{ "ticker": { "uuid": "6d235d99-746f-4a37-b919-9b7e47e631f4", "symbol": "DORM", "name": "Dorman Products Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/6d235d99-746f-4a37-b919-9b7e47e631f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d235d99-746f-4a37-b919-9b7e47e631f4/" }, "ticker_metadata": { "id": 5709, "uuid": "6d235d99-746f-4a37-b919-9b7e47e631f4", "symbol": "DORM", "name": "Dorman Products Inc", "asset_type": "equity", "market_cap": 3703075000, "stock_exchange_id": 2, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Dorman Products, Inc. supplies replacement parts and fasteners for passenger cars, light trucks and heavy duty trucks to the automotive aftermarket industry in the United States, Canada, Mexico, Europe, the Middle East and Australia. The company is headquartered in Colmar, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6d235d99-746f-4a37-b919-9b7e47e631f4", "symbol": "DORM", "name": "Dorman Products Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/6d235d99-746f-4a37-b919-9b7e47e631f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d235d99-746f-4a37-b919-9b7e47e631f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.19, "quality": 0.67, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 127.03, "market_cap": 3864633690, "pe_ratio": 20.3145, "earnings_yield": 0.0492, "ebitda_to_ev": 0.0792, "shareholder_yield": 0, "roe": 0.1297, "piotroski_f_score": 8, "momentum_12_1": -0.0201, "volatility_252d": 0.3841 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.634325+00:00", "batch_id": "" }, "size": { "price_close": 127.03, "market_cap": 3864633690, "market_cap_usd": 3864633690, "enterprise_value": 4261589690, "shares_outstanding": 30423000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.3145, "pb_ratio": 2.6349, "ptbv_ratio": 4.6698, "ps_ratio": 1.7963, "pcf_ratio": 36.4052, "pfcf_ratio": 27.2947, "ev_ebitda": 12.627, "ev_ebit": 15.1329, "ev_sales": 1.9808, "ev_fcf": 30.0983, "earnings_yield": 0.0492, "fcf_yield": 0.0332, "price_to_sales": 1.7963, "price_to_book": 2.6349, "price_to_cashflow": 36.4052, "ebitda_to_ev": 0.0792, "sales_yield": 0.5048 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4067, "operating_margin": 0.1309, "net_margin": 0.0884, "ebitda_margin": 0.1569, "fcf_margin": 0.0658, "roe": 0.1297, "roa": 0.0781, "roic": 0.1116, "roc_greenblatt": null, "asset_turnover": 0.8835, "cash_conversion": 0.7443, "accruals_ratio": 0.0345, "sbc_to_revenue": 0.0093, "piotroski_f_score": 8, "altman_z_score": 4.9344, "earnings_stability_5y": 0.3659, "revenue_stability_5y": 0.2865, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3593, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6603, "net_debt_to_ebitda": 1.1762, "debt_to_assets": 0.1807, "interest_coverage": 10.4207, "current_ratio": 3.2924, "quick_ratio": 1.2786, "net_debt": 396956000, "local_beta": 0.0002, "volatility_252d": 0.3841, "volatility_60d": 0.8021, "max_drawdown_12m": -0.3835, "risk_adjusted_momentum": -0.0522 }, "growth": { "revenue_growth_1y": 0.0504, "revenue_growth_3y_cagr": 0.0711, "revenue_growth_5y_cagr": 0.1428, "eps_growth_1y": -0.1138, "eps_growth_3y_cagr": 0.1888, "eps_growth_5y_cagr": 0.1382, "fcf_growth_1y": -0.4755, "book_value_growth_1y": 0.1494, "revenue_growth": 0.0504, "earnings_growth": -0.1138 }, "momentum": { "price_return_1m": 0.0234, "price_return_3m": 0.1619, "price_return_6m": 0.0032, "price_return_9m": -0.2239, "price_return_12m": 0.0028, "price_return_12m_ex1m": -0.0201, "momentum_6m": 0.0032, "momentum_12m": 0.0028, "momentum_12_1": -0.0201, "distance_from_52w_high": -0.2239, "distance_from_52w_low": 0.259, "relative_strength": -0.1551 }, "raw_ttm": { "revenue_ttm": 2151397000, "gross_profit_ttm": 874923000, "ebit_ttm": 281610000, "ebitda_ttm": 337497000, "net_income_ttm": 190240000, "eps_diluted_ttm": 6.2532, "operating_cash_flow_ttm": 106155998, "capital_expenditure_ttm": 35432998, "fcf_ttm": 141588996, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27024000, "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_current_liabilities": 448125000, "net_ppe": null, "total_assets": 2435131000, "total_debt": 440012000, "total_equity": 1466703000, "net_working_capital": 1021719000, "book_value_per_share": 48.2103, "retained_earnings": 1337092000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 827584000, "tangible_book_per_share": 27.2026 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 54, "rank_pb": 59, "rank_ptbv": 67, "rank_ps": 44, "rank_pcf": 90, "rank_ev_ebitda": 54, "rank_ev_ebit": 57, "rank_earnings_yield": 54, "rank_fcf_yield": 75, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 33, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 56, "rank_fcf_margin": 77, "rank_piotroski": 3, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 67 }, "composites": { "value_composite": 81, "quality_composite": 33, "momentum_composite": 78, "growth_composite": 76, "yield_composite": 77, "svqf_composite": 77, "vc1_composite": 78, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.3568, "os_score": 0.14, "value_percentile": 0.19, "quality_percentile": 0.67, "momentum_percentile": 0.22, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 79, "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": 934, "ticker_id": 5709, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.634325+00:00", "batch_id": "", "os_score_delta": null, "price_close": 127.03, "market_cap": 3864633690, "market_cap_usd": 3864633690, "enterprise_value": 4261589690, "shares_outstanding": 30423000, "fx_rate_to_usd": null, "pe_ratio": 20.31451687, "pb_ratio": 2.63491224, "ptbv_ratio": 4.66977816, "ps_ratio": 1.79633684, "pcf_ratio": 36.40523157, "pfcf_ratio": 27.29473193, "ev_ebitda": 12.62704466, "ev_ebit": 15.13294872, "ev_sales": 1.98084765, "ev_fcf": 30.09831138, "earnings_yield": 0.04922588, "fcf_yield": 0.03322446, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.40667668, "operating_margin": 0.13089634, "net_margin": 0.08842626, "ebitda_margin": 0.15687342, "fcf_margin": 0.06581258, "roe": 0.12970588, "roa": 0.07812311, "roic": 0.1115975, "roc_greenblatt": null, "asset_turnover": 0.88348307, "cash_conversion": 0.74426512, "accruals_ratio": 0.03452956, "sbc_to_revenue": 0.00934695, "debt_to_equity": 0.66027546, "net_debt_to_ebitda": 1.17617638, "debt_to_assets": 0.18069336, "interest_coverage": 10.42073712, "current_ratio": 3.29238494, "quick_ratio": 1.27861199, "net_debt": 396956000, "revenue_growth_1y": 0.05039039, "revenue_growth_3y_cagr": 0.07107399, "revenue_growth_5y_cagr": 0.14283866, "eps_growth_1y": -0.11384799, "eps_growth_3y_cagr": 0.18876825, "eps_growth_5y_cagr": 0.13824941, "fcf_growth_1y": -0.4755089, "book_value_growth_1y": 0.14937348, "piotroski_f_score": 8, "altman_z_score": 4.93443131, "earnings_stability_5y": 0.365908, "revenue_stability_5y": 0.286475, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0233626, "price_return_3m": 0.16189518, "price_return_6m": 0.00315881, "price_return_9m": -0.22386509, "price_return_12m": 0.00284203, "price_return_12m_ex1m": -0.0200521, "distance_from_52w_high": -0.22386509, "distance_from_52w_low": 0.25896928, "relative_strength": -0.15509902, "local_beta": 0.0002, "volatility_252d": 0.384092, "volatility_60d": 0.802101, "max_drawdown_12m": -0.38351561, "revenue_ttm": 2151397000, "gross_profit_ttm": 874923000, "ebit_ttm": 281610000, "ebitda_ttm": 337497000, "net_income_ttm": 190240000, "eps_diluted_ttm": 6.25316372, "operating_cash_flow_ttm": 106155998, "capital_expenditure_ttm": 35432998, "fcf_ttm": 141588996, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27024000, "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_current_liabilities": 448125000, "net_ppe": null, "total_assets": 2435131000, "total_debt": 440012000, "total_equity": 1466703000, "net_working_capital": 1021719000, "book_value_per_share": 48.21033429, "retained_earnings": 1337092000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 827584000, "tangible_book_per_share": 27.202577, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 54, "rank_pb": 59, "rank_ptbv": 67, "rank_ps": 44, "rank_pcf": 90, "rank_ev_ebitda": 54, "rank_ev_ebit": 57, "rank_earnings_yield": 54, "rank_fcf_yield": 75, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 33, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 56, "rank_fcf_margin": 77, "rank_piotroski": 3, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 67, "value_composite": 81, "quality_composite": 33, "momentum_composite": 78, "growth_composite": 76, "yield_composite": 77, "svqf_composite": 77, "vc1_composite": 78, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 79, "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": 127.03, "os": 0.14, "value": 0.19, "quality": 0.67, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 20.3145, "earnings_yield": 0.0492, "shareholder_yield": 0, "roe": 0.1297, "momentum_12_1": -0.0201, "complete_fields": { "id": 934, "ticker_id": 5709, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:19.634325+00:00", "batch_id": "", "os_score_delta": null, "price_close": 127.03, "market_cap": 3864633690, "market_cap_usd": 3864633690, "enterprise_value": 4261589690, "shares_outstanding": 30423000, "fx_rate_to_usd": null, "pe_ratio": 20.31451687, "pb_ratio": 2.63491224, "ptbv_ratio": 4.66977816, "ps_ratio": 1.79633684, "pcf_ratio": 36.40523157, "pfcf_ratio": 27.29473193, "ev_ebitda": 12.62704466, "ev_ebit": 15.13294872, "ev_sales": 1.98084765, "ev_fcf": 30.09831138, "earnings_yield": 0.04922588, "fcf_yield": 0.03322446, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.40667668, "operating_margin": 0.13089634, "net_margin": 0.08842626, "ebitda_margin": 0.15687342, "fcf_margin": 0.06581258, "roe": 0.12970588, "roa": 0.07812311, "roic": 0.1115975, "roc_greenblatt": null, "asset_turnover": 0.88348307, "cash_conversion": 0.74426512, "accruals_ratio": 0.03452956, "sbc_to_revenue": 0.00934695, "debt_to_equity": 0.66027546, "net_debt_to_ebitda": 1.17617638, "debt_to_assets": 0.18069336, "interest_coverage": 10.42073712, "current_ratio": 3.29238494, "quick_ratio": 1.27861199, "net_debt": 396956000, "revenue_growth_1y": 0.05039039, "revenue_growth_3y_cagr": 0.07107399, "revenue_growth_5y_cagr": 0.14283866, "eps_growth_1y": -0.11384799, "eps_growth_3y_cagr": 0.18876825, "eps_growth_5y_cagr": 0.13824941, "fcf_growth_1y": -0.4755089, "book_value_growth_1y": 0.14937348, "piotroski_f_score": 8, "altman_z_score": 4.93443131, "earnings_stability_5y": 0.365908, "revenue_stability_5y": 0.286475, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0233626, "price_return_3m": 0.16189518, "price_return_6m": 0.00315881, "price_return_9m": -0.22386509, "price_return_12m": 0.00284203, "price_return_12m_ex1m": -0.0200521, "distance_from_52w_high": -0.22386509, "distance_from_52w_low": 0.25896928, "relative_strength": -0.15509902, "local_beta": 0.0002, "volatility_252d": 0.384092, "volatility_60d": 0.802101, "max_drawdown_12m": -0.38351561, "revenue_ttm": 2151397000, "gross_profit_ttm": 874923000, "ebit_ttm": 281610000, "ebitda_ttm": 337497000, "net_income_ttm": 190240000, "eps_diluted_ttm": 6.25316372, "operating_cash_flow_ttm": 106155998, "capital_expenditure_ttm": 35432998, "fcf_ttm": 141588996, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27024000, "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_current_liabilities": 448125000, "net_ppe": null, "total_assets": 2435131000, "total_debt": 440012000, "total_equity": 1466703000, "net_working_capital": 1021719000, "book_value_per_share": 48.21033429, "retained_earnings": 1337092000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 827584000, "tangible_book_per_share": 27.202577, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 54, "rank_pb": 59, "rank_ptbv": 67, "rank_ps": 44, "rank_pcf": 90, "rank_ev_ebitda": 54, "rank_ev_ebit": 57, "rank_earnings_yield": 54, "rank_fcf_yield": 75, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 33, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 56, "rank_fcf_margin": 77, "rank_piotroski": 3, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 67, "value_composite": 81, "quality_composite": 33, "momentum_composite": 78, "growth_composite": 76, "yield_composite": 77, "svqf_composite": 77, "vc1_composite": 78, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 79, "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "ebit": 304020000, "ebitda": 359752000, "pretax_income": 275445000, "tax_provision": 71251000, "net_income": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 439913000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 901492000 }, "cash_flow": { "operating_cash_flow": 113634000, "capital_expenditure": 37969000, "free_cash_flow": 151603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58381, "ticker_id": 5709, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304020000", "ebitda": "359752000", "netIncome": "204194000", "grossProfit": "876157000", "depreciation": "None", "totalRevenue": "2130319000", "costOfRevenue": "1254162000", "interestIncome": "None", "incomeBeforeTax": "275445000", "interestExpense": "28575000", "operatingIncome": "357699000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71251000", "reportedCurrency": "USD", "netInterestIncome": "-28575000", "nonInterestIncome": "None", "operatingExpenses": "518457999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55732000", "sellingGeneralAndAdministrative": "541484000", "netIncomeFromContinuingOperations": "204194000" }, "balance": { "goodwill": "644413000", "inventory": "959019000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "2493078000", "longTermDebt": "402413000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "257079000", "reportedCurrency": "USD", "retainedEarnings": "1344183000", "totalLiabilities": "1016003000", "otherCurrentAssets": "33819000", "totalCurrentAssets": "1521526000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971551999", "currentAccountsPayable": "185125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633049000", "totalShareholderEquity": "1477075000", "capitalLeaseObligations": "96568000", "otherCurrentLiabilities": "270202000", "totalCurrentLiabilities": "492827000", "otherNonCurrentLiabilities": "20218000", "totalNonCurrentLiabilities": "523176000", "cashAndShortTermInvestments": "49436000", "commonStockSharesOutstanding": "30756000", "intangibleAssetsExcludingGoodwill": "257079000", "cashAndCashEquivalentsAtCarryingValue": "49436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-250373000", "operatingCashflow": "113634000", "capitalExpenditures": "37969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83689000", "cashflowFromInvestment": "-37969000", "stockBasedCompensation": "19635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2130319000, "cost_of_revenue": 1254162000, "gross_profit": 876157000, "research_and_development": null, "selling_general_admin": 541484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304020000, "depreciation_amortisation": 55732000, "ebitda": 359752000, "interest_expense": 28575000, "interest_income": null, "other_non_operating": null, "pretax_income": 275445000, "tax_provision": 71251000, "effective_tax_rate": null, "net_income": 204194000, "net_income_continuing_ops": 204194000, "net_income_to_common": 204194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49436000, "short_term_investments": null, "net_receivables": 479252000, "inventory": 959019000, "other_current_assets": null, "total_current_assets": 1521526000, "net_ppe": null, "goodwill": 644413000, "intangible_assets": 257079000, "goodwill_and_intangibles": 901492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 971551999, "total_assets": 2493078000, "short_term_debt": 37500000, "accounts_payable": 185125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492827000, "long_term_debt": 402413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 523176000, "total_liabilities": 1016003000, "total_debt": 439913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1344183000, "total_equity": 1477075000, "shares_outstanding": 30756000, "operating_cash_flow": 113634000, "stock_based_compensation": 19635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37969000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83689000, "free_cash_flow": 151603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304020000", "ebitda": "359752000", "netIncome": "204194000", "grossProfit": "876157000", "depreciation": "None", "totalRevenue": "2130319000", "costOfRevenue": "1254162000", "interestIncome": "None", "incomeBeforeTax": "275445000", "interestExpense": "28575000", "operatingIncome": "357699000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "71251000", "reportedCurrency": "USD", "netInterestIncome": "-28575000", "nonInterestIncome": "None", "operatingExpenses": "518457999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55732000", "sellingGeneralAndAdministrative": "541484000", "netIncomeFromContinuingOperations": "204194000" }, "balance": { "goodwill": "644413000", "inventory": "959019000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "2493078000", "longTermDebt": "402413000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "257079000", "reportedCurrency": "USD", "retainedEarnings": "1344183000", "totalLiabilities": "1016003000", "otherCurrentAssets": "33819000", "totalCurrentAssets": "1521526000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971551999", "currentAccountsPayable": "185125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633049000", "totalShareholderEquity": "1477075000", "capitalLeaseObligations": "96568000", "otherCurrentLiabilities": "270202000", "totalCurrentLiabilities": "492827000", "otherNonCurrentLiabilities": "20218000", "totalNonCurrentLiabilities": "523176000", "cashAndShortTermInvestments": "49436000", "commonStockSharesOutstanding": "30756000", "intangibleAssetsExcludingGoodwill": "257079000", "cashAndCashEquivalentsAtCarryingValue": "49436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-250373000", "operatingCashflow": "113634000", "capitalExpenditures": "37969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83689000", "cashflowFromInvestment": "-37969000", "stockBasedCompensation": "19635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40591000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55732000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 