intangibles": 1900383000 }, "cash_flow": { "operating_cash_flow": 39696000, "capital_expenditure": 15127000, "free_cash_flow": 54823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267509, "ticker_id": 1725, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80543000", "ebitda": "96192000", "netIncome": "24426000", "grossProfit": "181701000", "depreciation": "None", "totalRevenue": "247324000", "costOfRevenue": "65623000", "interestIncome": "None", "incomeBeforeTax": "49753000", "interestExpense": "30790000", "operatingIncome": "35877000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25030000", "reportedCurrency": "USD", "netInterestIncome": "-30790000", "nonInterestIncome": "None", "operatingExpenses": "145824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15649000", "sellingGeneralAndAdministrative": "58390000", "netIncomeFromContinuingOperations": "24723000" }, "balance": { "goodwill": "1510477000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2563708000", "longTermDebt": "1314424000", "shortTermDebt": "11252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389906000", "reportedCurrency": "USD", "retainedEarnings": "-1223482000", "totalLiabilities": "1845368000", "otherCurrentAssets": "31935000", "totalCurrentAssets": "358815000", "currentLongTermDebt": "None", "longTermInvestments": "5462000", "shortTermInvestments": "None", "currentNetReceivables": "205707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204893000", "currentAccountsPayable": "99320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354710000", "totalShareholderEquity": "670196000", "capitalLeaseObligations": "40286000", "otherCurrentLiabilities": "159680000", "totalCurrentLiabilities": "453255000", "otherNonCurrentLiabilities": "1969000", "totalNonCurrentLiabilities": "1392113000", "cashAndShortTermInvestments": "121173000", "commonStockSharesOutstanding": "414414173", "intangibleAssetsExcludingGoodwill": "389906000", "cashAndCashEquivalentsAtCarryingValue": "121173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39696000", "capitalExpenditures": "15127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2352000", "cashflowFromInvestment": "-15127000", "stockBasedCompensation": "4394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15649000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247324000, "cost_of_revenue": 65623000, "gross_profit": 181701000, "research_and_development": null, "selling_general_admin": 58390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80543000, "depreciation_amortisation": 15649000, "ebitda": 96192000, "interest_expense": 30790000, "interest_income": null, "other_non_operating": null, "pretax_income": 49753000, "tax_provision": 25030000, "effective_tax_rate": null, "net_income": 24426000, "net_income_continuing_ops": 24723000, "net_income_to_common": 24426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121173000, "short_term_investments": null, "net_receivables": 205707000, "inventory": null, "other_current_assets": null, "total_current_assets": 358815000, "net_ppe": null, "goodwill": 1510477000, "intangible_assets": 389906000, "goodwill_and_intangibles": 1900383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2204893000, "total_assets": 2563708000, "short_term_debt": 11252000, "accounts_payable": 99320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 453255000, "long_term_debt": 1314424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1392113000, "total_liabilities": 1845368000, "total_debt": 1325676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1223482000, "total_equity": 670196000, "shares_outstanding": 414414173, "operating_cash_flow": 39696000, "stock_based_compensation": 4394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2352000, "free_cash_flow": 54823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80543000", "ebitda": "96192000", "netIncome": "24426000", "grossProfit": "181701000", "depreciation": "None", "totalRevenue": "247324000", "costOfRevenue": "65623000", "interestIncome": "None", "incomeBeforeTax": "49753000", "interestExpense": "30790000", "operatingIncome": "35877000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25030000", "reportedCurrency": "USD", "netInterestIncome": "-30790000", "nonInterestIncome": "None", "operatingExpenses": "145824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15649000", "sellingGeneralAndAdministrative": "58390000", "netIncomeFromContinuingOperations": "24723000" }, "balance": { "goodwill": "1510477000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2563708000", "longTermDebt": "1314424000", "shortTermDebt": "11252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389906000", "reportedCurrency": "USD", "retainedEarnings": "-1223482000", "totalLiabilities": "1845368000", "otherCurrentAssets": "31935000", "totalCurrentAssets": "358815000", "currentLongTermDebt": "None", "longTermInvestments": "5462000", "shortTermInvestments": "None", "currentNetReceivables": "205707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204893000", "currentAccountsPayable": "99320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1354710000", "totalShareholderEquity": "670196000", "capitalLeaseObligations": "40286000", "otherCurrentLiabilities": "159680000", "totalCurrentLiabilities": "453255000", "otherNonCurrentLiabilities": "1969000", "totalNonCurrentLiabilities": "1392113000", "cashAndShortTermInvestments": "121173000", "commonStockSharesOutstanding": "414414173", "intangibleAssetsExcludingGoodwill": "389906000", "cashAndCashEquivalentsAtCarryingValue": "121173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39696000", "capitalExpenditures": "15127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2352000", "cashflowFromInvestment": "-15127000", "stockBasedCompensation": "4394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15649000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 240545000, "cost_of_revenue": 64092000, "gross_profit": 176453000, "ebit": 30231000, "ebitda": 45700000, "pretax_income": -3773000, "tax_provision": -1246000, "net_income": -2195000, "net_income_to_common": -2195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109873000, "total_current_assets": 335574000, "total_assets": 2585048000, "short_term_debt": 11263000, "long_term_debt": 1349012000, "total_debt": 1360275000, "total_liabilities": 1853797000, "total_equity": 683404000, "shares_outstanding": 410473104, "goodwill_and_intangibles": 1923565000 }, "cash_flow": { "operating_cash_flow": 10653000, "capital_expenditure": 12490000, "free_cash_flow": 23143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267511, "ticker_id": 1725, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30231000", "ebitda": "45700000", "netIncome": "-2195000", "grossProfit": "176453000", "depreciation": "None", "totalRevenue": "240545000", "costOfRevenue": "64092000", "interestIncome": "None", "incomeBeforeTax": "-3773000", "interestExpense": "34004000", "operatingIncome": "57436000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1246000", "reportedCurrency": "USD", "netInterestIncome": "-34004000", "nonInterestIncome": "None", "operatingExpenses": "119017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15469000", "sellingGeneralAndAdministrative": "100130000", "netIncomeFromContinuingOperations": "-2527000" }, "balance": { "goodwill": "1516979000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2585048000", "longTermDebt": "1349012000", "shortTermDebt": "11263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "406586000", "reportedCurrency": "USD", "retainedEarnings": "-1247908000", "totalLiabilities": "1853797000", "otherCurrentAssets": "32619000", "totalCurrentAssets": "335574000", "currentLongTermDebt": "None", "longTermInvestments": "13600000", "shortTermInvestments": "None", "currentNetReceivables": "193082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2249474000", "currentAccountsPayable": "100208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1392445000", "totalShareholderEquity": "683404000", "capitalLeaseObligations": "43433000", "otherCurrentLiabilities": "136311000", "totalCurrentLiabilities": "426515000", "otherNonCurrentLiabilities": "1993000", "totalNonCurrentLiabilities": "1427282000", "cashAndShortTermInvestments": "109873000", "commonStockSharesOutstanding": "410473104", "intangibleAssetsExcludingGoodwill": "406586000", "cashAndCashEquivalentsAtCarryingValue": "109873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2527000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10653000", "capitalExpenditures": "12490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19092000", "cashflowFromInvestment": "-12622000", "stockBasedCompensation": "4306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240545000, "cost_of_revenue": 64092000, "gross_profit": 176453000, "research_and_development": null, "selling_general_admin": 100130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30231000, "depreciation_amortisation": 15469000, "ebitda": 45700000, "interest_expense": 34004000, "interest_income": null, "other_non_operating": null, "pretax_income": -3773000, "tax_provision": -1246000, "effective_tax_rate": null, "net_income": -2195000, "net_income_continuing_ops": -2527000, "net_income_to_common": -2195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109873000, "short_term_investments": null, "net_receivables": 193082000, "inventory": null, "other_current_assets": null, "total_current_assets": 335574000, "net_ppe": null, "goodwill": 1516979000, "intangible_assets": 406586000, "goodwill_and_intangibles": 1923565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2249474000, "total_assets": 2585048000, "short_term_debt": 11263000, "accounts_payable": 100208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426515000, "long_term_debt": 1349012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1427282000, "total_liabilities": 1853797000, "total_debt": 1360275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1247908000, "total_equity": 683404000, "shares_outstanding": 410473104, "operating_cash_flow": 10653000, "stock_based_compensation": 4306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19092000, "free_cash_flow": 23143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30231000", "ebitda": "45700000", "netIncome": "-2195000", "grossProfit": "176453000", "depreciation": "None", "totalRevenue": "240545000", "costOfRevenue": "64092000", "interestIncome": "None", "incomeBeforeTax": "-3773000", "interestExpense": "34004000", "operatingIncome": "57436000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1246000", "reportedCurrency": "USD", "netInterestIncome": "-34004000", "nonInterestIncome": "None", "operatingExpenses": "119017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15469000", "sellingGeneralAndAdministrative": "100130000", "netIncomeFromContinuingOperations": "-2527000" }, "balance": { "goodwill": "1516979000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2585048000", "longTermDebt": "1349012000", "shortTermDebt": "11263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "406586000", "reportedCurrency": "USD", "retainedEarnings": "-1247908000", "totalLiabilities": "1853797000", "otherCurrentAssets": "32619000", "totalCurrentAssets": "335574000", "currentLongTermDebt": "None", "longTermInvestments": "13600000", "shortTermInvestments": "None", "currentNetReceivables": "193082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2249474000", "currentAccountsPayable": "100208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1392445000", "totalShareholderEquity": "683404000", "capitalLeaseObligations": "43433000", "otherCurrentLiabilities": "136311000", "totalCurrentLiabilities": "426515000", "otherNonCurrentLiabilities": "1993000", "totalNonCurrentLiabilities": "1427282000", "cashAndShortTermInvestments": "109873000", "commonStockSharesOutstanding": "410473104", "intangibleAssetsExcludingGoodwill": "406586000", "cashAndCashEquivalentsAtCarryingValue": "109873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2527000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10653000", "capitalExpenditures": "12490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19092000", "cashflowFromInvestment": "-12622000", "stockBasedCompensation": "4306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15469000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 229140000, "cost_of_revenue": 63097000, "gross_profit": 166043000, "ebit": 50077000, "ebitda": 65358000, "pretax_income": 16187000, "tax_provision": 12498000, "net_income": 3847000, "net_income_to_common": 3847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121702000, "total_current_assets": 330402000, "total_assets": 2566535000, "short_term_debt": 10599000, "long_term_debt": 1349391000, "total_debt": 1359990000, "total_liabilities": 1864326000, "total_equity": 654030000, "shares_outstanding": 414439239, "goodwill_and_intangibles": 1912680000 }, "cash_flow": { "operating_cash_flow": 46443000, "capital_expenditure": 15381000, "free_cash_flow": 61824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267512, "ticker_id": 1725, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50077000", "ebitda": "65358000", "netIncome": "3847000", "grossProfit": "166043000", "depreciation": "None", "totalRevenue": "229140000", "costOfRevenue": "63097000", "interestIncome": "None", "incomeBeforeTax": "16187000", "interestExpense": "33890000", "operatingIncome": "46458000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12498000", "reportedCurrency": "USD", "netInterestIncome": "-33890000", "nonInterestIncome": "None", "operatingExpenses": "119585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15281000", "sellingGeneralAndAdministrative": "101232000", "netIncomeFromContinuingOperations": "3689000" }, "balance": { "goodwill": "1514752000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2566535000", "longTermDebt": "1349391000", "shortTermDebt": "10599000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "397928000", "reportedCurrency": "USD", "retainedEarnings": "-1245713000", "totalLiabilities": "1864326000", "otherCurrentAssets": "30965000", "totalCurrentAssets": "330402000", "currentLongTermDebt": "None", "longTermInvestments": "13038000", "shortTermInvestments": "None", "currentNetReceivables": "177735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2236133000", "currentAccountsPayable": "96823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394213000", "totalShareholderEquity": "654030000", "capitalLeaseObligations": "44822000", "otherCurrentLiabilities": "138580000", "totalCurrentLiabilities": "425818000", "otherNonCurrentLiabilities": "1951000", "totalNonCurrentLiabilities": "1438508000", "cashAndShortTermInvestments": "121702000", "commonStockSharesOutstanding": "414439239", "intangibleAssetsExcludingGoodwill": "397928000", "cashAndCashEquivalentsAtCarryingValue": "121702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3689000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46443000", "capitalExpenditures": "15381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29502000", "cashflowFromInvestment": "-30287000", "stockBasedCompensation": "4014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229140000, "cost_of_revenue": 63097000, "gross_profit": 166043000, "research_and_development": null, "selling_general_admin": 101232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50077000, "depreciation_amortisation": 15281000, "ebitda": 65358000, "interest_expense": 33890000, "interest_income": null, "other_non_operating": null, "pretax_income": 16187000, "tax_provision": 12498000, "effective_tax_rate": null, "net_income": 3847000, "net_income_continuing_ops": 3689000, "net_income_to_common": 3847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121702000, "short_term_investments": null, "net_receivables": 177735000, "inventory": null, "other_current_assets": null, "total_current_assets": 330402000, "net_ppe": null, "goodwill": 1514752000, "intangible_assets": 397928000, "goodwill_and_intangibles": 1912680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2236133000, "total_assets": 2566535000, "short_term_debt": 10599000, "accounts_payable": 96823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425818000, "long_term_debt": 1349391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1438508000, "total_liabilities": 1864326000, "total_debt": 1359990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1245713000, "total_equity": 654030000, "shares_outstanding": 414439239, "operating_cash_flow": 46443000, "stock_based_compensation": 4014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29502000, "free_cash_flow": 