2009197000, "cost_of_revenue": 1202838000, "gross_profit": 806359000, "ebit": 295979000, "ebitda": 352679000, "pretax_income": 256252000, "tax_provision": 66248000, "net_income": 190004000, "net_income_to_common": 190004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57137000, "total_current_assets": 1369760000, "total_assets": 2424521000, "short_term_debt": 28125000, "long_term_debt": 439513000, "total_debt": 467638000, "total_liabilities": 1131051000, "total_equity": 1293470000, "shares_outstanding": 30956000, "goodwill_and_intangibles": 721099000 }, "cash_flow": { "operating_cash_flow": 231047000, "capital_expenditure": 39421000, "free_cash_flow": 270468000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58386, "ticker_id": 5709, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295979000", "ebitda": "352679000", "netIncome": "190004000", "grossProfit": "806359000", "depreciation": "None", "totalRevenue": "2009197000", "costOfRevenue": "1202838000", "interestIncome": "None", "incomeBeforeTax": "256252000", "interestExpense": "39727000", "operatingIncome": "292909000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "66248000", "reportedCurrency": "USD", "netInterestIncome": "-39727000", "nonInterestIncome": "None", "operatingExpenses": "513450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1202838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56700000", "sellingGeneralAndAdministrative": "513450000", "netIncomeFromContinuingOperations": "190004000" }, "balance": { "goodwill": "442886000", "inventory": "707977000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2424521000", "longTermDebt": "439513000", "shortTermDebt": "28125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "278213000", "reportedCurrency": "USD", "retainedEarnings": "1180862000", "totalLiabilities": "1131051000", "otherCurrentAssets": "30859000", "totalCurrentAssets": "1369760000", "currentLongTermDebt": "42085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054761000", "currentAccountsPayable": "231814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "572780000", "totalShareholderEquity": "1293470000", "capitalLeaseObligations": "105142000", "otherCurrentLiabilities": "303863000", "totalCurrentLiabilities": "563802000", "otherNonCurrentLiabilities": "18894000", "totalNonCurrentLiabilities": "567249000", "cashAndShortTermInvestments": "57137000", "commonStockSharesOutstanding": "30956000", "intangibleAssetsExcludingGoodwill": "278213000", "cashAndCashEquivalentsAtCarryingValue": "57137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-72087000", "operatingCashflow": "231047000", "capitalExpenditures": "39421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170979000", "cashflowFromInvestment": "-39321000", "stockBasedCompensation": "15012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2009197000, "cost_of_revenue": 1202838000, "gross_profit": 806359000, "research_and_development": 32100000, "selling_general_admin": 513450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295979000, "depreciation_amortisation": 56700000, "ebitda": 352679000, "interest_expense": 39727000, "interest_income": null, "other_non_operating": null, "pretax_income": 256252000, "tax_provision": 66248000, "effective_tax_rate": null, "net_income": 190004000, "net_income_continuing_ops": 190004000, "net_income_to_common": 190004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57137000, "short_term_investments": null, "net_receivables": 573787000, "inventory": 707977000, "other_current_assets": null, "total_current_assets": 1369760000, "net_ppe": null, "goodwill": 442886000, "intangible_assets": 278213000, "goodwill_and_intangibles": 721099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054761000, "total_assets": 2424521000, "short_term_debt": 28125000, "accounts_payable": 231814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563802000, "long_term_debt": 439513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567249000, "total_liabilities": 1131051000, "total_debt": 467638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1180862000, "total_equity": 1293470000, "shares_outstanding": 30956000, "operating_cash_flow": 231047000, "stock_based_compensation": 15012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170979000, "free_cash_flow": 270468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295979000", "ebitda": "352679000", "netIncome": "190004000", "grossProfit": "806359000", "depreciation": "None", "totalRevenue": "2009197000", "costOfRevenue": "1202838000", "interestIncome": "None", "incomeBeforeTax": "256252000", "interestExpense": "39727000", "operatingIncome": "292909000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "66248000", "reportedCurrency": "USD", "netInterestIncome": "-39727000", "nonInterestIncome": "None", "operatingExpenses": "513450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1202838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56700000", "sellingGeneralAndAdministrative": "513450000", "netIncomeFromContinuingOperations": "190004000" }, "balance": { "goodwill": "442886000", "inventory": "707977000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2424521000", "longTermDebt": "439513000", "shortTermDebt": "28125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "278213000", "reportedCurrency": "USD", "retainedEarnings": "1180862000", "totalLiabilities": "1131051000", "otherCurrentAssets": "30859000", "totalCurrentAssets": "1369760000", "currentLongTermDebt": "42085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054761000", "currentAccountsPayable": "231814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "572780000", "totalShareholderEquity": "1293470000", "capitalLeaseObligations": "105142000", "otherCurrentLiabilities": "303863000", "totalCurrentLiabilities": "563802000", "otherNonCurrentLiabilities": "18894000", "totalNonCurrentLiabilities": "567249000", "cashAndShortTermInvestments": "57137000", "commonStockSharesOutstanding": "30956000", "intangibleAssetsExcludingGoodwill": "278213000", "cashAndCashEquivalentsAtCarryingValue": "57137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-72087000", "operatingCashflow": "231047000", "capitalExpenditures": "39421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170979000", "cashflowFromInvestment": "-39321000", "stockBasedCompensation": "15012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80811000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56700000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 1929788000, "cost_of_revenue": 1244365000, "gross_profit": 685423000, "ebit": 216564000, "ebitda": 271293000, "pretax_income": 168503000, "tax_provision": 39244000, "net_income": 129259000, "net_income_to_common": 129259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36814000, "total_current_assets": 1233709000, "total_assets": 2292407000, "short_term_debt": 125302000, "long_term_debt": 467239000, "total_debt": 592541000, "total_liabilities": 1124204000, "total_equity": 1168203000, "shares_outstanding": 31533000, "goodwill_and_intangibles": 745445000 }, "cash_flow": { "operating_cash_flow": 208758000, "capital_expenditure": 43968000, "free_cash_flow": 252726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58391, "ticker_id": 5709, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216564000", "ebitda": "271293000", "netIncome": "129259000", "grossProfit": "685423000", "depreciation": "None", "totalRevenue": "1929788000", "costOfRevenue": "1244365000", "interestIncome": "None", "incomeBeforeTax": "168503000", "interestExpense": "48061000", "operatingIncome": "214760000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39244000", "reportedCurrency": "USD", "netInterestIncome": "-47175000", "nonInterestIncome": "None", "operatingExpenses": "470663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1244365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54729000", "sellingGeneralAndAdministrative": "478683000", "netIncomeFromContinuingOperations": "96811000" }, "balance": { "goodwill": "443889000", "inventory": "637375000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "2292407000", "longTermDebt": "467239000", "shortTermDebt": "125302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301556000", "reportedCurrency": "USD", "retainedEarnings": "1069435000", "totalLiabilities": "1124204000", "otherCurrentAssets": "32653000", "totalCurrentAssets": "1233709000", "currentLongTermDebt": "108385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526866999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058698000", "currentAccountsPayable": "176664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "683803000", "totalShareholderEquity": "1168203000", "capitalLeaseObligations": "91262000", "otherCurrentLiabilities": "245185000", "totalCurrentLiabilities": "547151000", "otherNonCurrentLiabilities": "9627000", "totalNonCurrentLiabilities": "577053000", "cashAndShortTermInvestments": "36814000", "commonStockSharesOutstanding": "31533000", "intangibleAssetsExcludingGoodwill": "301556000", "cashAndCashEquivalentsAtCarryingValue": "36814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "118606000", "operatingCashflow": "208758000", "capitalExpenditures": "43968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174109000", "cashflowFromInvestment": "-43901000", "stockBasedCompensation": "11484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1929788000, "cost_of_revenue": 1244365000, "gross_profit": 685423000, "research_and_development": 32300000, "selling_general_admin": 478683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216564000, "depreciation_amortisation": 54729000, "ebitda": 271293000, "interest_expense": 48061000, "interest_income": null, "other_non_operating": null, "pretax_income": 168503000, "tax_provision": 39244000, "effective_tax_rate": null, "net_income": 129259000, "net_income_continuing_ops": 96811000, "net_income_to_common": 129259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36814000, "short_term_investments": null, "net_receivables": 526866999, "inventory": 637375000, "other_current_assets": null, "total_current_assets": 1233709000, "net_ppe": null, "goodwill": 443889000, "intangible_assets": 301556000, "goodwill_and_intangibles": 745445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1058698000, "total_assets": 2292407000, "short_term_debt": 125302000, "accounts_payable": 176664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547151000, "long_term_debt": 467239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577053000, "total_liabilities": 1124204000, "total_debt": 592541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1069435000, "total_equity": 1168203000, "shares_outstanding": 31533000, "operating_cash_flow": 208758000, "stock_based_compensation": 11484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174109000, "free_cash_flow": 252726000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216564000", "ebitda": "271293000", "netIncome": "129259000", "grossProfit": "685423000", "depreciation": "None", "totalRevenue": "1929788000", "costOfRevenue": "1244365000", "interestIncome": "None", "incomeBeforeTax": "168503000", "interestExpense": "48061000", "operatingIncome": "214760000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39244000", "reportedCurrency": "USD", "netInterestIncome": "-47175000", "nonInterestIncome": "None", "operatingExpenses": "470663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1244365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54729000", "sellingGeneralAndAdministrative": "478683000", "netIncomeFromContinuingOperations": "96811000" }, "balance": { "goodwill": "443889000", "inventory": "637375000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "2292407000", "longTermDebt": "467239000", "shortTermDebt": "125302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301556000", "reportedCurrency": "USD", "retainedEarnings": "1069435000", "totalLiabilities": "1124204000", "otherCurrentAssets": "32653000", "totalCurrentAssets": "1233709000", "currentLongTermDebt": "108385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526866999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058698000", "currentAccountsPayable": "176664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "683803000", "totalShareholderEquity": "1168203000", "capitalLeaseObligations": "91262000", "otherCurrentLiabilities": "245185000", "totalCurrentLiabilities": "547151000", "otherNonCurrentLiabilities": "9627000", "totalNonCurrentLiabilities": "577053000", "cashAndShortTermInvestments": "36814000", "commonStockSharesOutstanding": "31533000", "intangibleAssetsExcludingGoodwill": "301556000", "cashAndCashEquivalentsAtCarryingValue": "36814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "118606000", "operatingCashflow": "208758000", "capitalExpenditures": "43968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174109000", "cashflowFromInvestment": "-43901000", "stockBasedCompensation": "11484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54729000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 1733749000, "cost_of_revenue": 1169299000, "gross_profit": 564450000, "ebit": 171783000, "ebitda": 216460000, "pretax_income": 156201000, "tax_provision": 34652000, "net_income": 121549000, "net_income_to_common": 121549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46034000, "total_current_assets": 1269120000, "total_assets": 2341786000, "short_term_debt": 267775000, "long_term_debt": 482464000, "total_debt": 750239000, "total_liabilities": 1299155000, "total_equity": 1042631000, "shares_outstanding": 31543000, "goodwill_and_intangibles": 765444000 }, "cash_flow": { "operating_cash_flow": 41688000, "capital_expenditure": 37883000, "free_cash_flow": 79571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58396, "ticker_id": 5709, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171783000", "ebitda": "216460000", "netIncome": "121549000", "grossProfit": "564450000", "depreciation": "None", "totalRevenue": "1733749000", "costOfRevenue": "1169299000", "interestIncome": "None", "incomeBeforeTax": "156201000", "interestExpense": "15582000", "operatingIncome": "171048000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34652000", "reportedCurrency": "USD", "netInterestIncome": "-15582000", "nonInterestIncome": "None", "operatingExpenses": "393402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24800000", "otherNonOperatingIncome": "735000", "costofGoodsAndServicesSold": "1169299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44677000", "sellingGeneralAndAdministrative": "393402000", "netIncomeFromContinuingOperations": "121549000" }, "balance": { "goodwill": "443035000", "inventory": "755901000", "commonStock": "314000", "currentDebt": "None", "investments": "None", "totalAssets": "2341786000", "longTermDebt": "482464000", "shortTermDebt": "267775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "322409000", "reportedCurrency": "USD", "retainedEarnings": "956870000", "totalLiabilities": "1299155000", "otherCurrentAssets": "39800000", "totalCurrentAssets": "1269120000", "currentLongTermDebt": "251863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1072666000", "currentAccountsPayable": "179819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148477000", "shortLongTermDebtTotal": "848460000", "totalShareholderEquity": "1042631000", "capitalLeaseObligations": "98221000", "otherCurrentLiabilities": "230701000", "totalCurrentLiabilities": "678295000", "otherNonCurrentLiabilities": "28349000", "totalNonCurrentLiabilities": "620860000", "cashAndShortTermInvestments": "46034000", "commonStockSharesOutstanding": "31543000", "intangibleAssetsExcludingGoodwill": "322409000", "cashAndCashEquivalentsAtCarryingValue": "46034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-133790000", "operatingCashflow": "41688000", "capitalExpenditures": "37883000", "changeInReceivables": "48479000", "changeInExchangeRate": "None", "cashflowFromFinancing": "472496000", "cashflowFromInvestment": "-526839000", "stockBasedCompensation": "9370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12655000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1733749000, "cost_of_revenue": 1169299000, "gross_profit": 564450000, "research_and_development": 24800000, "selling_general_admin": 393402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171783000, "depreciation_amortisation": 44677000, "ebitda": 216460000, "interest_expense": 15582000, "interest_income": null, "other_non_operating": null, "pretax_income": 156201000, "tax_provision": 34652000, "effective_tax_rate": null, "net_income": 121549000, "net_income_continuing_ops": 121549000, "net_income_to_common": 121549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46034000, "short_term_investments": null, "net_receivables": 427385000, "inventory": 755901000, "other_current_assets": null, "total_current_assets": 1269120000, "net_ppe": null, "goodwill": 443035000, "intangible_assets": 322409000, "goodwill_and_intangibles": 765444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1072666000, "total_assets": 2341786000, "short_term_debt": 267775000, "accounts_payable": 179819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678295000, "long_term_debt": 482464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 620860000, "total_liabilities": 1299155000, "total_debt": 750239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 956870000, "total_equity": 1042631000, "shares_outstanding": 31543000, "operating_cash_flow": 41688000, "stock_based_compensation": 9370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -526839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 472496000, "free_cash_flow": 79571000, "net_change_in_cash": -12655000 }, "raw_data": { "income": { "ebit": "171783000", "ebitda": "216460000", "netIncome": "121549000", "grossProfit": "564450000", "depreciation": "None", "totalRevenue": "1733749000", "costOfRevenue": "1169299000", "interestIncome": "None", "incomeBeforeTax": "156201000", "interestExpense": "15582000", "operatingIncome": "171048000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34652000", "reportedCurrency": "USD", "netInterestIncome": "-15582000", "nonInterestIncome": "None", "operatingExpenses": "393402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24800000", "otherNonOperatingIncome": "735000", "costofGoodsAndServicesSold": "1169299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44677000", "sellingGeneralAndAdministrative": "393402000", "netIncomeFromContinuingOperations": "121549000" }, "balance": { "goodwill": "443035000", "inventory": "755901000", "commonStock": "314000", "currentDebt": "None", "investments": "None", "totalAssets": "2341786000", "longTermDebt": "482464000", "shortTermDebt": "267775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "322409000", "reportedCurrency": "USD", "retainedEarnings": "956870000", "totalLiabilities": "1299155000", "otherCurrentAssets": "39800000", "totalCurrentAssets": "1269120000", "currentLongTermDebt": "251863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1072666000", "currentAccountsPayable": "179819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148477000", "shortLongTermDebtTotal": "848460000", "totalShareholderEquity": "1042631000", "capitalLeaseObligations": "98221000", "otherCurrentLiabilities": "230701000", "totalCurrentLiabilities": "678295000", "otherNonCurrentLiabilities": "28349000", "totalNonCurrentLiabilities": "620860000", "cashAndShortTermInvestments": "46034000", "commonStockSharesOutstanding": "31543000", "intangibleAssetsExcludingGoodwill": "322409000", "cashAndCashEquivalentsAtCarryingValue": "46034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-133790000", "operatingCashflow": "41688000", "capitalExpenditures": "37883000", "changeInReceivables": "48479000", "changeInExchangeRate": "None", "cashflowFromFinancing": "472496000", "cashflowFromInvestment": "-526839000", "stockBasedCompensation": "9370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12655000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44677000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 1345249000, "cost_of_revenue": 882333000, "gross_profit": 462916000, "ebit": 171928000, "ebitda": 207121000, "pretax_income": 169766000, "tax_provision": 38234000, "net_income": 131532000, "net_income_to_common": 131532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58782000, "total_current_assets": 1076582000, "total_assets": 1673119000, "short_term_debt": 249425000, "long_term_debt": null, "total_debt": 249425000, "total_liabilities": 740383000, "total_equity": 932736000, "shares_outstanding": 31961000, "goodwill_and_intangibles": 376141000 }, "cash_flow": { "operating_cash_flow": 100338000, "capital_expenditure": 19840000, "free_cash_flow": 120178000, "dividends_paid": 2455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58401, "ticker_id": 5709, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171928000", "ebitda": "207121000", "netIncome": "131532000", "grossProfit": "462916000", "depreciation": "None", "totalRevenue": "1345249000", "costOfRevenue": "882333000", "interestIncome": "None", "incomeBeforeTax": "169766000", "interestExpense": "2162000", "operatingIncome": "171551000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "38234000", "reportedCurrency": "USD", "netInterestIncome": "-2162000", "nonInterestIncome": "None", "operatingExpenses": "291365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23100000", "otherNonOperatingIncome": "377000", "costofGoodsAndServicesSold": "882333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35193000", "sellingGeneralAndAdministrative": "291365000", "netIncomeFromContinuingOperations": "131532000" }, "balance": { "goodwill": "197332000", "inventory": "531988000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "1673119000", "longTermDebt": "None", "shortTermDebt": "249425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "178809000", "reportedCurrency": "USD", "retainedEarnings": "856409000", "totalLiabilities": "740383000", "otherCurrentAssets": "13048000", "totalCurrentAssets": "1076582000", "currentLongTermDebt": "239360000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "472764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596537000", "currentAccountsPayable": "177389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "173893000", "shortLongTermDebtTotal": "301868000", "totalShareholderEquity": "932736000", "capitalLeaseObligations": "52443000", "otherCurrentLiabilities": "238234000", "totalCurrentLiabilities": "665048000", "otherNonCurrentLiabilities": "4916000", "totalNonCurrentLiabilities": "75335000", "cashAndShortTermInvestments": "58782000", "commonStockSharesOutstanding": "31961000", "intangibleAssetsExcludingGoodwill": "178809000", "cashAndCashEquivalentsAtCarryingValue": "58782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131532000", "profitLoss": "None", "dividendPayout": "2455000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-153823000", "operatingCashflow": "100338000", "capitalExpenditures": "19840000", "changeInReceivables": "10918000", "changeInExchangeRate": "None", "cashflowFromFinancing": "168235000", "cashflowFromInvestment": "-365323000", "stockBasedCompensation": "8228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1345249000, "cost_of_revenue": 882333000, "gross_profit": 462916000, "research_and_development": 23100000, "selling_general_admin": 291365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171928000, "depreciation_amortisation": 35193000, "ebitda": 207121000, "interest_expense": 2162000, "interest_income": null, "other_non_operating": null, "pretax_income": 169766000, "tax_provision": 38234000, "effective_tax_rate": null, "net_income": 131532000, "net_income_continuing_ops": 131532000, "net_income_to_common": 131532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58782000, "short_term_investments": null, "net_receivables": 472764000, "inventory": 531988000, "other_current_assets": null, "total_current_assets": 1076582000, "net_ppe": null, "goodwill": 197332000, "intangible_assets": 178809000, "goodwill_and_intangibles": 376141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 596537000, "total_assets": 1673119000, "short_term_debt": 249425000, "accounts_payable": 177389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665048000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75335000, "total_liabilities": 740383000, "total_debt": 249425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 856409000, "total_equity": 932736000, "shares_outstanding": 31961000, "operating_cash_flow": 100338000, "stock_based_compensation": 8228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -365323000, "dividends_paid": 2455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 168235000, "free_cash_flow": 120178000, "net_change_in_cash": -96750000 }, "raw_data": { "income": { "ebit": "171928000", "ebitda": "207121000", "netIncome": "131532000", "grossProfit": "462916000", "depreciation": "None", "totalRevenue": "1345249000", "costOfRevenue": "882333000", "interestIncome": "None", "incomeBeforeTax": "169766000", "interestExpense": "2162000", "operatingIncome": "171551000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "38234000", "reportedCurrency": "USD", "netInterestIncome": "-2162000", "nonInterestIncome": "None", "operatingExpenses": "291365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23100000", "otherNonOperatingIncome": "377000", "costofGoodsAndServicesSold": "882333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35193000", "sellingGeneralAndAdministrative": "291365000", "netIncomeFromContinuingOperations": "131532000" }, "balance": { "goodwill": "197332000", "inventory": "531988000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "1673119000", "longTermDebt": "None", "shortTermDebt": "249425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "178809000", "reportedCurrency": "USD", "retainedEarnings": "856409000", "totalLiabilities": "740383000", "otherCurrentAssets": "13048000", "totalCurrentAssets": "1076582000", "currentLongTermDebt": "239360000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "472764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596537000", "currentAccountsPayable": "177389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "173893000", "shortLongTermDebtTotal": "301868000", "totalShareholderEquity": "932736000", "capitalLeaseObligations": "52443000", "otherCurrentLiabilities": "238234000", "totalCurrentLiabilities": "665048000", "otherNonCurrentLiabilities": "4916000", "totalNonCurrentLiabilities": "75335000", "cashAndShortTermInvestments": "58782000", "commonStockSharesOutstanding": "31961000", "intangibleAssetsExcludingGoodwill": "178809000", "cashAndCashEquivalentsAtCarryingValue": "58782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131532000", "profitLoss": "None", "dividendPayout": "2455000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-153823000", "operatingCashflow": "100338000", "capitalExpenditures": "19840000", "changeInReceivables": "10918000", "changeInExchangeRate": "None", "cashflowFromFinancing": "168235000", "cashflowFromInvestment": "-365323000", "stockBasedCompensation": "8228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35193000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 1092748000, "cost_of_revenue": 709632000, "gross_profit": 383116000, "ebit": 136335000, "ebitda": 168642000, "pretax_income": 135736000, "tax_provision": 28866000, "net_income": 106870000, "net_income_to_common": 106870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155576000, "total_current_assets": 922931000, "total_assets": 1220661000, "short_term_debt": 5470000, "long_term_debt": null, "total_debt": 5470000, "total_liabilities": 367102000, "total_equity": 853559000, "shares_outstanding": 32372999, "goodwill_and_intangibles": 116287000 }, "cash_flow": { "operating_cash_flow": 151966000, "capital_expenditure": 15450000, "free_cash_flow": 167416000, "dividends_paid": 1184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58406, "ticker_id": 5709, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136335000", "ebitda": "168642000", "netIncome": "106870000", "grossProfit": "383116000", "depreciation": "None", "totalRevenue": "1092748000", "costOfRevenue": "709632000", "interestIncome": "None", "incomeBeforeTax": "135736000", "interestExpense": "599000", "operatingIncome": "133373000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "28866000", "reportedCurrency": "USD", "netInterestIncome": "-599000", "nonInterestIncome": "None", "operatingExpenses": "249743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20700000", "otherNonOperatingIncome": "2363000", "costofGoodsAndServicesSold": "709632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32307000", "sellingGeneralAndAdministrative": "249743000", "netIncomeFromContinuingOperations": "106870000" }, "balance": { "goodwill": "91080000", "inventory": "298719000", "commonStock": "322000", "currentDebt": "None", "investments": "None", "totalAssets": "1220661000", "longTermDebt": "None", "shortTermDebt": "5470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25207000", "reportedCurrency": "USD", "retainedEarnings": "789152000", "totalLiabilities": "367102000", "otherCurrentAssets": "7758000", "totalCurrentAssets": "922931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297730000", "currentAccountsPayable": "117878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "91009000", "shortLongTermDebtTotal": "37083000", "totalShareholderEquity": "853559000", "capitalLeaseObligations": "37083000", "otherCurrentLiabilities": "204767000", "totalCurrentLiabilities": "322645000", "otherNonCurrentLiabilities": "3555000", "totalNonCurrentLiabilities": "44457000", "cashAndShortTermInvestments": "155576000", "commonStockSharesOutstanding": "32372999", "intangibleAssetsExcludingGoodwill": "25207000", "cashAndCashEquivalentsAtCarryingValue": "155576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106870000", "profitLoss": "None", "dividendPayout": "1184000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12334000", "operatingCashflow": "151966000", "capitalExpenditures": "15450000", "changeInReceivables": "-67369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34485000", "cashflowFromInvestment": "-30258000", "stockBasedCompensation": "7586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1092748000, "cost_of_revenue": 709632000, "gross_profit": 383116000, "research_and_development": 20700000, "selling_general_admin": 249743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136335000, "depreciation_amortisation": 32307000, "ebitda": 168642000, "interest_expense": 599000, "interest_income": null, "other_non_operating": null, "pretax_income": 135736000, "tax_provision": 28866000, "effective_tax_rate": null, "net_income": 106870000, "net_income_continuing_ops": 106870000, "net_income_to_common": 106870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155576000, "short_term_investments": null, "net_receivables": 460878000, "inventory": 298719000, "other_current_assets": null, "total_current_assets": 922931000, "net_ppe": null, "goodwill": 91080000, "intangible_assets": 25207000, "goodwill_and_intangibles": 116287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297730000, "total_assets": 1220661000, "short_term_debt": 5470000, "accounts_payable": 117878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322645000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44457000, "total_liabilities": 367102000, "total_debt": 5470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 789152000, "total_equity": 853559000, "shares_outstanding": 32372999, "operating_cash_flow": 151966000, "stock_based_compensation": 7586000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30258000, "dividends_paid": 1184000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34485000, "free_cash_flow": 167416000, "net_change_in_cash": 87223000 }, "raw_data": { "income": { "ebit": "136335000", "ebitda": "168642000", "netIncome": "106870000", "grossProfit": "383116000", "depreciation": "None", "totalRevenue": "1092748000", "costOfRevenue": "709632000", "interestIncome": "None", "incomeBeforeTax": "135736000", "interestExpense": "599000", "operatingIncome": "133373000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "28866000", "reportedCurrency": "USD", "netInterestIncome": "-599000", "nonInterestIncome": "None", "operatingExpenses": "249743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20700000", "otherNonOperatingIncome": "2363000", "costofGoodsAndServicesSold": "709632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32307000", "sellingGeneralAndAdministrative": "249743000", "netIncomeFromContinuingOperations": "106870000" }, "balance": { "goodwill": "91080000", "inventory": "298719000", "commonStock": "322000", "currentDebt": "None", "investments": "None", "totalAssets": "1220661000", "longTermDebt": "None", "shortTermDebt": "5470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25207000", "reportedCurrency": "USD", "retainedEarnings": "789152000", "totalLiabilities": "367102000", "otherCurrentAssets": "7758000", "totalCurrentAssets": "922931000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297730000", "currentAccountsPayable": "117878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "91009000", "shortLongTermDebtTotal": "37083000", "totalShareholderEquity": "853559000", "capitalLeaseObligations": "37083000", "otherCurrentLiabilities": "204767000", "totalCurrentLiabilities": "322645000", "otherNonCurrentLiabilities": "3555000", "totalNonCurrentLiabilities": "44457000", "cashAndShortTermInvestments": "155576000", "commonStockSharesOutstanding": "32372999", "intangibleAssetsExcludingGoodwill": "25207000", "cashAndCashEquivalentsAtCarryingValue": "155576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106870000", "profitLoss": "None", "dividendPayout": "1184000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12334000", "operatingCashflow": "151966000", "capitalExpenditures": "15450000", "changeInReceivables": "-67369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34485000", "cashflowFromInvestment": "-30258000", "stockBasedCompensation": "7586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1184000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 991329000, "cost_of_revenue": 651504000, "gross_profit": 339825000, "ebit": 106038000, "ebitda": 131953000, "pretax_income": 105807000, "tax_provision": 22045000, "net_income": 83762000, "net_income_to_common": 83762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68353000, "total_current_assets": 754590000, "total_assets": 1041071999, "short_term_debt": 5348000, "long_term_debt": null, "total_debt": 5348000, "total_liabilities": 267488000, "total_equity": 773584000, "shares_outstanding": 32688000, "goodwill_and_intangibles": 95763000 }, "cash_flow": { "operating_cash_flow": 95306000, "capital_expenditure": 29560000, "free_cash_flow": 124866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58411, "ticker_id": 