61824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50077000", "ebitda": "65358000", "netIncome": "3847000", "grossProfit": "166043000", "depreciation": "None", "totalRevenue": "229140000", "costOfRevenue": "63097000", "interestIncome": "None", "incomeBeforeTax": "16187000", "interestExpense": "33890000", "operatingIncome": "46458000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12498000", "reportedCurrency": "USD", "netInterestIncome": "-33890000", "nonInterestIncome": "None", "operatingExpenses": "119585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15281000", "sellingGeneralAndAdministrative": "101232000", "netIncomeFromContinuingOperations": "3689000" }, "balance": { "goodwill": "1514752000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2566535000", "longTermDebt": "1349391000", "shortTermDebt": "10599000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "397928000", "reportedCurrency": "USD", "retainedEarnings": "-1245713000", "totalLiabilities": "1864326000", "otherCurrentAssets": "30965000", "totalCurrentAssets": "330402000", "currentLongTermDebt": "None", "longTermInvestments": "13038000", "shortTermInvestments": "None", "currentNetReceivables": "177735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2236133000", "currentAccountsPayable": "96823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394213000", "totalShareholderEquity": "654030000", "capitalLeaseObligations": "44822000", "otherCurrentLiabilities": "138580000", "totalCurrentLiabilities": "425818000", "otherNonCurrentLiabilities": "1951000", "totalNonCurrentLiabilities": "1438508000", "cashAndShortTermInvestments": "121702000", "commonStockSharesOutstanding": "414439239", "intangibleAssetsExcludingGoodwill": "397928000", "cashAndCashEquivalentsAtCarryingValue": "121702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3689000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46443000", "capitalExpenditures": "15381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29502000", "cashflowFromInvestment": "-30287000", "stockBasedCompensation": "4014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15281000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 222278000, "cost_of_revenue": 60256000, "gross_profit": 162022000, "ebit": 57512000, "ebitda": 72406000, "pretax_income": 24788000, "tax_provision": 11201000, "net_income": 13455000, "net_income_to_common": 13455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134198000, "total_current_assets": 363617000, "total_assets": 2585453000, "short_term_debt": 10301000, "long_term_debt": 1384938000, "total_debt": 1395239000, "total_liabilities": 1896308000, "total_equity": 640808000, "shares_outstanding": 414893486, "goodwill_and_intangibles": 1896831000 }, "cash_flow": { "operating_cash_flow": 21528000, "capital_expenditure": 14452000, "free_cash_flow": 35980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267513, "ticker_id": 1725, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57512000", "ebitda": "72406000", "netIncome": "13455000", "grossProfit": "162022000", "depreciation": "None", "totalRevenue": "222278000", "costOfRevenue": "60256000", "interestIncome": "None", "incomeBeforeTax": "24788000", "interestExpense": "32724000", "operatingIncome": "41034000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11201000", "reportedCurrency": "USD", "netInterestIncome": "-32724000", "nonInterestIncome": "None", "operatingExpenses": "120988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14894000", "sellingGeneralAndAdministrative": "100944000", "netIncomeFromContinuingOperations": "13587000" }, "balance": { "goodwill": "1499432000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2585453000", "longTermDebt": "1384938000", "shortTermDebt": "10301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "397399000", "reportedCurrency": "USD", "retainedEarnings": "-1249560000", "totalLiabilities": "1896308000", "otherCurrentAssets": "33505000", "totalCurrentAssets": "363617000", "currentLongTermDebt": "None", "longTermInvestments": "13057000", "shortTermInvestments": "None", "currentNetReceivables": "195914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2221836000", "currentAccountsPayable": "91837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1432138000", "totalShareholderEquity": "640808000", "capitalLeaseObligations": "47200000", "otherCurrentLiabilities": "125645000", "totalCurrentLiabilities": "422327000", "otherNonCurrentLiabilities": "2697000", "totalNonCurrentLiabilities": "1473981000", "cashAndShortTermInvestments": "134198000", "commonStockSharesOutstanding": "414893486", "intangibleAssetsExcludingGoodwill": "397399000", "cashAndCashEquivalentsAtCarryingValue": "134198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21528000", "capitalExpenditures": "14452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5272000", "cashflowFromInvestment": "-14452000", "stockBasedCompensation": "9134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222278000, "cost_of_revenue": 60256000, "gross_profit": 162022000, "research_and_development": null, "selling_general_admin": 100944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57512000, "depreciation_amortisation": 14894000, "ebitda": 72406000, "interest_expense": 32724000, "interest_income": null, "other_non_operating": null, "pretax_income": 24788000, "tax_provision": 11201000, "effective_tax_rate": null, "net_income": 13455000, "net_income_continuing_ops": 13587000, "net_income_to_common": 13455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134198000, "short_term_investments": null, "net_receivables": 195914000, "inventory": null, "other_current_assets": null, "total_current_assets": 363617000, "net_ppe": null, "goodwill": 1499432000, "intangible_assets": 397399000, "goodwill_and_intangibles": 1896831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2221836000, "total_assets": 2585453000, "short_term_debt": 10301000, "accounts_payable": 91837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422327000, "long_term_debt": 1384938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1473981000, "total_liabilities": 