5709, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106038000", "ebitda": "131953000", "netIncome": "83762000", "grossProfit": "339825000", "depreciation": "None", "totalRevenue": "991329000", "costOfRevenue": "651504000", "interestIncome": "None", "incomeBeforeTax": "105807000", "interestExpense": "25894000", "operatingIncome": "105828000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22045000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "233997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25915000", "sellingGeneralAndAdministrative": "212697000", "netIncomeFromContinuingOperations": "83762000" }, "balance": { "goodwill": "74458000", "inventory": "280813000", "commonStock": "326000", "currentDebt": "None", "investments": "None", "totalAssets": "1041071999", "longTermDebt": "None", "shortTermDebt": "5348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21305000", "reportedCurrency": "USD", "retainedEarnings": "720653000", "totalLiabilities": "267488000", "otherCurrentAssets": "13614000", "totalCurrentAssets": "754590000", "currentLongTermDebt": "None", "longTermInvestments": "19300000", "shortTermInvestments": "None", "currentNetReceivables": "391810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286481999", "currentAccountsPayable": "90437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134035000", "shortLongTermDebtTotal": "35078000", "totalShareholderEquity": "773584000", "capitalLeaseObligations": "29730000", "otherCurrentLiabilities": "124717000", "totalCurrentLiabilities": "220502000", "otherNonCurrentLiabilities": "13297000", "totalNonCurrentLiabilities": "46985999", "cashAndShortTermInvestments": "68353000", "commonStockSharesOutstanding": "32688000", "intangibleAssetsExcludingGoodwill": "21305000", "cashAndCashEquivalentsAtCarryingValue": "68353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10956000", "operatingCashflow": "95306000", "capitalExpenditures": "29560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40851000", "cashflowFromInvestment": "-29560000", "stockBasedCompensation": "3077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 991329000, "cost_of_revenue": 651504000, "gross_profit": 339825000, "research_and_development": 21000000, "selling_general_admin": 212697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106038000, "depreciation_amortisation": 25915000, "ebitda": 131953000, "interest_expense": 25894000, "interest_income": null, "other_non_operating": null, "pretax_income": 105807000, "tax_provision": 22045000, "effective_tax_rate": null, "net_income": 83762000, "net_income_continuing_ops": 83762000, "net_income_to_common": 83762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68353000, "short_term_investments": null, "net_receivables": 391810000, "inventory": 280813000, "other_current_assets": null, "total_current_assets": 754590000, "net_ppe": null, "goodwill": 74458000, "intangible_assets": 21305000, "goodwill_and_intangibles": 95763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 286481999, "total_assets": 1041071999, "short_term_debt": 5348000, "accounts_payable": 90437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220502000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46985999, "total_liabilities": 267488000, "total_debt": 5348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 720653000, "total_equity": 773584000, "shares_outstanding": 32688000, "operating_cash_flow": 95306000, "stock_based_compensation": 3077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29560000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40851000, "free_cash_flow": 124866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106038000", "ebitda": "131953000", "netIncome": "83762000", "grossProfit": "339825000", "depreciation": "None", "totalRevenue": "991329000", "costOfRevenue": "651504000", "interestIncome": "None", "incomeBeforeTax": "105807000", "interestExpense": "25894000", "operatingIncome": "105828000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22045000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "233997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25915000", "sellingGeneralAndAdministrative": "212697000", "netIncomeFromContinuingOperations": "83762000" }, "balance": { "goodwill": "74458000", "inventory": "280813000", "commonStock": "326000", "currentDebt": "None", "investments": "None", "totalAssets": "1041071999", "longTermDebt": "None", "shortTermDebt": "5348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21305000", "reportedCurrency": "USD", "retainedEarnings": "720653000", "totalLiabilities": "267488000", "otherCurrentAssets": "13614000", "totalCurrentAssets": "754590000", "currentLongTermDebt": "None", "longTermInvestments": "19300000", "shortTermInvestments": "None", "currentNetReceivables": "391810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286481999", "currentAccountsPayable": "90437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134035000", "shortLongTermDebtTotal": "35078000", "totalShareholderEquity": "773584000", "capitalLeaseObligations": "29730000", "otherCurrentLiabilities": "124717000", "totalCurrentLiabilities": "220502000", "otherNonCurrentLiabilities": "13297000", "totalNonCurrentLiabilities": "46985999", "cashAndShortTermInvestments": "68353000", "commonStockSharesOutstanding": "32688000", "intangibleAssetsExcludingGoodwill": "21305000", "cashAndCashEquivalentsAtCarryingValue": "68353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10956000", "operatingCashflow": "95306000", "capitalExpenditures": "29560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40851000", "cashflowFromInvestment": "-29560000", "stockBasedCompensation": "3077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 973705000, "cost_of_revenue": 600424000, "gross_profit": 373281000, "ebit": 171143000, "ebitda": 199534000, "pretax_income": 171135000, "tax_provision": 37533000, "net_income": 133602000, "net_income_to_common": 133602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43458000, "total_current_assets": 631439000, "total_assets": 889356000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 161733000, "total_equity": 727623000, "shares_outstanding": 33207000, "goodwill_and_intangibles": 97770000 }, "cash_flow": { "operating_cash_flow": 78112000, "capital_expenditure": 26106000, "free_cash_flow": 104218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58416, "ticker_id": 5709, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171143000", "ebitda": "199534000", "netIncome": "133602000", "grossProfit": "373281000", "depreciation": "None", "totalRevenue": "973705000", "costOfRevenue": "600424000", "interestIncome": "None", "incomeBeforeTax": "171135000", "interestExpense": "0", "operatingIncome": "171143000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37533000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "202138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20100000", "otherNonOperatingIncome": "-8000", "costofGoodsAndServicesSold": "600424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28391000", "sellingGeneralAndAdministrative": "181738000", "netIncomeFromContinuingOperations": "133602000" }, "balance": { "goodwill": "72606000", "inventory": "270504000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "889356000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25164000", "reportedCurrency": "USD", "retainedEarnings": "679432000", "totalLiabilities": "161733000", "otherCurrentAssets": "5652000", "totalCurrentAssets": "631439000", "currentLongTermDebt": "None", "longTermInvestments": "18400000", "shortTermInvestments": "None", "currentNetReceivables": "400663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257917000", "currentAccountsPayable": "109096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98647000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "727623000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123043000", "totalCurrentLiabilities": "143389000", "otherNonCurrentLiabilities": "13550000", "totalNonCurrentLiabilities": "18344000", "cashAndShortTermInvestments": "43458000", "commonStockSharesOutstanding": "33207000", "intangibleAssetsExcludingGoodwill": "25164000", "cashAndCashEquivalentsAtCarryingValue": "43458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-46835000", "operatingCashflow": "78112000", "capitalExpenditures": "26106000", "changeInReceivables": "-66403000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46938000", "cashflowFromInvestment": "-59146000", "stockBasedCompensation": "3460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27972000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 973705000, "cost_of_revenue": 600424000, "gross_profit": 373281000, "research_and_development": 20100000, "selling_general_admin": 181738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171143000, "depreciation_amortisation": 28391000, "ebitda": 199534000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 171135000, "tax_provision": 37533000, "effective_tax_rate": null, "net_income": 133602000, "net_income_continuing_ops": 133602000, "net_income_to_common": 133602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43458000, "short_term_investments": null, "net_receivables": 400663000, "inventory": 270504000, "other_current_assets": null, "total_current_assets": 631439000, "net_ppe": null, "goodwill": 72606000, "intangible_assets": 25164000, "goodwill_and_intangibles": 97770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 257917000, "total_assets": 889356000, "short_term_debt": null, "accounts_payable": 109096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143389000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18344000, "total_liabilities": 161733000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 679432000, "total_equity": 727623000, "shares_outstanding": 33207000, "operating_cash_flow": 78112000, "stock_based_compensation": 3460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59146000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46938000, "free_cash_flow": 104218000, "net_change_in_cash": -27972000 }, "raw_data": { "income": { "ebit": "171143000", "ebitda": "199534000", "netIncome": "133602000", "grossProfit": "373281000", "depreciation": "None", "totalRevenue": "973705000", "costOfRevenue": "600424000", "interestIncome": "None", "incomeBeforeTax": "171135000", "interestExpense": "0", "operatingIncome": "171143000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37533000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "202138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20100000", "otherNonOperatingIncome": "-8000", "costofGoodsAndServicesSold": "600424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28391000", "sellingGeneralAndAdministrative": "181738000", "netIncomeFromContinuingOperations": "133602000" }, "balance": { "goodwill": "72606000", "inventory": "270504000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "889356000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25164000", "reportedCurrency": "USD", "retainedEarnings": "679432000", "totalLiabilities": "161733000", "otherCurrentAssets": "5652000", "totalCurrentAssets": "631439000", "currentLongTermDebt": "None", "longTermInvestments": "18400000", "shortTermInvestments": "None", "currentNetReceivables": "400663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "257917000", "currentAccountsPayable": "109096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98647000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "727623000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123043000", "totalCurrentLiabilities": "143389000", "otherNonCurrentLiabilities": "13550000", "totalNonCurrentLiabilities": "18344000", "cashAndShortTermInvestments": "43458000", "commonStockSharesOutstanding": "33207000", "intangibleAssetsExcludingGoodwill": "25164000", "cashAndCashEquivalentsAtCarryingValue": "43458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-46835000", "operatingCashflow": "78112000", "capitalExpenditures": "26106000", "changeInReceivables": "-66403000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46938000", "cashflowFromInvestment": "-59146000", "stockBasedCompensation": "3460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27972000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28391000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "ebit": 59025000, "ebitda": 73023000, "pretax_income": 56222000, "tax_provision": 12671000, "net_income": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43056000, "total_current_assets": 1475400000, "total_assets": 2435131000, "short_term_debt": 37500000, "long_term_debt": 402512000, "total_debt": 440012000, "total_liabilities": 968428000, "total_equity": 1466703000, "shares_outstanding": 30423000, "goodwill_and_intangibles": 639119000 }, "cash_flow": { "operating_cash_flow": 43759000, "capital_expenditure": 8449000, "free_cash_flow": 52208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58379, "ticker_id": 5709, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59025000", "ebitda": "73023000", "netIncome": "43551000", "grossProfit": "190155000", "depreciation": "None", "totalRevenue": "528770000", "costOfRevenue": "338615000", "interestIncome": "None", "incomeBeforeTax": "56222000", "interestExpense": "5807000", "operatingIncome": "58783000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12671000", "reportedCurrency": "USD", "netInterestIncome": "-5807000", "nonInterestIncome": "None", "operatingExpenses": "131372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13998000", "sellingGeneralAndAdministrative": "131372000", "netIncomeFromContinuingOperations": "43551000" }, "balance": { "goodwill": "387334000", "inventory": "902422000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2435131000", "longTermDebt": "402512000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "251785000", "reportedCurrency": "USD", "retainedEarnings": "1337092000", "totalLiabilities": "968428000", "otherCurrentAssets": "26896000", "totalCurrentAssets": "1475400000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "503026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959731000", "currentAccountsPayable": "133549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533238000", "totalShareholderEquity": "1466703000", "capitalLeaseObligations": "93226000", "otherCurrentLiabilities": "277076000", "totalCurrentLiabilities": "448125000", "otherNonCurrentLiabilities": "20697000", "totalNonCurrentLiabilities": "520303000", "cashAndShortTermInvestments": "43056000", "commonStockSharesOutstanding": "30423000", "intangibleAssetsExcludingGoodwill": "251785000", "cashAndCashEquivalentsAtCarryingValue": "43056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43551000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "56388000", "operatingCashflow": "43759000", "capitalExpenditures": "8449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41687000", "cashflowFromInvestment": "-8449000", "stockBasedCompensation": "4087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528770000, "cost_of_revenue": 338615000, "gross_profit": 190155000, "research_and_development": null, "selling_general_admin": 131372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59025000, "depreciation_amortisation": 13998000, "ebitda": 73023000, "interest_expense": 5807000, "interest_income": null, "other_non_operating": null, "pretax_income": 56222000, "tax_provision": 12671000, "effective_tax_rate": null, "net_income": 43551000, "net_income_continuing_ops": 43551000, "net_income_to_common": 43551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43056000, "short_term_investments": null, "net_receivables": 503026000, "inventory": 902422000, "other_current_assets": null, "total_current_assets": 1475400000, "net_ppe": null, "goodwill": 387334000, "intangible_assets": 251785000, "goodwill_and_intangibles": 639119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 959731000, "total_assets": 2435131000, "short_term_debt": 37500000, "accounts_payable": 133549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448125000, "long_term_debt": 402512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 520303000, "total_liabilities": 968428000, "total_debt": 440012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1337092000, "total_equity": 1466703000, "shares_outstanding": 30423000, "operating_cash_flow": 43759000, "stock_based_compensation": 4087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41687000, "free_cash_flow": 52208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59025000", "ebitda": "73023000", "netIncome": "43551000", "grossProfit": "190155000", "depreciation": "None", "totalRevenue": "528770000", "costOfRevenue": "338615000", "interestIncome": "None", "incomeBeforeTax": "56222000", "interestExpense": "5807000", "operatingIncome": "58783000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12671000", "reportedCurrency": "USD", "netInterestIncome": "-5807000", "nonInterestIncome": "None", "operatingExpenses": "131372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13998000", "sellingGeneralAndAdministrative": "131372000", "netIncomeFromContinuingOperations": "43551000" }, "balance": { "goodwill": "387334000", "inventory": "902422000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2435131000", "longTermDebt": "402512000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "251785000", "reportedCurrency": "USD", "retainedEarnings": "1337092000", "totalLiabilities": "968428000", "otherCurrentAssets": "26896000", "totalCurrentAssets": "1475400000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "503026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959731000", "currentAccountsPayable": "133549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533238000", "totalShareholderEquity": "1466703000", "capitalLeaseObligations": "93226000", "otherCurrentLiabilities": "277076000", "totalCurrentLiabilities": "448125000", "otherNonCurrentLiabilities": "20697000", "totalNonCurrentLiabilities": "520303000", "cashAndShortTermInvestments": "43056000", "commonStockSharesOutstanding": "30423000", "intangibleAssetsExcludingGoodwill": "251785000", "cashAndCashEquivalentsAtCarryingValue": "43056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43551000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "56388000", "operatingCashflow": "43759000", "capitalExpenditures": "8449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41687000", "cashflowFromInvestment": "-8449000", "stockBasedCompensation": "4087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13998000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "ebit": 31425000, "ebitda": 45359000, "pretax_income": 24597000, "tax_provision": 13037000, "net_income": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49436000, "total_current_assets": 1521526000, "total_assets": 2493078000, "short_term_debt": 37500000, "long_term_debt": 402413000, "total_debt": 439913000, "total_liabilities": 1016003000, "total_equity": 1477075000, "shares_outstanding": 30754000, "goodwill_and_intangibles": 901492000 }, "cash_flow": { "operating_cash_flow": 41643999, "capital_expenditure": 8150999, "free_cash_flow": 49794998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58380, "ticker_id": 5709, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31425000", "ebitda": "45359000", "netIncome": "11560000", "grossProfit": "223828000", "depreciation": "None", "totalRevenue": "537932000", "costOfRevenue": "314104000", "interestIncome": "None", "incomeBeforeTax": "24597000", "interestExpense": "6828000", "operatingIncome": "88128000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13037000", "reportedCurrency": "USD", "netInterestIncome": "-6828000", "nonInterestIncome": "None", "operatingExpenses": "135700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13934000", "sellingGeneralAndAdministrative": "141141000", "netIncomeFromContinuingOperations": "11560000" }, "balance": { "goodwill": "644413000", "inventory": "959019000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "2493078000", "longTermDebt": "402413000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "257079000", "reportedCurrency": "USD", "retainedEarnings": "1344183000", "totalLiabilities": "1016003000", "otherCurrentAssets": "33819000", "totalCurrentAssets": "1521526000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971551999", "currentAccountsPayable": "185125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633049000", "totalShareholderEquity": "1477075000", "capitalLeaseObligations": "96568000", "otherCurrentLiabilities": "270202000", "totalCurrentLiabilities": "492827000", "otherNonCurrentLiabilities": "20218000", "totalNonCurrentLiabilities": "523176000", "cashAndShortTermInvestments": "49436000", "commonStockSharesOutstanding": "30754000", "intangibleAssetsExcludingGoodwill": "257079000", "cashAndCashEquivalentsAtCarryingValue": "49436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58811000", "operatingCashflow": "41643999", "capitalExpenditures": "8150999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39718999", "cashflowFromInvestment": "-8151000", "stockBasedCompensation": "7211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537932000, "cost_of_revenue": 314104000, "gross_profit": 223828000, "research_and_development": null, "selling_general_admin": 141141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31425000, "depreciation_amortisation": 13934000, "ebitda": 45359000, "interest_expense": 6828000, "interest_income": null, "other_non_operating": null, "pretax_income": 24597000, "tax_provision": 13037000, "effective_tax_rate": null, "net_income": 11560000, "net_income_continuing_ops": 11560000, "net_income_to_common": 11560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49436000, "short_term_investments": null, "net_receivables": 479252000, "inventory": 959019000, "other_current_assets": null, "total_current_assets": 1521526000, "net_ppe": null, "goodwill": 644413000, "intangible_assets": 257079000, "goodwill_and_intangibles": 901492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 971551999, "total_assets": 2493078000, "short_term_debt": 37500000, "accounts_payable": 185125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492827000, "long_term_debt": 402413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 523176000, "total_liabilities": 1016003000, "total_debt": 439913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1344183000, "total_equity": 1477075000, "shares_outstanding": 30754000, "operating_cash_flow": 41643999, "stock_based_compensation": 7211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8150999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39718999, "free_cash_flow": 49794998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31425000", "ebitda": "45359000", "netIncome": "11560000", "grossProfit": "223828000", "depreciation": "None", "totalRevenue": "537932000", "costOfRevenue": "314104000", "interestIncome": "None", "incomeBeforeTax": "24597000", "interestExpense": "6828000", "operatingIncome": "88128000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13037000", "reportedCurrency": "USD", "netInterestIncome": "-6828000", "nonInterestIncome": "None", "operatingExpenses": "135700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13934000", "sellingGeneralAndAdministrative": "141141000", "netIncomeFromContinuingOperations": "11560000" }, "balance": { "goodwill": "644413000", "inventory": "959019000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "2493078000", "longTermDebt": "402413000", "shortTermDebt": "37500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "257079000", "reportedCurrency": "USD", "retainedEarnings": "1344183000", "totalLiabilities": "1016003000", "otherCurrentAssets": "33819000", "totalCurrentAssets": "1521526000", "currentLongTermDebt": "37500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "971551999", "currentAccountsPayable": "185125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633049000", "totalShareholderEquity": "1477075000", "capitalLeaseObligations": "96568000", "otherCurrentLiabilities": "270202000", "totalCurrentLiabilities": "492827000", "otherNonCurrentLiabilities": "20218000", "totalNonCurrentLiabilities": "523176000", "cashAndShortTermInvestments": "49436000", "commonStockSharesOutstanding": "30754000", "intangibleAssetsExcludingGoodwill": "257079000", "cashAndCashEquivalentsAtCarryingValue": "49436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58811000", "operatingCashflow": "41643999", "capitalExpenditures": "8150999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39718999", "cashflowFromInvestment": "-8151000", "stockBasedCompensation": "7211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13934000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 543736000, "cost_of_revenue": 302309000, "gross_profit": 241427000, "ebit": 107135000, "ebitda": 121171000, "pretax_income": 99928000, "tax_provision": 23508000, "net_income": 76420000, "net_income_to_common": 76420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55505000, "total_current_assets": 1516989000, "total_assets": 2552526000, "short_term_debt": 34375000, "long_term_debt": 421063000, "total_debt": 455438000, "total_liabilities": 1069945000, "total_equity": 1482581000, "shares_outstanding": 30782000, "goodwill_and_intangibles": 706069000 }, "cash_flow": { "operating_cash_flow": 12205000, "capital_expenditure": 10383000, "free_cash_flow": 22588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58382, "ticker_id": 5709, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107135000", "ebitda": "121171000", "netIncome": "76420000", "grossProfit": "241427000", "depreciation": "None", "totalRevenue": "543736000", "costOfRevenue": "302309000", "interestIncome": "None", "incomeBeforeTax": "99928000", "interestExpense": "7207000", "operatingIncome": "105750000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23508000", "reportedCurrency": "USD", "netInterestIncome": "-7207000", "nonInterestIncome": "None", "operatingExpenses": "135677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14036000", "sellingGeneralAndAdministrative": "135677000", "netIncomeFromContinuingOperations": "76420000" }, "balance": { "goodwill": "443840000", "inventory": "899904000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2552526000", "longTermDebt": "421063000", "shortTermDebt": "34375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "262229000", "reportedCurrency": "USD", "retainedEarnings": "1357951000", "totalLiabilities": "1069945000", "otherCurrentAssets": "40986000", "totalCurrentAssets": "1516989000", "currentLongTermDebt": "34375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035537000", "currentAccountsPayable": "215088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "554756000", "totalShareholderEquity": "1482581000", "capitalLeaseObligations": "99318000", "otherCurrentLiabilities": "267253000", "totalCurrentLiabilities": "516716000", "otherNonCurrentLiabilities": "20422000", "totalNonCurrentLiabilities": "553229000", "cashAndShortTermInvestments": "55505000", "commonStockSharesOutstanding": "30782000", "intangibleAssetsExcludingGoodwill": "262229000", "cashAndCashEquivalentsAtCarryingValue": "55505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-101867000", "operatingCashflow": "12205000", "capitalExpenditures": "10383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3124000", "cashflowFromInvestment": "-10383000", "stockBasedCompensation": "4287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543736000, "cost_of_revenue": 302309000, "gross_profit": 241427000, "research_and_development": null, "selling_general_admin": 135677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107135000, "depreciation_amortisation": 14036000, "ebitda": 121171000, "interest_expense": 7207000, "interest_income": null, "other_non_operating": null, "pretax_income": 99928000, "tax_provision": 23508000, "effective_tax_rate": null, "net_income": 76420000, "net_income_continuing_ops": 76420000, "net_income_to_common": 76420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55505000, "short_term_investments": null, "net_receivables": 520594000, "inventory": 899904000, "other_current_assets": null, "total_current_assets": 1516989000, "net_ppe": null, "goodwill": 443840000, "intangible_assets": 262229000, "goodwill_and_intangibles": 706069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1035537000, "total_assets": 2552526000, "short_term_debt": 34375000, "accounts_payable": 215088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516716000, "long_term_debt": 421063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 553229000, "total_liabilities": 1069945000, "total_debt": 455438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1357951000, "total_equity": 1482581000, "shares_outstanding": 30782000, "operating_cash_flow": 12205000, "stock_based_compensation": 4287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3124000, "free_cash_flow": 22588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107135000", "ebitda": "121171000", "netIncome": "76420000", "grossProfit": "241427000", "depreciation": "None", "totalRevenue": "543736000", "costOfRevenue": "302309000", "interestIncome": "None", "incomeBeforeTax": "99928000", "interestExpense": "7207000", "operatingIncome": "105750000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23508000", "reportedCurrency": "USD", "netInterestIncome": "-7207000", "nonInterestIncome": "None", "operatingExpenses": "135677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14036000", "sellingGeneralAndAdministrative": "135677000", "netIncomeFromContinuingOperations": "76420000" }, "balance": { "goodwill": "443840000", "inventory": "899904000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2552526000", "longTermDebt": "421063000", "shortTermDebt": "34375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "262229000", "reportedCurrency": "USD", "retainedEarnings": "1357951000", "totalLiabilities": "1069945000", "otherCurrentAssets": "40986000", "totalCurrentAssets": "1516989000", "currentLongTermDebt": "34375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035537000", "currentAccountsPayable": "215088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "554756000", "totalShareholderEquity": "1482581000", "capitalLeaseObligations": "99318000", "otherCurrentLiabilities": "267253000", "totalCurrentLiabilities": "516716000", "otherNonCurrentLiabilities": "20422000", "totalNonCurrentLiabilities": "553229000", "cashAndShortTermInvestments": "55505000", "commonStockSharesOutstanding": "30782000", "intangibleAssetsExcludingGoodwill": "262229000", "cashAndCashEquivalentsAtCarryingValue": "55505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-101867000", "operatingCashflow": "12205000", "capitalExpenditures": "10383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3124000", "cashflowFromInvestment": "-10383000", "stockBasedCompensation": "4287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14036000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 540959000, "cost_of_revenue": 321446000, "gross_profit": 219513000, "ebit": 84025000, "ebitda": 97944000, "pretax_income": 76843000, "tax_provision": 18134000, "net_income": 58709000, "net_income_to_common": 58709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56845000, "total_current_assets": 1426731000, "total_assets": 2471465000, "short_term_debt": 31250000, "long_term_debt": 430338000, "total_debt": 461588000, "total_liabilities": 1071719000, "total_equity": 1399746000, "shares_outstanding": 30680000, "goodwill_and_intangibles": 712164000 }, "cash_flow": { "operating_cash_flow": 8547999, "capital_expenditure": 8449999, "free_cash_flow": 16997998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58383, "ticker_id": 5709, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84025000", "ebitda": "97944000", "netIncome": "58709000", "grossProfit": "219513000", "depreciation": "None", "totalRevenue": "540959000", "costOfRevenue": "321446000", "interestIncome": "None", "incomeBeforeTax": "76843000", "interestExpense": "7182000", "operatingIncome": "82481000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "18134000", "reportedCurrency": "USD", "netInterestIncome": "-7182000", "nonInterestIncome": "None", "operatingExpenses": "137032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13919000", "sellingGeneralAndAdministrative": "137032000", "netIncomeFromContinuingOperations": "58709000" }, "balance": { "goodwill": "444334000", "inventory": "798211000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "2471465000", "longTermDebt": "430338000", "shortTermDebt": "31250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "267830000", "reportedCurrency": "USD", "retainedEarnings": "1281741000", "totalLiabilities": "1071719000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "1426731000", "currentLongTermDebt": "31250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "532121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1044734000", "currentAccountsPayable": "221307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559308000", "totalShareholderEquity": "1399746000", "capitalLeaseObligations": "97720000", "otherCurrentLiabilities": "267517000", "totalCurrentLiabilities": "520074000", "otherNonCurrentLiabilities": "19784000", "totalNonCurrentLiabilities": "551645000", "cashAndShortTermInvestments": "56845000", "commonStockSharesOutstanding": "30680000", "intangibleAssetsExcludingGoodwill": "267830000", "cashAndCashEquivalentsAtCarryingValue": "56845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-63156000", "operatingCashflow": "8547999", "capitalExpenditures": "8449999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4035999", "cashflowFromInvestment": "-8450000", "stockBasedCompensation": "4524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540959000, "cost_of_revenue": 321446000, "gross_profit": 219513000, "research_and_development": null, "selling_general_admin": 137032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84025000, "depreciation_amortisation": 13919000, "ebitda": 97944000, "interest_expense": 7182000, "interest_income": null, "other_non_operating": null, "pretax_income": 76843000, "tax_provision": 18134000, "effective_tax_rate": null, "net_income": 58709000, "net_income_continuing_ops": 58709000, "net_income_to_common": 58709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56845000, "short_term_investments": null, "net_receivables": 532121000, "inventory": 798211000, "other_current_assets": null, "total_current_assets": 1426731000, "net_ppe": null, "goodwill": 444334000, "intangible_assets": 267830000, "goodwill_and_intangibles": 712164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1044734000, "total_assets": 2471465000, "short_term_debt": 31250000, "accounts_payable": 221307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520074000, "long_term_debt": 430338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 551645000, "total_liabilities": 1071719000, "total_debt": 461588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1281741000, "total_equity": 1399746000, "shares_outstanding": 30680000, "operating_cash_flow": 8547999, "stock_based_compensation": 4524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8449999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4035999, "free_cash_flow": 