1896308000, "total_debt": 1395239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1249560000, "total_equity": 640808000, "shares_outstanding": 414893486, "operating_cash_flow": 21528000, "stock_based_compensation": 9134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5272000, "free_cash_flow": 35980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57512000", "ebitda": "72406000", "netIncome": "13455000", "grossProfit": "162022000", "depreciation": "None", "totalRevenue": "222278000", "costOfRevenue": "60256000", "interestIncome": "None", "incomeBeforeTax": "24788000", "interestExpense": "32724000", "operatingIncome": "41034000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11201000", "reportedCurrency": "USD", "netInterestIncome": "-32724000", "nonInterestIncome": "None", "operatingExpenses": "120988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14894000", "sellingGeneralAndAdministrative": "100944000", "netIncomeFromContinuingOperations": "13587000" }, "balance": { "goodwill": "1499432000", "inventory": "None", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "2585453000", "longTermDebt": "1384938000", "shortTermDebt": "10301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "397399000", "reportedCurrency": "USD", "retainedEarnings": "-1249560000", "totalLiabilities": "1896308000", "otherCurrentAssets": "33505000", "totalCurrentAssets": "363617000", "currentLongTermDebt": "None", "longTermInvestments": "13057000", "shortTermInvestments": "None", "currentNetReceivables": "195914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2221836000", "currentAccountsPayable": "91837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1432138000", "totalShareholderEquity": "640808000", "capitalLeaseObligations": "47200000", "otherCurrentLiabilities": "125645000", "totalCurrentLiabilities": "422327000", "otherNonCurrentLiabilities": "2697000", "totalNonCurrentLiabilities": "1473981000", "cashAndShortTermInvestments": "134198000", "commonStockSharesOutstanding": "414893486", "intangibleAssetsExcludingGoodwill": "397399000", "cashAndCashEquivalentsAtCarryingValue": "134198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13587000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21528000", "capitalExpenditures": "14452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5272000", "cashflowFromInvestment": "-14452000", "stockBasedCompensation": "9134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14894000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 225939000, "cost_of_revenue": 62670000, "gross_profit": 163269000, "ebit": 44632000, "ebitda": 60961000, "pretax_income": 97097999, "tax_provision": 57998999, "net_income": 39109000, "net_income_to_common": 39109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140850000, "total_current_assets": 365004000, "total_assets": 2601761000, "short_term_debt": 9780000, "long_term_debt": 1398658000, "total_debt": 1408438000, "total_liabilities": 1920331000, "total_equity": 633225000, "shares_outstanding": 414566379, "goodwill_and_intangibles": 1905619000 }, "cash_flow": { "operating_cash_flow": 33725000, "capital_expenditure": 15131000, "free_cash_flow": 48856000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267514, "ticker_id": 1725, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44632000", "ebitda": "60961000", "netIncome": "39109000", "grossProfit": "163269000", "depreciation": "None", "totalRevenue": "225939000", "costOfRevenue": "62670000", "interestIncome": "None", "incomeBeforeTax": "97097999", "interestExpense": "32449000", "operatingIncome": "40816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57998999", "reportedCurrency": "USD", "netInterestIncome": "-32449000", "nonInterestIncome": "None", "operatingExpenses": "122453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16329000", "sellingGeneralAndAdministrative": "53086000", "netIncomeFromContinuingOperations": "39099000" }, "balance": { "goodwill": "1501814000", "inventory": "-1459000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2601761000", "longTermDebt": "1398658000", "shortTermDebt": "9780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "403805000", "reportedCurrency": "USD", "retainedEarnings": "-1263015000", "totalLiabilities": "1920331000", "otherCurrentAssets": "25592000", "totalCurrentAssets": "365004000", "currentLongTermDebt": "None", "longTermInvestments": "15306000", "shortTermInvestments": "1459000", "currentNetReceivables": "197103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2236757000", "currentAccountsPayable": "102525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1448296000", "totalShareholderEquity": "633225000", "capitalLeaseObligations": "49638000", "otherCurrentLiabilities": "132022000", "totalCurrentLiabilities": "432001000", "otherNonCurrentLiabilities": "3462000", "totalNonCurrentLiabilities": "1488330000", "cashAndShortTermInvestments": "140850000", "commonStockSharesOutstanding": "414566379", "intangibleAssetsExcludingGoodwill": "403805000", "cashAndCashEquivalentsAtCarryingValue": "140850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58271000", "operatingCashflow": "33725000", "capitalExpenditures": "15131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3837000", "cashflowFromInvestment": "-15131000", "stockBasedCompensation": "10467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225939000, "cost_of_revenue": 62670000, "gross_profit": 163269000, "research_and_development": null, "selling_general_admin": 53086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44632000, "depreciation_amortisation": 16329000, "ebitda": 60961000, "interest_expense": 32449000, "interest_income": null, "other_non_operating": null, "pretax_income": 97097999, "tax_provision": 57998999, "effective_tax_rate": null, "net_income": 39109000, "net_income_continuing_ops": 39099000, "net_income_to_common": 39109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140850000, "short_term_investments": 1459000, "net_receivables": 197103000, "inventory": -1459000, "other_current_assets": null, "total_current_assets": 365004000, "net_ppe": null, "goodwill": 1501814000, "intangible_assets": 403805000, "goodwill_and_intangibles": 1905619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2236757000, "total_assets": 2601761000, "short_term_debt": 9780000, "accounts_payable": 102525000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432001000, "long_term_debt": 1398658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1488330000, "total_liabilities": 1920331000, "total_debt": 1408438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1263015000, "total_equity": 633225000, "shares_outstanding": 414566379, "operating_cash_flow": 33725000, "stock_based_compensation": 10467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3837000, "free_cash_flow": 48856000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44632000", "ebitda": "60961000", "netIncome": "39109000", "grossProfit": "163269000", "depreciation": "None", "totalRevenue": "225939000", "costOfRevenue": "62670000", "interestIncome": "None", "incomeBeforeTax": "97097999", "interestExpense": "32449000", "operatingIncome": "40816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57998999", "reportedCurrency": "USD", "netInterestIncome": "-32449000", "nonInterestIncome": "None", "operatingExpenses": "122453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16329000", "sellingGeneralAndAdministrative": "53086000", "netIncomeFromContinuingOperations": "39099000" }, "balance": { "goodwill": "1501814000", "inventory": "-1459000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2601761000", "longTermDebt": "1398658000", "shortTermDebt": "9780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "403805000", "reportedCurrency": "USD", "retainedEarnings": "-1263015000", "totalLiabilities": "1920331000", "otherCurrentAssets": "25592000", "totalCurrentAssets": "365004000", "currentLongTermDebt": "None", "longTermInvestments": "15306000", "shortTermInvestments": "1459000", "currentNetReceivables": "197103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2236757000", "currentAccountsPayable": "102525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1448296000", "totalShareholderEquity": "633225000", "capitalLeaseObligations": "49638000", "otherCurrentLiabilities": "132022000", "totalCurrentLiabilities": "432001000", "otherNonCurrentLiabilities": "3462000", "totalNonCurrentLiabilities": "1488330000", "cashAndShortTermInvestments": "140850000", "commonStockSharesOutstanding": "414566379", "intangibleAssetsExcludingGoodwill": "403805000", "cashAndCashEquivalentsAtCarryingValue": "140850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58271000", "operatingCashflow": "33725000", "capitalExpenditures": "15131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3837000", "cashflowFromInvestment": "-15131000", "stockBasedCompensation": "10467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16329000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 229298000, "cost_of_revenue": 60939000, "gross_profit": 168359000, "ebit": 50046000, "ebitda": 71130000, "pretax_income": -13053000, "tax_provision": 5395000, "net_income": -18403000, "net_income_to_common": -18403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117796000, "total_current_assets": 340854000, "total_assets": 2504758000, "short_term_debt": 9310000, "long_term_debt": 1380386000, "total_debt": 1389696000, "total_liabilities": 1897261000, "total_equity": 559282000, "shares_outstanding": 399703684, "goodwill_and_intangibles": 1896312000 }, "cash_flow": { "operating_cash_flow": 25208000, "capital_expenditure": 12416000, "free_cash_flow": 37624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267516, "ticker_id": 1725, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50046000", "ebitda": "71130000", "netIncome": "-18403000", "grossProfit": "168359000", "depreciation": "None", "totalRevenue": "229298000", "costOfRevenue": "60939000", "interestIncome": "None", "incomeBeforeTax": "-13053000", "interestExpense": "32255000", "operatingIncome": "3938000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5395000", "reportedCurrency": "USD", "netInterestIncome": "-32255000", "nonInterestIncome": "None", "operatingExpenses": "164421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21084000", "sellingGeneralAndAdministrative": "97253000", "netIncomeFromContinuingOperations": "-18448000" }, "balance": { "goodwill": "1499869000", "inventory": "17505000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2504758000", "longTermDebt": "1380386000", "shortTermDebt": "9310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "396443000", "reportedCurrency": "USD", "retainedEarnings": "-1302124000", "totalLiabilities": "1897261000", "otherCurrentAssets": "22487000", "totalCurrentAssets": "340854000", "currentLongTermDebt": "None", "longTermInvestments": "14580000", "shortTermInvestments": "3985000", "currentNetReceivables": "196586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2163904000", "currentAccountsPayable": "94072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216575000", "shortLongTermDebtTotal": "1431054000", "totalShareholderEquity": "559282000", "capitalLeaseObligations": "50668000", "otherCurrentLiabilities": "129562000", "totalCurrentLiabilities": "407639000", "otherNonCurrentLiabilities": "4222000", "totalNonCurrentLiabilities": "1489621999", "cashAndShortTermInvestments": "117796000", "commonStockSharesOutstanding": "399703684", "intangibleAssetsExcludingGoodwill": "396443000", "cashAndCashEquivalentsAtCarryingValue": "117796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-63357000", "operatingCashflow": "25208000", "capitalExpenditures": "12416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16931000", "cashflowFromInvestment": "-12416000", "stockBasedCompensation": "9176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229298000, "cost_of_revenue": 