16997998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84025000", "ebitda": "97944000", "netIncome": "58709000", "grossProfit": "219513000", "depreciation": "None", "totalRevenue": "540959000", "costOfRevenue": "321446000", "interestIncome": "None", "incomeBeforeTax": "76843000", "interestExpense": "7182000", "operatingIncome": "82481000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "18134000", "reportedCurrency": "USD", "netInterestIncome": "-7182000", "nonInterestIncome": "None", "operatingExpenses": "137032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13919000", "sellingGeneralAndAdministrative": "137032000", "netIncomeFromContinuingOperations": "58709000" }, "balance": { "goodwill": "444334000", "inventory": "798211000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "2471465000", "longTermDebt": "430338000", "shortTermDebt": "31250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "267830000", "reportedCurrency": "USD", "retainedEarnings": "1281741000", "totalLiabilities": "1071719000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "1426731000", "currentLongTermDebt": "31250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "532121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1044734000", "currentAccountsPayable": "221307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559308000", "totalShareholderEquity": "1399746000", "capitalLeaseObligations": "97720000", "otherCurrentLiabilities": "267517000", "totalCurrentLiabilities": "520074000", "otherNonCurrentLiabilities": "19784000", "totalNonCurrentLiabilities": "551645000", "cashAndShortTermInvestments": "56845000", "commonStockSharesOutstanding": "30680000", "intangibleAssetsExcludingGoodwill": "267830000", "cashAndCashEquivalentsAtCarryingValue": "56845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-63156000", "operatingCashflow": "8547999", "capitalExpenditures": "8449999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4035999", "cashflowFromInvestment": "-8450000", "stockBasedCompensation": "4524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13919000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 507692000, "cost_of_revenue": 299984000, "gross_profit": 207708000, "ebit": 81435000, "ebitda": 95278000, "pretax_income": 74077000, "tax_provision": 16572000, "net_income": 57505000, "net_income_to_common": 57505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60612000, "total_current_assets": 1375992000, "total_assets": 2427751000, "short_term_debt": 21875000, "long_term_debt": 439613000, "total_debt": 461488000, "total_liabilities": 1090347000, "total_equity": 1337404000, "shares_outstanding": 30810000, "goodwill_and_intangibles": 715964000 }, "cash_flow": { "operating_cash_flow": 51237000, "capital_expenditure": 10985000, "free_cash_flow": 62222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58384, "ticker_id": 5709, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81435000", "ebitda": "95278000", "netIncome": "57505000", "grossProfit": "207708000", "depreciation": "None", "totalRevenue": "507692000", "costOfRevenue": "299984000", "interestIncome": "None", "incomeBeforeTax": "74077000", "interestExpense": "7358000", "operatingIncome": "80074000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16572000", "reportedCurrency": "USD", "netInterestIncome": "-7358000", "nonInterestIncome": "None", "operatingExpenses": "127634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13843000", "sellingGeneralAndAdministrative": "127634000", "netIncomeFromContinuingOperations": "57505000" }, "balance": { "goodwill": "443153000", "inventory": "734575000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2427751000", "longTermDebt": "439613000", "shortTermDebt": "21875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "272811000", "reportedCurrency": "USD", "retainedEarnings": "1226461000", "totalLiabilities": "1090347000", "otherCurrentAssets": "25728000", "totalCurrentAssets": "1375992000", "currentLongTermDebt": "21875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051759000", "currentAccountsPayable": "221030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "562939000", "totalShareholderEquity": "1337404000", "capitalLeaseObligations": "101451000", "otherCurrentLiabilities": "283265000", "totalCurrentLiabilities": "526170000", "otherNonCurrentLiabilities": "19403000", "totalNonCurrentLiabilities": "564177000", "cashAndShortTermInvestments": "60612000", "commonStockSharesOutstanding": "30810000", "intangibleAssetsExcludingGoodwill": "272811000", "cashAndCashEquivalentsAtCarryingValue": "60612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26539000", "operatingCashflow": "51237000", "capitalExpenditures": "10985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36810000", "cashflowFromInvestment": "-10985000", "stockBasedCompensation": "3613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 507692000, "cost_of_revenue": 299984000, "gross_profit": 207708000, "research_and_development": null, "selling_general_admin": 127634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81435000, "depreciation_amortisation": 13843000, "ebitda": 95278000, "interest_expense": 7358000, "interest_income": null, "other_non_operating": null, "pretax_income": 74077000, "tax_provision": 16572000, "effective_tax_rate": null, "net_income": 57505000, "net_income_continuing_ops": 57505000, "net_income_to_common": 57505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60612000, "short_term_investments": null, "net_receivables": 555077000, "inventory": 734575000, "other_current_assets": null, "total_current_assets": 1375992000, "net_ppe": null, "goodwill": 443153000, "intangible_assets": 272811000, "goodwill_and_intangibles": 715964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1051759000, "total_assets": 2427751000, "short_term_debt": 21875000, "accounts_payable": 221030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526170000, "long_term_debt": 439613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564177000, "total_liabilities": 1090347000, "total_debt": 461488000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1226461000, "total_equity": 1337404000, "shares_outstanding": 30810000, "operating_cash_flow": 51237000, "stock_based_compensation": 3613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10985000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36810000, "free_cash_flow": 62222000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81435000", "ebitda": "95278000", "netIncome": "57505000", "grossProfit": "207708000", "depreciation": "None", "totalRevenue": "507692000", "costOfRevenue": "299984000", "interestIncome": "None", "incomeBeforeTax": "74077000", "interestExpense": "7358000", "operatingIncome": "80074000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16572000", "reportedCurrency": "USD", "netInterestIncome": "-7358000", "nonInterestIncome": "None", "operatingExpenses": "127634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13843000", "sellingGeneralAndAdministrative": "127634000", "netIncomeFromContinuingOperations": "57505000" }, "balance": { "goodwill": "443153000", "inventory": "734575000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2427751000", "longTermDebt": "439613000", "shortTermDebt": "21875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "272811000", "reportedCurrency": "USD", "retainedEarnings": "1226461000", "totalLiabilities": "1090347000", "otherCurrentAssets": "25728000", "totalCurrentAssets": "1375992000", "currentLongTermDebt": "21875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051759000", "currentAccountsPayable": "221030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "562939000", "totalShareholderEquity": "1337404000", "capitalLeaseObligations": "101451000", "otherCurrentLiabilities": "283265000", "totalCurrentLiabilities": "526170000", "otherNonCurrentLiabilities": "19403000", "totalNonCurrentLiabilities": "564177000", "cashAndShortTermInvestments": "60612000", "commonStockSharesOutstanding": "30810000", "intangibleAssetsExcludingGoodwill": "272811000", "cashAndCashEquivalentsAtCarryingValue": "60612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26539000", "operatingCashflow": "51237000", "capitalExpenditures": "10985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36810000", "cashflowFromInvestment": "-10985000", "stockBasedCompensation": "3613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13843000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 533772000, "cost_of_revenue": 312063000, "gross_profit": 221709000, "ebit": 88107000, "ebitda": 101792000, "pretax_income": 78949000, "tax_provision": 24436000, "net_income": 54513000, "net_income_to_common": 54513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57137000, "total_current_assets": 1369760000, "total_assets": 2424521000, "short_term_debt": 42085000, "long_term_debt": 439513000, "total_debt": 481598000, "total_liabilities": 1131051000, "total_equity": 1293470000, "shares_outstanding": 30778000, "goodwill_and_intangibles": 721099000 }, "cash_flow": { "operating_cash_flow": 71425000, "capital_expenditure": 8176000, "free_cash_flow": 79601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58385, "ticker_id": 5709, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88107000", "ebitda": "101792000", "netIncome": "54513000", "grossProfit": "221709000", "depreciation": "None", "totalRevenue": "533772000", "costOfRevenue": "312063000", "interestIncome": "None", "incomeBeforeTax": "78949000", "interestExpense": "9158000", "operatingIncome": "86748000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24436000", "reportedCurrency": "USD", "netInterestIncome": "-9158000", "nonInterestIncome": "None", "operatingExpenses": "134961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13685000", "sellingGeneralAndAdministrative": "134961000", "netIncomeFromContinuingOperations": "54513000" }, "balance": { "goodwill": "442886000", "inventory": "707977000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2424521000", "longTermDebt": "439513000", "shortTermDebt": "42085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "278213000", "reportedCurrency": "USD", "retainedEarnings": "1180862000", "totalLiabilities": "1131051000", "otherCurrentAssets": "30859000", "totalCurrentAssets": "1369760000", "currentLongTermDebt": "42085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054761000", "currentAccountsPayable": "231814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586740000", "totalShareholderEquity": "1293470000", "capitalLeaseObligations": "105142000", "otherCurrentLiabilities": "289903000", "totalCurrentLiabilities": "563802000", "otherNonCurrentLiabilities": "18894000", "totalNonCurrentLiabilities": "567249000", "cashAndShortTermInvestments": "57137000", "commonStockSharesOutstanding": "30778000", "intangibleAssetsExcludingGoodwill": "278213000", "cashAndCashEquivalentsAtCarryingValue": "57137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-44125000", "operatingCashflow": "71425000", "capitalExpenditures": "8176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50946000", "cashflowFromInvestment": "-8076000", "stockBasedCompensation": "4465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533772000, "cost_of_revenue": 312063000, "gross_profit": 221709000, "research_and_development": null, "selling_general_admin": 134961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88107000, "depreciation_amortisation": 13685000, "ebitda": 101792000, "interest_expense": 9158000, "interest_income": null, "other_non_operating": null, "pretax_income": 78949000, "tax_provision": 24436000, "effective_tax_rate": null, "net_income": 54513000, "net_income_continuing_ops": 54513000, "net_income_to_common": 54513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57137000, "short_term_investments": null, "net_receivables": 573787000, "inventory": 707977000, "other_current_assets": null, "total_current_assets": 1369760000, "net_ppe": null, "goodwill": 442886000, "intangible_assets": 278213000, "goodwill_and_intangibles": 721099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054761000, "total_assets": 2424521000, "short_term_debt": 42085000, "accounts_payable": 231814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563802000, "long_term_debt": 439513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567249000, "total_liabilities": 1131051000, "total_debt": 481598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1180862000, "total_equity": 1293470000, "shares_outstanding": 30778000, "operating_cash_flow": 71425000, "stock_based_compensation": 4465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50946000, "free_cash_flow": 79601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88107000", "ebitda": "101792000", "netIncome": "54513000", "grossProfit": "221709000", "depreciation": "None", "totalRevenue": "533772000", "costOfRevenue": "312063000", "interestIncome": "None", "incomeBeforeTax": "78949000", "interestExpense": "9158000", "operatingIncome": "86748000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24436000", "reportedCurrency": "USD", "netInterestIncome": "-9158000", "nonInterestIncome": "None", "operatingExpenses": "134961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13685000", "sellingGeneralAndAdministrative": "134961000", "netIncomeFromContinuingOperations": "54513000" }, "balance": { "goodwill": "442886000", "inventory": "707977000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "2424521000", "longTermDebt": "439513000", "shortTermDebt": "42085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "278213000", "reportedCurrency": "USD", "retainedEarnings": "1180862000", "totalLiabilities": "1131051000", "otherCurrentAssets": "30859000", "totalCurrentAssets": "1369760000", "currentLongTermDebt": "42085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054761000", "currentAccountsPayable": "231814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586740000", "totalShareholderEquity": "1293470000", "capitalLeaseObligations": "105142000", "otherCurrentLiabilities": "289903000", "totalCurrentLiabilities": "563802000", "otherNonCurrentLiabilities": "18894000", "totalNonCurrentLiabilities": "567249000", "cashAndShortTermInvestments": "57137000", "commonStockSharesOutstanding": "30778000", "intangibleAssetsExcludingGoodwill": "278213000", "cashAndCashEquivalentsAtCarryingValue": "57137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-44125000", "operatingCashflow": "71425000", "capitalExpenditures": "8176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50946000", "cashflowFromInvestment": "-8076000", "stockBasedCompensation": "4465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13685000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 503773000, "cost_of_revenue": 299970000, "gross_profit": 203803000, "ebit": 80886000, "ebitda": 95698000, "pretax_income": 71124000, "tax_provision": 15871000, "net_income": 55253000, "net_income_to_common": 55253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45127000, "total_current_assets": 1316076000, "total_assets": 2364097000, "short_term_debt": 18750000, "long_term_debt": 455038000, "total_debt": 473788000, "total_liabilities": 1129495000, "total_equity": 1234602000, "shares_outstanding": 30739000, "goodwill_and_intangibles": 727478000 }, "cash_flow": { "operating_cash_flow": 44293000, "capital_expenditure": 8555000, "free_cash_flow": 52848000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58387, "ticker_id": 5709, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80886000", "ebitda": "95698000", "netIncome": "55253000", "grossProfit": "203803000", "depreciation": "None", "totalRevenue": "503773000", "costOfRevenue": "299970000", "interestIncome": "None", "incomeBeforeTax": "71124000", "interestExpense": "9762000", "operatingIncome": "79271000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15871000", "reportedCurrency": "USD", "netInterestIncome": "-9762000", "nonInterestIncome": "None", "operatingExpenses": "124532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14812000", "sellingGeneralAndAdministrative": "124532000", "netIncomeFromContinuingOperations": "55253000" }, "balance": { "goodwill": "443340000", "inventory": "665237000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "2364097000", "longTermDebt": "455038000", "shortTermDebt": "18750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "284138000", "reportedCurrency": "USD", "retainedEarnings": "1127259000", "totalLiabilities": "1129495000", "otherCurrentAssets": "34661000", "totalCurrentAssets": "1316076000", "currentLongTermDebt": "80510000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048021000", "currentAccountsPayable": "205905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568082000", "totalShareholderEquity": "1234602000", "capitalLeaseObligations": "94294000", "otherCurrentLiabilities": "336668000", "totalCurrentLiabilities": "561323000", "otherNonCurrentLiabilities": "9203000", "totalNonCurrentLiabilities": "568172000", "cashAndShortTermInvestments": "45127000", "commonStockSharesOutstanding": "30739000", "intangibleAssetsExcludingGoodwill": "284138000", "cashAndCashEquivalentsAtCarryingValue": "45127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-44707000", "operatingCashflow": "44293000", "capitalExpenditures": "8555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38105000", "cashflowFromInvestment": "-8555000", "stockBasedCompensation": "3767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503773000, "cost_of_revenue": 299970000, "gross_profit": 203803000, "research_and_development": null, "selling_general_admin": 124532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80886000, "depreciation_amortisation": 14812000, "ebitda": 95698000, "interest_expense": 9762000, "interest_income": null, "other_non_operating": null, "pretax_income": 71124000, "tax_provision": 15871000, "effective_tax_rate": null, "net_income": 55253000, "net_income_continuing_ops": 55253000, "net_income_to_common": 55253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45127000, "short_term_investments": null, "net_receivables": 571051000, "inventory": 665237000, "other_current_assets": null, "total_current_assets": 1316076000, "net_ppe": null, "goodwill": 443340000, "intangible_assets": 284138000, "goodwill_and_intangibles": 727478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1048021000, "total_assets": 