60939000, "gross_profit": 168359000, "research_and_development": null, "selling_general_admin": 97253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50046000, "depreciation_amortisation": 21084000, "ebitda": 71130000, "interest_expense": 32255000, "interest_income": null, "other_non_operating": null, "pretax_income": -13053000, "tax_provision": 5395000, "effective_tax_rate": null, "net_income": -18403000, "net_income_continuing_ops": -18448000, "net_income_to_common": -18403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117796000, "short_term_investments": 3985000, "net_receivables": 196586000, "inventory": 17505000, "other_current_assets": null, "total_current_assets": 340854000, "net_ppe": null, "goodwill": 1499869000, "intangible_assets": 396443000, "goodwill_and_intangibles": 1896312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2163904000, "total_assets": 2504758000, "short_term_debt": 9310000, "accounts_payable": 94072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407639000, "long_term_debt": 1380386000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1489621999, "total_liabilities": 1897261000, "total_debt": 1389696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1302124000, "total_equity": 559282000, "shares_outstanding": 399703684, "operating_cash_flow": 25208000, "stock_based_compensation": 9176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16931000, "free_cash_flow": 37624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50046000", "ebitda": "71130000", "netIncome": "-18403000", "grossProfit": "168359000", "depreciation": "None", "totalRevenue": "229298000", "costOfRevenue": "60939000", "interestIncome": "None", "incomeBeforeTax": "-13053000", "interestExpense": "32255000", "operatingIncome": "3938000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5395000", "reportedCurrency": "USD", "netInterestIncome": "-32255000", "nonInterestIncome": "None", "operatingExpenses": "164421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21084000", "sellingGeneralAndAdministrative": "97253000", "netIncomeFromContinuingOperations": "-18448000" }, "balance": { "goodwill": "1499869000", "inventory": "17505000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2504758000", "longTermDebt": "1380386000", "shortTermDebt": "9310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "396443000", "reportedCurrency": "USD", "retainedEarnings": "-1302124000", "totalLiabilities": "1897261000", "otherCurrentAssets": "22487000", "totalCurrentAssets": "340854000", "currentLongTermDebt": "None", "longTermInvestments": "14580000", "shortTermInvestments": "3985000", "currentNetReceivables": "196586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2163904000", "currentAccountsPayable": "94072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216575000", "shortLongTermDebtTotal": "1431054000", "totalShareholderEquity": "559282000", "capitalLeaseObligations": "50668000", "otherCurrentLiabilities": "129562000", "totalCurrentLiabilities": "407639000", "otherNonCurrentLiabilities": "4222000", "totalNonCurrentLiabilities": "1489621999", "cashAndShortTermInvestments": "117796000", "commonStockSharesOutstanding": "399703684", "intangibleAssetsExcludingGoodwill": "396443000", "cashAndCashEquivalentsAtCarryingValue": "117796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-63357000", "operatingCashflow": "25208000", "capitalExpenditures": "12416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16931000", "cashflowFromInvestment": "-12416000", "stockBasedCompensation": "9176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21084000", "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": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "income_statement": { "revenue": 225675000, "cost_of_revenue": 63354000, "gross_profit": 162321000, "ebit": 30295000, "ebitda": 51095000, "pretax_income": -1388000, "tax_provision": 2889000, "net_income": -4063000, "net_income_to_common": -4063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125582000, "total_current_assets": 285330000, "total_assets": 2468663000, "short_term_debt": 9893000, "long_term_debt": 1414549000, "total_debt": 1424442000, "total_liabilities": 1845027000, "total_equity": 575376000, "shares_outstanding": 398826412, "goodwill_and_intangibles": 1911024000 }, "cash_flow": { "operating_cash_flow": 41868000, "capital_expenditure": 13927000, "free_cash_flow": 55795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267517, "ticker_id": 