2364097000, "short_term_debt": 18750000, "accounts_payable": 205905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561323000, "long_term_debt": 455038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 568172000, "total_liabilities": 1129495000, "total_debt": 473788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1127259000, "total_equity": 1234602000, "shares_outstanding": 30739000, "operating_cash_flow": 44293000, "stock_based_compensation": 3767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38105000, "free_cash_flow": 52848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80886000", "ebitda": "95698000", "netIncome": "55253000", "grossProfit": "203803000", "depreciation": "None", "totalRevenue": "503773000", "costOfRevenue": "299970000", "interestIncome": "None", "incomeBeforeTax": "71124000", "interestExpense": "9762000", "operatingIncome": "79271000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15871000", "reportedCurrency": "USD", "netInterestIncome": "-9762000", "nonInterestIncome": "None", "operatingExpenses": "124532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14812000", "sellingGeneralAndAdministrative": "124532000", "netIncomeFromContinuingOperations": "55253000" }, "balance": { "goodwill": "443340000", "inventory": "665237000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "2364097000", "longTermDebt": "455038000", "shortTermDebt": "18750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "284138000", "reportedCurrency": "USD", "retainedEarnings": "1127259000", "totalLiabilities": "1129495000", "otherCurrentAssets": "34661000", "totalCurrentAssets": "1316076000", "currentLongTermDebt": "80510000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "571051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048021000", "currentAccountsPayable": "205905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568082000", "totalShareholderEquity": "1234602000", "capitalLeaseObligations": "94294000", "otherCurrentLiabilities": "336668000", "totalCurrentLiabilities": "561323000", "otherNonCurrentLiabilities": "9203000", "totalNonCurrentLiabilities": "568172000", "cashAndShortTermInvestments": "45127000", "commonStockSharesOutstanding": "30739000", "intangibleAssetsExcludingGoodwill": "284138000", "cashAndCashEquivalentsAtCarryingValue": "45127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-44707000", "operatingCashflow": "44293000", "capitalExpenditures": "8555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38105000", "cashflowFromInvestment": "-8555000", "stockBasedCompensation": "3767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14812000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 502951000, "cost_of_revenue": 303550000, "gross_profit": 199401000, "ebit": 72588000, "ebitda": 86940000, "pretax_income": 62386000, "tax_provision": 14976000, "net_income": 47410000, "net_income_to_common": 47410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47467000, "total_current_assets": 1233035000, "total_assets": 2285715000, "short_term_debt": 85085000, "long_term_debt": 461188000, "total_debt": 546273000, "total_liabilities": 1084395000, "total_equity": 1201320000, "shares_outstanding": 31071000, "goodwill_and_intangibles": 733297000 }, "cash_flow": { "operating_cash_flow": 63349000, "capital_expenditure": 11935000, "free_cash_flow": 75284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58388, "ticker_id": 5709, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72588000", "ebitda": "86940000", "netIncome": "47410000", "grossProfit": "199401000", "depreciation": "None", "totalRevenue": "502951000", "costOfRevenue": "303550000", "interestIncome": "None", "incomeBeforeTax": "62386000", "interestExpense": "10202000", "operatingIncome": "72452000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14976000", "reportedCurrency": "USD", "netInterestIncome": "-10202000", "nonInterestIncome": "None", "operatingExpenses": "126949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14352000", "sellingGeneralAndAdministrative": "126949000", "netIncomeFromContinuingOperations": "47410000" }, "balance": { "goodwill": "443020000", "inventory": "620371000", "commonStock": "308000", "currentDebt": "None", "investments": "None", "totalAssets": "2285715000", "longTermDebt": "461188000", "shortTermDebt": "85085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "290277000", "reportedCurrency": "USD", "retainedEarnings": "1098506000", "totalLiabilities": "1084395000", "otherCurrentAssets": "39014000", "totalCurrentAssets": "1233035000", "currentLongTermDebt": "85085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052680000", "currentAccountsPayable": "164657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635879000", "totalShareholderEquity": "1201320000", "capitalLeaseObligations": "89606000", "otherCurrentLiabilities": "264377000", "totalCurrentLiabilities": "514119000", "otherNonCurrentLiabilities": "10165000", "totalNonCurrentLiabilities": "570276000", "cashAndShortTermInvestments": "47467000", "commonStockSharesOutstanding": "31071000", "intangibleAssetsExcludingGoodwill": "290277000", "cashAndCashEquivalentsAtCarryingValue": "47467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-490000", "operatingCashflow": "63349000", "capitalExpenditures": "11935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38361000", "cashflowFromInvestment": "-11935000", "stockBasedCompensation": "3849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502951000, "cost_of_revenue": 303550000, "gross_profit": 199401000, "research_and_development": null, "selling_general_admin": 126949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72588000, "depreciation_amortisation": 14352000, "ebitda": 86940000, "interest_expense": 10202000, "interest_income": null, "other_non_operating": null, "pretax_income": 62386000, "tax_provision": 14976000, "effective_tax_rate": null, "net_income": 47410000, "net_income_continuing_ops": 47410000, "net_income_to_common": 47410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47467000, "short_term_investments": null, "net_receivables": 526183000, "inventory": 620371000, "other_current_assets": null, "total_current_assets": 1233035000, "net_ppe": null, "goodwill": 443020000, "intangible_assets": 290277000, "goodwill_and_intangibles": 733297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1052680000, "total_assets": 2285715000, "short_term_debt": 85085000, "accounts_payable": 164657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 514119000, "long_term_debt": 461188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 570276000, "total_liabilities": 1084395000, "total_debt": 546273000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1098506000, "total_equity": 1201320000, "shares_outstanding": 31071000, "operating_cash_flow": 63349000, "stock_based_compensation": 3849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38361000, "free_cash_flow": 75284000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72588000", "ebitda": "86940000", "netIncome": "47410000", "grossProfit": "199401000", "depreciation": "None", "totalRevenue": "502951000", "costOfRevenue": "303550000", "interestIncome": "None", "incomeBeforeTax": "62386000", "interestExpense": "10202000", "operatingIncome": "72452000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14976000", "reportedCurrency": "USD", "netInterestIncome": "-10202000", "nonInterestIncome": "None", "operatingExpenses": "126949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14352000", "sellingGeneralAndAdministrative": "126949000", "netIncomeFromContinuingOperations": "47410000" }, "balance": { "goodwill": "443020000", "inventory": "620371000", "commonStock": "308000", "currentDebt": "None", "investments": "None", "totalAssets": "2285715000", "longTermDebt": "461188000", "shortTermDebt": "85085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "290277000", "reportedCurrency": "USD", "retainedEarnings": "1098506000", "totalLiabilities": "1084395000", "otherCurrentAssets": "39014000", "totalCurrentAssets": "1233035000", "currentLongTermDebt": "85085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052680000", "currentAccountsPayable": "164657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635879000", "totalShareholderEquity": "1201320000", "capitalLeaseObligations": "89606000", "otherCurrentLiabilities": "264377000", "totalCurrentLiabilities": "514119000", "otherNonCurrentLiabilities": "10165000", "totalNonCurrentLiabilities": "570276000", "cashAndShortTermInvestments": "47467000", "commonStockSharesOutstanding": "31071000", "intangibleAssetsExcludingGoodwill": "290277000", "cashAndCashEquivalentsAtCarryingValue": "47467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-490000", "operatingCashflow": "63349000", "capitalExpenditures": "11935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38361000", "cashflowFromInvestment": "-11935000", "stockBasedCompensation": "3849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14352000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 468701000, "cost_of_revenue": 287255000, "gross_profit": 181446000, "ebit": 54398000, "ebitda": 68249000, "pretax_income": 43793000, "tax_provision": 10965000, "net_income": 32828000, "net_income_to_common": 32828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34433000, "total_current_assets": 1162819000, "total_assets": 2220137000, "short_term_debt": 93660000, "long_term_debt": 467338000, "total_debt": 560998000, "total_liabilities": 1045642000, "total_equity": 1174495000, "shares_outstanding": 31250000, "goodwill_and_intangibles": 739176000 }, "cash_flow": { "operating_cash_flow": 51980000, "capital_expenditure": 10755000, "free_cash_flow": 62735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58389, "ticker_id": 5709, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54398000", "ebitda": "68249000", "netIncome": "32828000", "grossProfit": "181446000", "depreciation": "None", "totalRevenue": "468701000", "costOfRevenue": "287255000", "interestIncome": "None", "incomeBeforeTax": "43793000", "interestExpense": "10605000", "operatingIncome": "54438000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10965000", "reportedCurrency": "USD", "netInterestIncome": "-10605000", "nonInterestIncome": "None", "operatingExpenses": "127008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13851000", "sellingGeneralAndAdministrative": "127008000", "netIncomeFromContinuingOperations": "32828000" }, "balance": { "goodwill": "443296000", "inventory": "619972000", "commonStock": "310000", "currentDebt": "None", "investments": "None", "totalAssets": "2220137000", "longTermDebt": "467338000", "shortTermDebt": "93660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "295880000", "reportedCurrency": "USD", "retainedEarnings": "1075663000", "totalLiabilities": "1045642000", "otherCurrentAssets": "22062000", "totalCurrentAssets": "1162819000", "currentLongTermDebt": "93660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1057318000", "currentAccountsPayable": "131478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "654103000", "totalShareholderEquity": "1174495000", "capitalLeaseObligations": "93105000", "otherCurrentLiabilities": "240482000", "totalCurrentLiabilities": "465620000", "otherNonCurrentLiabilities": "10233000", "totalNonCurrentLiabilities": "580022000", "cashAndShortTermInvestments": "34433000", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "295880000", "cashAndCashEquivalentsAtCarryingValue": "34433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "17235000", "operatingCashflow": "51980000", "capitalExpenditures": "10755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43567000", "cashflowFromInvestment": "-10755000", "stockBasedCompensation": "2931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468701000, "cost_of_revenue": 287255000, "gross_profit": 181446000, "research_and_development": null, "selling_general_admin": 127008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54398000, "depreciation_amortisation": 13851000, "ebitda": 68249000, "interest_expense": 10605000, "interest_income": null, "other_non_operating": null, "pretax_income": 43793000, "tax_provision": 10965000, "effective_tax_rate": null, "net_income": 32828000, "net_income_continuing_ops": 32828000, "net_income_to_common": 32828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34433000, "short_term_investments": null, "net_receivables": 486352000, "inventory": 619972000, "other_current_assets": null, "total_current_assets": 1162819000, "net_ppe": null, "goodwill": 443296000, "intangible_assets": 295880000, "goodwill_and_intangibles": 739176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1057318000, "total_assets": 2220137000, "short_term_debt": 93660000, "accounts_payable": 131478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465620000, "long_term_debt": 467338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 580022000, "total_liabilities": 1045642000, "total_debt": 560998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1075663000, "total_equity": 1174495000, "shares_outstanding": 31250000, "operating_cash_flow": 51980000, "stock_based_compensation": 2931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43567000, "free_cash_flow": 62735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54398000", "ebitda": "68249000", "netIncome": "32828000", "grossProfit": "181446000", "depreciation": "None", "totalRevenue": "468701000", "costOfRevenue": "287255000", "interestIncome": "None", "incomeBeforeTax": "43793000", "interestExpense": "10605000", "operatingIncome": "54438000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10965000", "reportedCurrency": "USD", "netInterestIncome": "-10605000", "nonInterestIncome": "None", "operatingExpenses": "127008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13851000", "sellingGeneralAndAdministrative": "127008000", "netIncomeFromContinuingOperations": "32828000" }, "balance": { "goodwill": "443296000", "inventory": "619972000", "commonStock": "310000", "currentDebt": "None", "investments": "None", "totalAssets": "2220137000", "longTermDebt": "467338000", "shortTermDebt": "93660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "295880000", "reportedCurrency": "USD", "retainedEarnings": "1075663000", "totalLiabilities": "1045642000", "otherCurrentAssets": "22062000", "totalCurrentAssets": "1162819000", "currentLongTermDebt": "93660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "486352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1057318000", "currentAccountsPayable": "131478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "654103000", "totalShareholderEquity": "1174495000", "capitalLeaseObligations": "93105000", "otherCurrentLiabilities": "240482000", "totalCurrentLiabilities": "465620000", "otherNonCurrentLiabilities": "10233000", "totalNonCurrentLiabilities": "580022000", "cashAndShortTermInvestments": "34433000", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "295880000", "cashAndCashEquivalentsAtCarryingValue": "34433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "17235000", "operatingCashflow": "51980000", "capitalExpenditures": "10755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43567000", "cashflowFromInvestment": "-10755000", "stockBasedCompensation": "2931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13851000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 494296000, "cost_of_revenue": 300074000, "gross_profit": 194222000, "ebit": 77686000, "ebitda": 91629000, "pretax_income": 66358000, "tax_provision": 16074000, "net_income": 50284000, "net_income_to_common": 50284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36814000, "total_current_assets": 1233709000, "total_assets": 2292407000, "short_term_debt": 125302000, "long_term_debt": 467239000, "total_debt": 592541000, "total_liabilities": 1124204000, "total_equity": 1168203000, "shares_outstanding": 31511000, "goodwill_and_intangibles": 745445000 }, "cash_flow": { "operating_cash_flow": 59648000, "capital_expenditure": 11032000, "free_cash_flow": 70680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58390, "ticker_id": 5709, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77686000", "ebitda": "91629000", "netIncome": "50284000", "grossProfit": "194222000", "depreciation": "None", "totalRevenue": "494296000", "costOfRevenue": "300074000", "interestIncome": "None", "incomeBeforeTax": "66358000", "interestExpense": "11328000", "operatingIncome": "77240000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16074000", "reportedCurrency": "USD", "netInterestIncome": "-11328000", "nonInterestIncome": "None", "operatingExpenses": "116982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13943000", "sellingGeneralAndAdministrative": "116982000", "netIncomeFromContinuingOperations": "50284000" }, "balance": { "goodwill": "443889000", "inventory": "637375000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "2292407000", "longTermDebt": "467239000", "shortTermDebt": "125302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301556000", "reportedCurrency": "USD", "retainedEarnings": "1069435000", "totalLiabilities": "1124204000", "otherCurrentAssets": "32653000", "totalCurrentAssets": "1233709000", "currentLongTermDebt": "108385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526866999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058698000", "currentAccountsPayable": "176664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "683803000", "totalShareholderEquity": "1168203000", "capitalLeaseObligations": "91262000", "otherCurrentLiabilities": "245185000", "totalCurrentLiabilities": "547151000", "otherNonCurrentLiabilities": "9627000", "totalNonCurrentLiabilities": "577053000", "cashAndShortTermInvestments": "36814000", "commonStockSharesOutstanding": "31511000", "intangibleAssetsExcludingGoodwill": "301556000", "cashAndCashEquivalentsAtCarryingValue": "36814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11550000", "operatingCashflow": "59648000", "capitalExpenditures": "11032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43804000", "cashflowFromInvestment": "-11032000", "stockBasedCompensation": "3077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494296000, "cost_of_revenue": 300074000, "gross_profit": 194222000, "research_and_development": 32300000, "selling_general_admin": 116982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77686000, "depreciation_amortisation": 13943000, "ebitda": 91629000, "interest_expense": 11328000, "interest_income": null, "other_non_operating": null, "pretax_income": 66358000, "tax_provision": 16074000, "effective_tax_rate": null, "net_income": 50284000, "net_income_continuing_ops": 50284000, "net_income_to_common": 50284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36814000, "short_term_investments": null, "net_receivables": 526866999, "inventory": 637375000, "other_current_assets": null, "total_current_assets": 1233709000, "net_ppe": null, "goodwill": 443889000, "intangible_assets": 301556000, "goodwill_and_intangibles": 745445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1058698000, "total_assets": 2292407000, "short_term_debt": 125302000, "accounts_payable": 176664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 547151000, "long_term_debt": 467239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577053000, "total_liabilities": 1124204000, "total_debt": 592541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1069435000, "total_equity": 1168203000, "shares_outstanding": 31511000, "operating_cash_flow": 59648000, "stock_based_compensation": 3077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43804000, "free_cash_flow": 70680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77686000", "ebitda": "91629000", "netIncome": "50284000", "grossProfit": "194222000", "depreciation": "None", "totalRevenue": "494296000", "costOfRevenue": "300074000", "interestIncome": "None", "incomeBeforeTax": "66358000", "interestExpense": "11328000", "operatingIncome": "77240000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16074000", "reportedCurrency": "USD", "netInterestIncome": "-11328000", "nonInterestIncome": "None", "operatingExpenses": "116982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13943000", "sellingGeneralAndAdministrative": "116982000", "netIncomeFromContinuingOperations": "50284000" }, "balance": { "goodwill": "443889000", "inventory": "637375000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "2292407000", "longTermDebt": "467239000", "shortTermDebt": "125302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301556000", "reportedCurrency": "USD", "retainedEarnings": "1069435000", "totalLiabilities": "1124204000", "otherCurrentAssets": "32653000", "totalCurrentAssets": "1233709000", "currentLongTermDebt": "108385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526866999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058698000", "currentAccountsPayable": "176664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "683803000", "totalShareholderEquity": "1168203000", "capitalLeaseObligations": "91262000", "otherCurrentLiabilities": "245185000", "totalCurrentLiabilities": "547151000", "otherNonCurrentLiabilities": "9627000", "totalNonCurrentLiabilities": "577053000", "cashAndShortTermInvestments": "36814000", "commonStockSharesOutstanding": "31511000", "intangibleAssetsExcludingGoodwill": "301556000", "cashAndCashEquivalentsAtCarryingValue": "36814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11550000", "operatingCashflow": "59648000", "capitalExpenditures": "11032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43804000", "cashflowFromInvestment": "-11032000", "stockBasedCompensation": "3077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13943000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 488186000, "cost_of_revenue": 304968000, "gross_profit": 183218000, "ebit": 64813000, "ebitda": 78630000, "pretax_income": 52598000, "tax_provision": 12076000, "net_income": 40522000, "net_income_to_common": 40522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31953000, "total_current_assets": 1195356000, "total_assets": 2260354000, "short_term_debt": 132160000, "long_term_debt": 473389000, "total_debt": 605549000, "total_liabilities": 1132261000, "total_equity": 1128093000, "shares_outstanding": 31555000, "goodwill_and_intangibles": 750022000 }, "cash_flow": { "operating_cash_flow": 56224000, "capital_expenditure": 9667000, "free_cash_flow": 65891000, "dividends_paid": 37000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58392, "ticker_id": 5709, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64813000", "ebitda": "78630000", "netIncome": "40522000", "grossProfit": "183218000", "depreciation": "None", "totalRevenue": "488186000", "costOfRevenue": "304968000", "interestIncome": "None", "incomeBeforeTax": "52598000", "interestExpense": "12215000", "operatingIncome": "64208000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12076000", "reportedCurrency": "USD", "netInterestIncome": "-12215000", "nonInterestIncome": "None", "operatingExpenses": "119010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13817000", "sellingGeneralAndAdministrative": "119010000", "netIncomeFromContinuingOperations": "40522000" }, "balance": { "goodwill": "443220000", "inventory": "625593000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2260354000", "longTermDebt": "473389000", "shortTermDebt": "132160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "306802000", "reportedCurrency": "USD", "retainedEarnings": "1034268000", "totalLiabilities": "1132261000", "otherCurrentAssets": "53363000", "totalCurrentAssets": "1195356000", "currentLongTermDebt": "132160000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1064998000", "currentAccountsPayable": "158418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700749000", "totalShareholderEquity": "1128093000", "capitalLeaseObligations": "95200000", "otherCurrentLiabilities": "242470000", "totalCurrentLiabilities": "533048000", "otherNonCurrentLiabilities": "15484000", "totalNonCurrentLiabilities": "599213000", "cashAndShortTermInvestments": "31953000", "commonStockSharesOutstanding": "31555000", "intangibleAssetsExcludingGoodwill": "306802000", "cashAndCashEquivalentsAtCarryingValue": "31953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40522000", "profitLoss": "None", "dividendPayout": "37000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16825000", "operatingCashflow": "56224000", "capitalExpenditures": "9667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50214000", "cashflowFromInvestment": "-9667000", "stockBasedCompensation": "2972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488186000, "cost_of_revenue": 304968000, "gross_profit": 183218000, "research_and_development": null, "selling_general_admin": 119010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64813000, "depreciation_amortisation": 13817000, "ebitda": 78630000, "interest_expense": 12215000, "interest_income": null, "other_non_operating": null, "pretax_income": 52598000, "tax_provision": 12076000, "effective_tax_rate": null, "net_income": 40522000, "net_income_continuing_ops": 40522000, "net_income_to_common": 40522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31953000, "short_term_investments": null, "net_receivables": 484447000, "inventory": 625593000, "other_current_assets": null, "total_current_assets": 1195356000, "net_ppe": null, "goodwill": 443220000, "intangible_assets": 306802000, "goodwill_and_intangibles": 750022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1064998000, "total_assets": 2260354000, "short_term_debt": 132160000, "accounts_payable": 158418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533048000, "long_term_debt": 473389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599213000, "total_liabilities": 1132261000, "total_debt": 605549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1034268000, "total_equity": 1128093000, "shares_outstanding": 31555000, "operating_cash_flow": 56224000, "stock_based_compensation": 2972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9667000, "dividends_paid": 37000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50214000, "free_cash_flow": 65891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64813000", "ebitda": "78630000", "netIncome": "40522000", "grossProfit": "183218000", "depreciation": "None", "totalRevenue": "488186000", "costOfRevenue": "304968000", "interestIncome": "None", "incomeBeforeTax": "52598000", "interestExpense": "12215000", "operatingIncome": "64208000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12076000", "reportedCurrency": "USD", "netInterestIncome": "-12215000", "nonInterestIncome": "None", "operatingExpenses": "119010000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13817000", "sellingGeneralAndAdministrative": "119010000", "netIncomeFromContinuingOperations": "40522000" }, "balance": { "goodwill": "443220000", "inventory": "625593000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2260354000", "longTermDebt": "473389000", "shortTermDebt": "132160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "306802000", "reportedCurrency": "USD", "retainedEarnings": "1034268000", "totalLiabilities": "1132261000", "otherCurrentAssets": "53363000", "totalCurrentAssets": "1195356000", "currentLongTermDebt": "132160000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1064998000", "currentAccountsPayable": "158418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700749000", "totalShareholderEquity": "1128093000", "capitalLeaseObligations": "95200000", "otherCurrentLiabilities": "242470000", "totalCurrentLiabilities": "533048000", "otherNonCurrentLiabilities": "15484000", "totalNonCurrentLiabilities": "599213000", "cashAndShortTermInvestments": "31953000", "commonStockSharesOutstanding": "31555000", "intangibleAssetsExcludingGoodwill": "306802000", "cashAndCashEquivalentsAtCarryingValue": "31953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40522000", "profitLoss": "None", "dividendPayout": "37000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16825000", "operatingCashflow": "56224000", "capitalExpenditures": "9667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50214000", "cashflowFromInvestment": "-9667000", "stockBasedCompensation": "2972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13817000", "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": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "income_statement": { "revenue": 480568000, "cost_of_revenue": 317062000, "gross_profit": 163506000, "ebit": 55594000, "ebitda": 69023000, "pretax_income": 43029000, "tax_provision": 10259000, "net_income": 32770000, "net_income_to_common": 32770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35666000, "total_current_assets": 1188780000, "total_assets": 2256840000, "short_term_debt": 179060000, "long_term_debt": 476414000, "total_debt": 655474000, "total_liabilities": 1170768000, "total_equity": 1086072000, "shares_outstanding": 31528000, "goodwill_and_intangibles": 756443000 }, "cash_flow": { "operating_cash_flow": 66676000, "capital_expenditure": 12732000, "free_cash_flow": 79408000, "dividends_paid": 81000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58393, "ticker_id": 5709, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:30:46.696477+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55594000", "ebitda": "69023000", "netIncome": "32770000", "grossProfit": "163506000", "depreciation": "None", "totalRevenue": "480568000", "costOfRevenue": "317062000", "interestIncome": "None", "incomeBeforeTax": "43029000", "interestExpense": "12565000", "operatingIncome": "55198000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10259000", "reportedCurrency": "USD", "netInterestIncome": "-12565000", "nonInterestIncome": "None", "operatingExpenses": "108308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "396000", "costofGoodsAndServicesSold": "317062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13429000", "sellingGeneralAndAdministrative": "108308000", "netIncomeFromContinuingOperations": "32770000" }, "balance": { "goodwill": "443889000", "inventory": "642721000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2256840000", "longTermDebt": "476414000", "shortTermDebt": "179060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "312554000", "reportedCurrency": "USD", "retainedEarnings": "993923000", "totalLiabilities": "1170768000", "otherCurrentAssets": "57790000", "totalCurrentAssets": "1188780000", "currentLongTermDebt": "179060000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "452603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068060000", "currentAccountsPayable": "152121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156544000", "shortLongTermDebtTotal": "748094000", "totalShareholderEquity": "1086072000", "capitalLeaseObligations": "92620000", "otherCurrentLiabilities": "239190000", "totalCurrentLiabilities": "570371000", "otherNonCurrentLiabilities": "16497000", "totalNonCurrentLiabilities": "600397000", "cashAndShortTermInvestments": "35666000", "commonStockSharesOutstanding": "31528000", "intangibleAssetsExcludingGoodwill": "312554000", "cashAndCashEquivalentsAtCarryingValue": "35666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32770000", "profitLoss": "None", "dividendPayout": "81000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "44396000", "operatingCashflow": "66676000", "capitalExpenditures": "12732000", "changeInReceivables": "-22849000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51428000", "cashflowFromInvestment": "-12932000", "stockBasedCompensation": "3101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480568000, "cost_of_revenue": 317062000, "gross_profit": 163506000, "research_and_development": null, "selling_general_admin": 108308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55594000, "depreciation_amortisation": 13429000, "ebitda": 69023000, "interest_expense": 12565000, "interest_income": null, "other_non_operating": null, "pretax_income": 43029000, "tax_provision": 10259000, "effective_tax_rate": null, "net_income": 32770000, "net_income_continuing_ops": 32770000, "net_income_to_common": 32770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35666000, "short_term_investments": null, "net_receivables": 452603000, "inventory": 642721000, "other_current_assets": null, "total_current_assets": 1188780000, "net_ppe": null, "goodwill": 443889000, "intangible_assets": 312554000, "goodwill_and_intangibles": 756443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1068060000, "total_assets": 2256840000, "short_term_debt": 179060000, "accounts_payable": 152121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570371000, "long_term_debt": 476414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600397000, "total_liabilities": 1170768000, "total_debt": 655474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 993923000, "total_equity": 1086072000, "shares_outstanding": 31528000, "operating_cash_flow": 66676000, "stock_based_compensation": 3101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12932000, "dividends_paid": 81000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51428000, "free_cash_flow": 79408000, "net_change_in_cash": 2316000 }, "raw_data": { "income": { "ebit": "55594000", "ebitda": "69023000", "netIncome": "32770000", "grossProfit": "163506000", "depreciation": "None", "totalRevenue": "480568000", "costOfRevenue": "317062000", "interestIncome": "None", "incomeBeforeTax": "43029000", "interestExpense": "12565000", "operatingIncome": "55198000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10259000", "reportedCurrency": "USD", "netInterestIncome": "-12565000", "nonInterestIncome": "None", "operatingExpenses": "108308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "396000", "costofGoodsAndServicesSold": "317062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13429000", "sellingGeneralAndAdministrative": "108308000", "netIncomeFromContinuingOperations": "32770000" }, "balance": { "goodwill": "443889000", "inventory": "642721000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "2256840000", "longTermDebt": "476414000", "shortTermDebt": "179060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "312554000", "reportedCurrency": "USD", "retainedEarnings": "993923000", "totalLiabilities": "1170768000", "otherCurrentAssets": "57790000", "totalCurrentAssets": "1188780000", "currentLongTermDebt": "179060000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "452603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068060000", "currentAccountsPayable": "152121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156544000", "shortLongTermDebtTotal": "748094000", "totalShareholderEquity": "1086072000", "capitalLeaseObligations": "92620000", "otherCurrentLiabilities": "239190000", "totalCurrentLiabilities": "570371000", "otherNonCurrentLiabilities": "16497000", "totalNonCurrentLiabilities": "600397000", "cashAndShortTermInvestments": "35666000", "commonStockSharesOutstanding": "31528000", "intangibleAssetsExcludingGoodwill": "312554000", "cashAndCashEquivalentsAtCarryingValue": "35666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32770000", "profitLoss": "None", "dividendPayout": "81000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "44396000", "operatingCashflow": "66676000", "capitalExpenditures": "12732000", "changeInReceivables": "-22849000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51428000", "cashflowFromInvestment": "-12932000", "stockBasedCompensation": "3101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13429000", "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" ] } } }