1725, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:48.677451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30295000", "ebitda": "51095000", "netIncome": "-4063000", "grossProfit": "162321000", "depreciation": "None", "totalRevenue": "225675000", "costOfRevenue": "63354000", "interestIncome": "None", "incomeBeforeTax": "-1388000", "interestExpense": "31683000", "operatingIncome": "33466000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2889000", "reportedCurrency": "USD", "netInterestIncome": "-31683000", "nonInterestIncome": "None", "operatingExpenses": "128855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3171000", "costofGoodsAndServicesSold": "63354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20800000", "sellingGeneralAndAdministrative": "107723000", "netIncomeFromContinuingOperations": "-4277000" }, "balance": { "goodwill": "1501190000", "inventory": "16631000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2468663000", "longTermDebt": "1414549000", "shortTermDebt": "9893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "409834000", "reportedCurrency": "USD", "retainedEarnings": "-1283721000", "totalLiabilities": "1845027000", "otherCurrentAssets": "21177000", "totalCurrentAssets": "285330000", "currentLongTermDebt": "None", "longTermInvestments": "14991000", "shortTermInvestments": "6306000", "currentNetReceivables": "132264999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183333000", "currentAccountsPayable": "90540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176713000", "shortLongTermDebtTotal": "1466646000", "totalShareholderEquity": "575376000", "capitalLeaseObligations": "52097000", "otherCurrentLiabilities": "35408000", "totalCurrentLiabilities": "319462000", "otherNonCurrentLiabilities": "4976000", "totalNonCurrentLiabilities": "1525565000", "cashAndShortTermInvestments": "125582000", "commonStockSharesOutstanding": "398826412", "intangibleAssetsExcludingGoodwill": "409834000", "cashAndCashEquivalentsAtCarryingValue": "125582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5086000", "operatingCashflow": "41868000", "capitalExpenditures": "13927000", "changeInReceivables": "12427000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24535000", "cashflowFromInvestment": "-13927000", "stockBasedCompensation": "11877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3406000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225675000, "cost_of_revenue": 63354000, "gross_profit": 162321000, "research_and_development": null, "selling_general_admin": 107723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30295000, "depreciation_amortisation": 20800000, "ebitda": 51095000, "interest_expense": 31683000, "interest_income": null, "other_non_operating": null, "pretax_income": -1388000, "tax_provision": 2889000, "effective_tax_rate": null, "net_income": -4063000, "net_income_continuing_ops": -4277000, "net_income_to_common": -4063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125582000, "short_term_investments": 6306000, "net_receivables": 132264999, "inventory": 16631000, "other_current_assets": null, "total_current_assets": 285330000, "net_ppe": null, "goodwill": 1501190000, "intangible_assets": 409834000, "goodwill_and_intangibles": 1911024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2183333000, "total_assets": 2468663000, "short_term_debt": 9893000, "accounts_payable": 90540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319462000, "long_term_debt": 1414549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1525565000, "total_liabilities": 1845027000, "total_debt": 1424442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1283721000, "total_equity": 575376000, "shares_outstanding": 398826412, "operating_cash_flow": 41868000, "stock_based_compensation": 11877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24535000, "free_cash_flow": 55795000, "net_change_in_cash": 3406000 }, "raw_data": { "income": { "ebit": "30295000", "ebitda": "51095000", "netIncome": "-4063000", "grossProfit": "162321000", "depreciation": "None", "totalRevenue": "225675000", "costOfRevenue": "63354000", "interestIncome": "None", "incomeBeforeTax": "-1388000", "interestExpense": "31683000", "operatingIncome": "33466000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2889000", "reportedCurrency": "USD", "netInterestIncome": "-31683000", "nonInterestIncome": "None", "operatingExpenses": "128855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3171000", "costofGoodsAndServicesSold": "63354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20800000", "sellingGeneralAndAdministrative": "107723000", "netIncomeFromContinuingOperations": "-4277000" }, "balance": { "goodwill": "1501190000", "inventory": "16631000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "2468663000", "longTermDebt": "1414549000", "shortTermDebt": "9893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "409834000", "reportedCurrency": "USD", "retainedEarnings": "-1283721000", "totalLiabilities": "1845027000", "otherCurrentAssets": "21177000", "totalCurrentAssets": "285330000", "currentLongTermDebt": "None", "longTermInvestments": "14991000", "shortTermInvestments": "6306000", "currentNetReceivables": "132264999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183333000", "currentAccountsPayable": "90540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176713000", "shortLongTermDebtTotal": "1466646000", "totalShareholderEquity": "575376000", "capitalLeaseObligations": "52097000", "otherCurrentLiabilities": "35408000", "totalCurrentLiabilities": "319462000", "otherNonCurrentLiabilities": "4976000", "totalNonCurrentLiabilities": "1525565000", "cashAndShortTermInvestments": "125582000", "commonStockSharesOutstanding": "398826412", "intangibleAssetsExcludingGoodwill": "409834000", "cashAndCashEquivalentsAtCarryingValue": "125582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5086000", "operatingCashflow": "41868000", "capitalExpenditures": "13927000", "changeInReceivables": "12427000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24535000", "cashflowFromInvestment": "-13927000", "stockBasedCompensation": "11877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3406000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2993000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }