{ "ticker": { "uuid": "6fa2c68d-c5c4-4574-b77f-76fa6724e4bc", "symbol": "ICUI", "name": "ICU Medical Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/6fa2c68d-c5c4-4574-b77f-76fa6724e4bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/6fa2c68d-c5c4-4574-b77f-76fa6724e4bc/" }, "ticker_metadata": { "id": 6566, "uuid": "6fa2c68d-c5c4-4574-b77f-76fa6724e4bc", "symbol": "ICUI", "name": "ICU Medical Inc", "asset_type": "equity", "market_cap": 3457612000, "stock_exchange_id": 2, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "ICU Medical, Inc. develops, manufactures and sells medical devices used in infusion therapy and critical care applications worldwide. The company is headquartered in San Clemente, California.", "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": "6fa2c68d-c5c4-4574-b77f-76fa6724e4bc", "symbol": "ICUI", "name": "ICU Medical Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/6fa2c68d-c5c4-4574-b77f-76fa6724e4bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/6fa2c68d-c5c4-4574-b77f-76fa6724e4bc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.01, "value": 0.08, "quality": 0.17, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 136.61, "market_cap": 3440113020, "pe_ratio": 74.2364, "earnings_yield": 0.0135, "ebitda_to_ev": 0.0707, "shareholder_yield": 0, "roe": 0.0219, "piotroski_f_score": 6, "momentum_12_1": -0.0499, "volatility_252d": 0.4151 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:16.164929+00:00", "batch_id": "" }, "size": { "price_close": 136.61, "market_cap": 3440113020, "market_cap_usd": 3440113020, "enterprise_value": 4447794020, "shares_outstanding": 25182000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 74.2364, "pb_ratio": 1.6289, "ptbv_ratio": 125.5562, "ps_ratio": 1.5952, "pcf_ratio": 20.5467, "pfcf_ratio": 13.5192, "ev_ebitda": 14.1442, "ev_ebit": 40.5728, "ev_sales": 2.0625, "ev_fcf": 17.4792, "earnings_yield": 0.0135, "fcf_yield": 0.0572, "price_to_sales": 1.5952, "price_to_book": 1.6289, "price_to_cashflow": 20.5467, "ebitda_to_ev": 0.0707, "sales_yield": 0.4849 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3636, "operating_margin": 0.0508, "net_margin": 0.0215, "ebitda_margin": 0.1458, "fcf_margin": 0.118, "roe": 0.0219, "roa": 0.0115, "roic": 0.0264, "roc_greenblatt": null, "asset_turnover": 0.5373, "cash_conversion": 5.4912, "accruals_ratio": -0.0302, "sbc_to_revenue": 0.0267, "piotroski_f_score": 6, "altman_z_score": 2.1648, "earnings_stability_5y": 4.2782, "revenue_stability_5y": 0.2899, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1954, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9005, "net_debt_to_ebitda": 3.2045, "debt_to_assets": 0.3229, "interest_coverage": 1.3019, "current_ratio": 2.2958, "quick_ratio": 1.1264, "net_debt": 1007681000, "local_beta": 0.0019, "volatility_252d": 0.4151, "volatility_60d": 0.9416, "max_drawdown_12m": -0.244, "risk_adjusted_momentum": -0.1202 }, "growth": { "revenue_growth_1y": -0.1089, "revenue_growth_3y_cagr": -0.0074, "revenue_growth_5y_cagr": 0.119, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.6153, "fcf_growth_1y": -0.1065, "book_value_growth_1y": 0.0583, "revenue_growth": -0.1089, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0805, "price_return_3m": 0.0349, "price_return_6m": -0.0414, "price_return_9m": 0.0409, "price_return_12m": 0.0266, "price_return_12m_ex1m": -0.0499, "momentum_6m": -0.0414, "momentum_12m": 0.0266, "momentum_12_1": -0.0499, "distance_from_52w_high": -0.13, "distance_from_52w_low": 0.2105, "relative_strength": -0.1313 }, "raw_ttm": { "revenue_ttm": 2156540000, "gross_profit_ttm": 784171000, "ebit_ttm": 109625000, "ebitda_ttm": 314460000, "net_income_ttm": 46340000, "eps_diluted_ttm": 1.8402, "operating_cash_flow_ttm": 167429000, "capital_expenditure_ttm": 87033000, "fcf_ttm": 254462000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 84203000, "cash_and_equivalents": 288330000, "total_current_assets": 1188981000, "total_current_liabilities": 517904000, "net_ppe": null, "total_assets": 4013763000, "total_debt": 1296011000, "total_equity": 2111928000, "net_working_capital": 416932000, "book_value_per_share": 83.8666, "retained_earnings": 721022000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 27399000, "tangible_book_per_share": 1.088 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 42, "rank_ptbv": 99, "rank_ps": 40, "rank_pcf": 77, "rank_ev_ebitda": 60, "rank_ev_ebit": 89, "rank_earnings_yield": 90, "rank_fcf_yield": 63, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 67, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 62, "rank_fcf_margin": 66, "rank_piotroski": 44, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 65 }, "composites": { "value_composite": 92, "quality_composite": 83, "momentum_composite": 78, "growth_composite": 98, "yield_composite": 97, "svqf_composite": 95, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.1166, "os_score": 0.01, "value_percentile": 0.08, "quality_percentile": 0.17, "momentum_percentile": 0.22, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 88, "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": 1475, "ticker_id": 6566, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:16.164929+00:00", "batch_id": "", "os_score_delta": null, "price_close": 136.61, "market_cap": 3440113020, "market_cap_usd": 3440113020, "enterprise_value": 4447794020, "shares_outstanding": 25182000, "fx_rate_to_usd": null, "pe_ratio": 74.23636211, "pb_ratio": 1.62889692, "ptbv_ratio": 125.55615241, "ps_ratio": 1.59520019, "pcf_ratio": 20.54669753, "pfcf_ratio": 13.51916208, "ev_ebitda": 14.14422826, "ev_ebit": 40.57280748, "ev_sales": 2.06246767, "ev_fcf": 17.47920719, "earnings_yield": 0.01347049, "fcf_yield": 0.05721083, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3636246, "operating_margin": 0.05083374, "net_margin": 0.02148812, "ebitda_margin": 0.14581691, "fcf_margin": 0.11799549, "roe": 0.02194204, "roa": 0.01154528, "roic": 0.02635547, "roc_greenblatt": null, "asset_turnover": 0.53728633, "cash_conversion": 5.49119551, "accruals_ratio": -0.03016845, "sbc_to_revenue": 0.02670481, "debt_to_equity": 0.90052076, "net_debt_to_ebitda": 3.2044807, "debt_to_assets": 0.32289176, "interest_coverage": 1.30191323, "current_ratio": 2.29575558, "quick_ratio": 1.12644621, "net_debt": 1007681000, "revenue_growth_1y": -0.10890201, "revenue_growth_3y_cagr": -0.00735989, "revenue_growth_5y_cagr": 0.11900638, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.61529463, "fcf_growth_1y": -0.10652388, "book_value_growth_1y": 0.05830614, "piotroski_f_score": 6, "altman_z_score": 2.1648453, "earnings_stability_5y": 4.278218, "revenue_stability_5y": 0.289884, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08051886, "price_return_3m": 0.03492424, "price_return_6m": -0.0414006, "price_return_9m": 0.0409174, "price_return_12m": 0.02660254, "price_return_12m_ex1m": -0.04989855, "distance_from_52w_high": -0.13003885, "distance_from_52w_low": 0.21054497, "relative_strength": -0.13133851, "local_beta": 0.0019, "volatility_252d": 0.415137, "volatility_60d": 0.941647, "max_drawdown_12m": -0.24396612, "revenue_ttm": 2156540000, "gross_profit_ttm": 784171000, "ebit_ttm": 109625000, "ebitda_ttm": 314460000, "net_income_ttm": 46340000, "eps_diluted_ttm": 1.84020332, "operating_cash_flow_ttm": 167429000, "capital_expenditure_ttm": 87033000, "fcf_ttm": 254462000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 84203000, "cash_and_equivalents": 288330000, "total_current_assets": 1188981000, "total_current_liabilities": 517904000, "net_ppe": null, "total_assets": 4013763000, "total_debt": 1296011000, "total_equity": 2111928000, "net_working_capital": 416932000, "book_value_per_share": 83.86657136, "retained_earnings": 721022000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 27399000, "tangible_book_per_share": 1.08803908, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 91, "rank_pb": 42, "rank_ptbv": 99, "rank_ps": 40, "rank_pcf": 77, "rank_ev_ebitda": 60, "rank_ev_ebit": 89, "rank_earnings_yield": 90, "rank_fcf_yield": 63, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 67, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 62, "rank_fcf_margin": 66, "rank_piotroski": 44, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 65, "value_composite": 92, "quality_composite": 83, "momentum_composite": 78, "growth_composite": 98, "yield_composite": 97, "svqf_composite": 95, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 88, "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": 136.61, "os": 0.01, "value": 0.08, "quality": 0.17, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 74.2364, "earnings_yield": 0.0135, "shareholder_yield": 0, "roe": 0.0219, "momentum_12_1": -0.0499, "complete_fields": { "id": 1475, "ticker_id": 6566, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:16.164929+00:00", "batch_id": "", "os_score_delta": null, "price_close": 136.61, "market_cap": 3440113020, "market_cap_usd": 3440113020, "enterprise_value": 4447794020, "shares_outstanding": 25182000, "fx_rate_to_usd": null, "pe_ratio": 74.23636211, "pb_ratio": 1.62889692, "ptbv_ratio": 125.55615241, "ps_ratio": 1.59520019, "pcf_ratio": 20.54669753, "pfcf_ratio": 13.51916208, "ev_ebitda": 14.14422826, "ev_ebit": 40.57280748, "ev_sales": 2.06246767, "ev_fcf": 17.47920719, "earnings_yield": 0.01347049, "fcf_yield": 0.05721083, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3636246, "operating_margin": 0.05083374, "net_margin": 0.02148812, "ebitda_margin": 0.14581691, "fcf_margin": 0.11799549, "roe": 0.02194204, "roa": 0.01154528, "roic": 0.02635547, "roc_greenblatt": null, "asset_turnover": 0.53728633, "cash_conversion": 5.49119551, "accruals_ratio": -0.03016845, "sbc_to_revenue": 0.02670481, "debt_to_equity": 0.90052076, "net_debt_to_ebitda": 3.2044807, "debt_to_assets": 0.32289176, "interest_coverage": 1.30191323, "current_ratio": 2.29575558, "quick_ratio": 1.12644621, "net_debt": 1007681000, "revenue_growth_1y": -0.10890201, "revenue_growth_3y_cagr": -0.00735989, "revenue_growth_5y_cagr": 0.11900638, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.61529463, "fcf_growth_1y": -0.10652388, "book_value_growth_1y": 0.05830614, "piotroski_f_score": 6, "altman_z_score": 2.1648453, "earnings_stability_5y": 4.278218, "revenue_stability_5y": 0.289884, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08051886, "price_return_3m": 0.03492424, "price_return_6m": -0.0414006, "price_return_9m": 0.0409174, "price_return_12m": 0.02660254, "price_return_12m_ex1m": -0.04989855, "distance_from_52w_high": -0.13003885, "distance_from_52w_low": 0.21054497, "relative_strength": -0.13133851, "local_beta": 0.0019, "volatility_252d": 0.415137, "volatility_60d": 0.941647, "max_drawdown_12m": -0.24396612, "revenue_ttm": 2156540000, "gross_profit_ttm": 784171000, "ebit_ttm": 109625000, "ebitda_ttm": 314460000, "net_income_ttm": 46340000, "eps_diluted_ttm": 1.84020332, "operating_cash_flow_ttm": 167429000, "capital_expenditure_ttm": 87033000, "fcf_ttm": 254462000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 84203000, "cash_and_equivalents": 288330000, "total_current_assets": 1188981000, "total_current_liabilities": 517904000, "net_ppe": null, "total_assets": 4013763000, "total_debt": 1296011000, "total_equity": 2111928000, "net_working_capital": 416932000, "book_value_per_share": 83.86657136, "retained_earnings": 721022000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 27399000, "tangible_book_per_share": 1.08803908, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 91, "rank_pb": 42, "rank_ptbv": 99, "rank_ps": 40, "rank_pcf": 77, "rank_ev_ebitda": 60, "rank_ev_ebit": 89, "rank_earnings_yield": 90, "rank_fcf_yield": 63, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 67, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 62, "rank_fcf_margin": 66, "rank_piotroski": 44, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 65, "value_composite": 92, "quality_composite": 83, "momentum_composite": 78, "growth_composite": 98, "yield_composite": 97, "svqf_composite": 95, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 88, "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 2230025000, "cost_of_revenue": 1410370000, "gross_profit": 819655000, "ebit": 108549000, "ebitda": 326541000, "pretax_income": 3169000, "tax_provision": 2437000, "net_income": 732000, "net_income_to_common": 732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307963000, "total_current_assets": 1177444000, "total_assets": 4050508000, "short_term_debt": 34670000, "long_term_debt": 1265917000, "total_debt": 1300587000, "total_liabilities": 1926683000, "total_equity": 2123824999, "shares_outstanding": 24904000, "goodwill_and_intangibles": 2133313000 }, "cash_flow": { "operating_cash_flow": 179847000, "capital_expenditure": 88043000, "free_cash_flow": 267890000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93891, "ticker_id": 6566, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108549000", "ebitda": "326541000", "netIncome": "732000", "grossProfit": "819655000", "depreciation": "None", "totalRevenue": "2230025000", "costOfRevenue": "1410370000", "interestIncome": "10307000", "incomeBeforeTax": "3169000", "interestExpense": "105380000", "operatingIncome": "106950000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2437000", "reportedCurrency": "USD", "netInterestIncome": "-83031000", "nonInterestIncome": "None", "operatingExpenses": "712705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87495000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1410370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217992000", "sellingGeneralAndAdministrative": "625210000", "netIncomeFromContinuingOperations": "732000" }, "balance": { "goodwill": "1499754000", "inventory": "615859000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4050508000", "longTermDebt": "1265917000", "shortTermDebt": "34670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "633559000", "reportedCurrency": "USD", "retainedEarnings": "690890000", "totalLiabilities": "1926683000", "otherCurrentAssets": "73107000", "totalCurrentAssets": "1177444000", "currentLongTermDebt": "18750000", "longTermInvestments": "131586000", "shortTermInvestments": "None", "currentNetReceivables": "180515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2859954000", "currentAccountsPayable": "154374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1392218000", "totalShareholderEquity": "2123824999", "capitalLeaseObligations": "47680000", "otherCurrentLiabilities": "265573999", "totalCurrentLiabilities": "498861000", "otherNonCurrentLiabilities": "41856000", "totalNonCurrentLiabilities": "1427822000", "cashAndShortTermInvestments": "307963000", "commonStockSharesOutstanding": "24904000", "intangibleAssetsExcludingGoodwill": "633559000", "cashAndCashEquivalentsAtCarryingValue": "307963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26252000", "operatingCashflow": "179847000", "capitalExpenditures": "88043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311525000", "cashflowFromInvestment": "122229000", "stockBasedCompensation": "55758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2230025000, "cost_of_revenue": 1410370000, "gross_profit": 819655000, "research_and_development": 87495000, "selling_general_admin": 625210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108549000, "depreciation_amortisation": 217992000, "ebitda": 326541000, "interest_expense": 105380000, "interest_income": null, "other_non_operating": null, "pretax_income": 3169000, "tax_provision": 2437000, "effective_tax_rate": null, "net_income": 732000, "net_income_continuing_ops": 732000, "net_income_to_common": 732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307963000, "short_term_investments": null, "net_receivables": 180515000, "inventory": 615859000, "other_current_assets": null, "total_current_assets": 1177444000, "net_ppe": null, "goodwill": 1499754000, "intangible_assets": 633559000, "goodwill_and_intangibles": 2133313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2859954000, "total_assets": 4050508000, "short_term_debt": 34670000, "accounts_payable": 154374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498861000, "long_term_debt": 1265917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1427822000, "total_liabilities": 1926683000, "total_debt": 1300587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690890000, "total_equity": 2123824999, "shares_outstanding": 24904000, "operating_cash_flow": 179847000, "stock_based_compensation": 55758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 122229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311525000, "free_cash_flow": 267890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108549000", "ebitda": "326541000", "netIncome": "732000", "grossProfit": "819655000", "depreciation": "None", "totalRevenue": "2230025000", "costOfRevenue": "1410370000", "interestIncome": "10307000", "incomeBeforeTax": "3169000", "interestExpense": "105380000", "operatingIncome": "106950000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2437000", "reportedCurrency": "USD", "netInterestIncome": "-83031000", "nonInterestIncome": "None", "operatingExpenses": "712705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87495000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1410370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217992000", "sellingGeneralAndAdministrative": "625210000", "netIncomeFromContinuingOperations": "732000" }, "balance": { "goodwill": "1499754000", "inventory": "615859000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4050508000", "longTermDebt": "1265917000", "shortTermDebt": "34670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "633559000", "reportedCurrency": "USD", "retainedEarnings": "690890000", "totalLiabilities": "1926683000", "otherCurrentAssets": "73107000", "totalCurrentAssets": "1177444000", "currentLongTermDebt": "18750000", "longTermInvestments": "131586000", "shortTermInvestments": "None", "currentNetReceivables": "180515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2859954000", "currentAccountsPayable": "154374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1392218000", "totalShareholderEquity": "2123824999", "capitalLeaseObligations": "47680000", "otherCurrentLiabilities": "265573999", "totalCurrentLiabilities": "498861000", "otherNonCurrentLiabilities": "41856000", "totalNonCurrentLiabilities": "1427822000", "cashAndShortTermInvestments": "307963000", "commonStockSharesOutstanding": "24904000", "intangibleAssetsExcludingGoodwill": "633559000", "cashAndCashEquivalentsAtCarryingValue": "307963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26252000", "operatingCashflow": "179847000", "capitalExpenditures": "88043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311525000", "cashflowFromInvestment": "122229000", "stockBasedCompensation": "55758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200741000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 2382046000, "cost_of_revenue": 1557264000, "gross_profit": 824782000, "ebit": 40529000, "ebitda": 42964000, "pretax_income": -66012000, "tax_provision": 51676000, "net_income": -117688000, "net_income_to_common": -117688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308566000, "total_current_assets": 1441983000, "total_assets": 4203931000, "short_term_debt": 66695000, "long_term_debt": 1531858000, "total_debt": 1598553000, "total_liabilities": 2238696000, "total_equity": 1965235000, "shares_outstanding": 24388000, "goodwill_and_intangibles": 2173561000 }, "cash_flow": { "operating_cash_flow": 204033000, "capital_expenditure": 79373000, "free_cash_flow": 283406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93896, "ticker_id": 6566, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40529000", "ebitda": "42964000", "netIncome": "-117688000", "grossProfit": "824782000", "depreciation": "None", "totalRevenue": "2382046000", "costOfRevenue": "1557264000", "interestIncome": "10788000", "incomeBeforeTax": "-66012000", "interestExpense": "106541000", "operatingIncome": "42964000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51676000", "reportedCurrency": "USD", "netInterestIncome": "-95753000", "nonInterestIncome": "None", "operatingExpenses": "781818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88615000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1557264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2435000", "sellingGeneralAndAdministrative": "638762000", "netIncomeFromContinuingOperations": "-117688000" }, "balance": { "goodwill": "1432772000", "inventory": "584676000", "commonStock": "2452000", "currentDebt": "None", "investments": "None", "totalAssets": "4203931000", "longTermDebt": "1531858000", "shortTermDebt": "66695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "740789000", "reportedCurrency": "USD", "retainedEarnings": "690158000", "totalLiabilities": "2238696000", "otherCurrentAssets": "346045000", "totalCurrentAssets": "1441983000", "currentLongTermDebt": "51000000", "longTermInvestments": "3038000", "shortTermInvestments": "1207000", "currentNetReceivables": "202696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2761948000", "currentAccountsPayable": "148020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641662000", "totalShareholderEquity": "1965235000", "capitalLeaseObligations": "58804000", "otherCurrentLiabilities": "299865000", "totalCurrentLiabilities": "556182000", "otherNonCurrentLiabilities": "10143000", "totalNonCurrentLiabilities": "1682514000", "cashAndShortTermInvestments": "308566000", "commonStockSharesOutstanding": "24388000", "intangibleAssetsExcludingGoodwill": "740789000", "cashAndCashEquivalentsAtCarryingValue": "308566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117688000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16829000", "operatingCashflow": "204033000", "capitalExpenditures": "79373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55800000", "cashflowFromInvestment": "-88960000", "stockBasedCompensation": "46883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2382046000, "cost_of_revenue": 1557264000, "gross_profit": 824782000, "research_and_development": 88615000, "selling_general_admin": 638762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40529000, "depreciation_amortisation": 2435000, "ebitda": 42964000, "interest_expense": 106541000, "interest_income": null, "other_non_operating": null, "pretax_income": -66012000, "tax_provision": 51676000, "effective_tax_rate": null, "net_income": -117688000, "net_income_continuing_ops": -117688000, "net_income_to_common": -117688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308566000, "short_term_investments": 1207000, "net_receivables": 202696000, "inventory": 584676000, "other_current_assets": null, "total_current_assets": 1441983000, "net_ppe": null, "goodwill": 1432772000, "intangible_assets": 740789000, "goodwill_and_intangibles": 2173561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2761948000, "total_assets": 4203931000, "short_term_debt": 66695000, "accounts_payable": 148020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556182000, "long_term_debt": 1531858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682514000, "total_liabilities": 2238696000, "total_debt": 1598553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690158000, "total_equity": 1965235000, "shares_outstanding": 24388000, "operating_cash_flow": 204033000, "stock_based_compensation": 46883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55800000, "free_cash_flow": 283406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40529000", "ebitda": "42964000", "netIncome": "-117688000", "grossProfit": "824782000", "depreciation": "None", "totalRevenue": "2382046000", "costOfRevenue": "1557264000", "interestIncome": "10788000", "incomeBeforeTax": "-66012000", "interestExpense": "106541000", "operatingIncome": "42964000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51676000", "reportedCurrency": "USD", "netInterestIncome": "-95753000", "nonInterestIncome": "None", "operatingExpenses": "781818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88615000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1557264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2435000", "sellingGeneralAndAdministrative": "638762000", "netIncomeFromContinuingOperations": "-117688000" }, "balance": { "goodwill": "1432772000", "inventory": "584676000", "commonStock": "2452000", "currentDebt": "None", "investments": "None", "totalAssets": "4203931000", "longTermDebt": "1531858000", "shortTermDebt": "66695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "740789000", "reportedCurrency": "USD", "retainedEarnings": "690158000", "totalLiabilities": "2238696000", "otherCurrentAssets": "346045000", "totalCurrentAssets": "1441983000", "currentLongTermDebt": "51000000", "longTermInvestments": "3038000", "shortTermInvestments": "1207000", "currentNetReceivables": "202696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2761948000", "currentAccountsPayable": "148020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641662000", "totalShareholderEquity": "1965235000", "capitalLeaseObligations": "58804000", "otherCurrentLiabilities": "299865000", "totalCurrentLiabilities": "556182000", "otherNonCurrentLiabilities": "10143000", "totalNonCurrentLiabilities": "1682514000", "cashAndShortTermInvestments": "308566000", "commonStockSharesOutstanding": "24388000", "intangibleAssetsExcludingGoodwill": "740789000", "cashAndCashEquivalentsAtCarryingValue": "308566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117688000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16829000", "operatingCashflow": "204033000", "capitalExpenditures": "79373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55800000", "cashflowFromInvestment": "-88960000", "stockBasedCompensation": "46883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240856000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 2259126000, "cost_of_revenue": 1519253000, "gross_profit": 739873000, "ebit": 24428000, "ebitda": 253202000, "pretax_income": -78299000, "tax_provision": -48644000, "net_income": -29655000, "net_income_to_common": -29655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254222000, "total_current_assets": 1221272000, "total_assets": 4378439000, "short_term_debt": 71161000, "long_term_debt": 1577770000, "total_debt": 1648931000, "total_liabilities": 2255029000, "total_equity": 2123410000, "shares_outstanding": 24091000, "goodwill_and_intangibles": 2343034000 }, "cash_flow": { "operating_cash_flow": 166201000, "capital_expenditure": 93670000, "free_cash_flow": 259871000, "dividends_paid": 9350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93901, "ticker_id": 6566, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24428000", "ebitda": "253202000", "netIncome": "-29655000", "grossProfit": "739873000", "depreciation": "None", "totalRevenue": "2259126000", "costOfRevenue": "1519253000", "interestIncome": "7508000", "incomeBeforeTax": "-78299000", "interestExpense": "102727000", "operatingIncome": "22825000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-48644000", "reportedCurrency": "USD", "netInterestIncome": "-95219000", "nonInterestIncome": "None", "operatingExpenses": "717048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1519253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228774000", "sellingGeneralAndAdministrative": "606693000", "netIncomeFromContinuingOperations": "-29655000" }, "balance": { "goodwill": "1472446000", "inventory": "709360000", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4378439000", "longTermDebt": "1577770000", "shortTermDebt": "71161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "870588000", "reportedCurrency": "USD", "retainedEarnings": "807846000", "totalLiabilities": "2255029000", "otherCurrentAssets": "75042000", "totalCurrentAssets": "1221272000", "currentLongTermDebt": "51000000", "longTermInvestments": "3120000", "shortTermInvestments": "501000", "currentNetReceivables": "182147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3157167000", "currentAccountsPayable": "150030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703857000", "totalShareholderEquity": "2123410000", "capitalLeaseObligations": "75087000", "otherCurrentLiabilities": "211521000", "totalCurrentLiabilities": "481838000", "otherNonCurrentLiabilities": "33929000", "totalNonCurrentLiabilities": "1773191000", "cashAndShortTermInvestments": "254222000", "commonStockSharesOutstanding": "24091000", "intangibleAssetsExcludingGoodwill": "870588000", "cashAndCashEquivalentsAtCarryingValue": "254222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29655000", "profitLoss": "None", "dividendPayout": "9350000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6079000", "operatingCashflow": "166201000", "capitalExpenditures": "93670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35979000", "cashflowFromInvestment": "-87947000", "stockBasedCompensation": "40563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2259126000, "cost_of_revenue": 1519253000, "gross_profit": 739873000, "research_and_development": 85344000, "selling_general_admin": 606693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24428000, "depreciation_amortisation": 228774000, "ebitda": 253202000, "interest_expense": 102727000, "interest_income": null, "other_non_operating": null, "pretax_income": -78299000, "tax_provision": -48644000, "effective_tax_rate": null, "net_income": -29655000, "net_income_continuing_ops": -29655000, "net_income_to_common": -29655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254222000, "short_term_investments": 501000, "net_receivables": 182147000, "inventory": 709360000, "other_current_assets": null, "total_current_assets": 1221272000, "net_ppe": null, "goodwill": 1472446000, "intangible_assets": 870588000, "goodwill_and_intangibles": 2343034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3157167000, "total_assets": 4378439000, "short_term_debt": 71161000, "accounts_payable": 150030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481838000, "long_term_debt": 1577770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773191000, "total_liabilities": 2255029000, "total_debt": 1648931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 807846000, "total_equity": 2123410000, "shares_outstanding": 24091000, "operating_cash_flow": 166201000, "stock_based_compensation": 40563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87947000, "dividends_paid": 9350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35979000, "free_cash_flow": 259871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24428000", "ebitda": "253202000", "netIncome": "-29655000", "grossProfit": "739873000", "depreciation": "None", "totalRevenue": "2259126000", "costOfRevenue": "1519253000", "interestIncome": "7508000", "incomeBeforeTax": "-78299000", "interestExpense": "102727000", "operatingIncome": "22825000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-48644000", "reportedCurrency": "USD", "netInterestIncome": "-95219000", "nonInterestIncome": "None", "operatingExpenses": "717048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1519253000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228774000", "sellingGeneralAndAdministrative": "606693000", "netIncomeFromContinuingOperations": "-29655000" }, "balance": { "goodwill": "1472446000", "inventory": "709360000", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4378439000", "longTermDebt": "1577770000", "shortTermDebt": "71161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "870588000", "reportedCurrency": "USD", "retainedEarnings": "807846000", "totalLiabilities": "2255029000", "otherCurrentAssets": "75042000", "totalCurrentAssets": "1221272000", "currentLongTermDebt": "51000000", "longTermInvestments": "3120000", "shortTermInvestments": "501000", "currentNetReceivables": "182147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3157167000", "currentAccountsPayable": "150030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703857000", "totalShareholderEquity": "2123410000", "capitalLeaseObligations": "75087000", "otherCurrentLiabilities": "211521000", "totalCurrentLiabilities": "481838000", "otherNonCurrentLiabilities": "33929000", "totalNonCurrentLiabilities": "1773191000", "cashAndShortTermInvestments": "254222000", "commonStockSharesOutstanding": "24091000", "intangibleAssetsExcludingGoodwill": "870588000", "cashAndCashEquivalentsAtCarryingValue": "254222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29655000", "profitLoss": "None", "dividendPayout": "9350000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6079000", "operatingCashflow": "166201000", "capitalExpenditures": "93670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35979000", "cashflowFromInvestment": "-87947000", "stockBasedCompensation": "40563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228791000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 2279997000, "cost_of_revenue": 1582236000, "gross_profit": 697761000, "ebit": -43604000, "ebitda": 191547000, "pretax_income": -114409000, "tax_provision": -40123000, "net_income": -74286000, "net_income_to_common": -74286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208784000, "total_current_assets": 1235196000, "total_assets": 4515641000, "short_term_debt": 47857000, "long_term_debt": 1623675000, "total_debt": 1671532000, "total_liabilities": 2425713000, "total_equity": 2089928000, "shares_outstanding": 23868000, "goodwill_and_intangibles": 2432024000 }, "cash_flow": { "operating_cash_flow": -62129000, "capital_expenditure": 99329000, "free_cash_flow": 37200000, "dividends_paid": 10883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93906, "ticker_id": 6566, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43604000", "ebitda": "191547000", "netIncome": "-74286000", "grossProfit": "697761000", "depreciation": "None", "totalRevenue": "2279997000", "costOfRevenue": "1582236000", "interestIncome": "4430000", "incomeBeforeTax": "-114409000", "interestExpense": "70805000", "operatingIncome": "-42898000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40123000", "reportedCurrency": "USD", "netInterestIncome": "-66375000", "nonInterestIncome": "None", "operatingExpenses": "740659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92984000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1582236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235151000", "sellingGeneralAndAdministrative": "608345000", "netIncomeFromContinuingOperations": "-74286000" }, "balance": { "goodwill": "1449258000", "inventory": "696009000", "commonStock": "2399000", "currentDebt": "None", "investments": "None", "totalAssets": "4515641000", "longTermDebt": "1623675000", "shortTermDebt": "47857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "982766000", "reportedCurrency": "USD", "retainedEarnings": "837501000", "totalLiabilities": "2425713000", "otherCurrentAssets": "79279000", "totalCurrentAssets": "1235196000", "currentLongTermDebt": "29688000", "longTermInvestments": "3694000", "shortTermInvestments": "4224000", "currentNetReceivables": "246900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280445000", "currentAccountsPayable": "215902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "713575000", "shortLongTermDebtTotal": "1734303000", "totalShareholderEquity": "2089928000", "capitalLeaseObligations": "80940000", "otherCurrentLiabilities": "182124000", "totalCurrentLiabilities": "494559000", "otherNonCurrentLiabilities": "54355000", "totalNonCurrentLiabilities": "1931154000", "cashAndShortTermInvestments": "208784000", "commonStockSharesOutstanding": "23868000", "intangibleAssetsExcludingGoodwill": "982766000", "cashAndCashEquivalentsAtCarryingValue": "208784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74286000", "profitLoss": "None", "dividendPayout": "10883000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-201095000", "operatingCashflow": "-62129000", "capitalExpenditures": "99329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1637032000", "cashflowFromInvestment": "-1909468000", "stockBasedCompensation": "36025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2279997000, "cost_of_revenue": 1582236000, "gross_profit": 697761000, "research_and_development": 92984000, "selling_general_admin": 608345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43604000, "depreciation_amortisation": 235151000, "ebitda": 191547000, "interest_expense": 70805000, "interest_income": null, "other_non_operating": null, "pretax_income": -114409000, "tax_provision": -40123000, "effective_tax_rate": null, "net_income": -74286000, "net_income_continuing_ops": -74286000, "net_income_to_common": -74286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208784000, "short_term_investments": 4224000, "net_receivables": 246900000, "inventory": 696009000, "other_current_assets": null, "total_current_assets": 1235196000, "net_ppe": null, "goodwill": 1449258000, "intangible_assets": 982766000, "goodwill_and_intangibles": 2432024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3280445000, "total_assets": 4515641000, "short_term_debt": 47857000, "accounts_payable": 215902000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494559000, "long_term_debt": 1623675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1931154000, "total_liabilities": 2425713000, "total_debt": 1671532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 837501000, "total_equity": 2089928000, "shares_outstanding": 23868000, "operating_cash_flow": -62129000, "stock_based_compensation": 36025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1909468000, "dividends_paid": 10883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1637032000, "free_cash_flow": 37200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43604000", "ebitda": "191547000", "netIncome": "-74286000", "grossProfit": "697761000", "depreciation": "None", "totalRevenue": "2279997000", "costOfRevenue": "1582236000", "interestIncome": "4430000", "incomeBeforeTax": "-114409000", "interestExpense": "70805000", "operatingIncome": "-42898000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40123000", "reportedCurrency": "USD", "netInterestIncome": "-66375000", "nonInterestIncome": "None", "operatingExpenses": "740659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92984000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1582236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235151000", "sellingGeneralAndAdministrative": "608345000", "netIncomeFromContinuingOperations": "-74286000" }, "balance": { "goodwill": "1449258000", "inventory": "696009000", "commonStock": "2399000", "currentDebt": "None", "investments": "None", "totalAssets": "4515641000", "longTermDebt": "1623675000", "shortTermDebt": "47857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "982766000", "reportedCurrency": "USD", "retainedEarnings": "837501000", "totalLiabilities": "2425713000", "otherCurrentAssets": "79279000", "totalCurrentAssets": "1235196000", "currentLongTermDebt": "29688000", "longTermInvestments": "3694000", "shortTermInvestments": "4224000", "currentNetReceivables": "246900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280445000", "currentAccountsPayable": "215902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "713575000", "shortLongTermDebtTotal": "1734303000", "totalShareholderEquity": "2089928000", "capitalLeaseObligations": "80940000", "otherCurrentLiabilities": "182124000", "totalCurrentLiabilities": "494559000", "otherNonCurrentLiabilities": "54355000", "totalNonCurrentLiabilities": "1931154000", "cashAndShortTermInvestments": "208784000", "commonStockSharesOutstanding": "23868000", "intangibleAssetsExcludingGoodwill": "982766000", "cashAndCashEquivalentsAtCarryingValue": "208784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74286000", "profitLoss": "None", "dividendPayout": "10883000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-201095000", "operatingCashflow": "-62129000", "capitalExpenditures": "99329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1637032000", "cashflowFromInvestment": "-1909468000", "stockBasedCompensation": "36025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235151000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 1316308000, "cost_of_revenue": 824818000, "gross_profit": 491490000, "ebit": 124166000, "ebitda": 223458000, "pretax_income": 123186000, "tax_provision": 20051000, "net_income": 103135000, "net_income_to_common": 103135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552827000, "total_current_assets": 1029809000, "total_assets": 1880738000, "short_term_debt": 9009000, "long_term_debt": null, "total_debt": 9009000, "total_liabilities": 264707000, "total_equity": 1616031000, "shares_outstanding": 21781000, "goodwill_and_intangibles": 231750000 }, "cash_flow": { "operating_cash_flow": 267538000, "capital_expenditure": 81169000, "free_cash_flow": 348707000, "dividends_paid": 1037000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93911, "ticker_id": 6566, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124166000", "ebitda": "223458000", "netIncome": "103135000", "grossProfit": "491490000", "depreciation": "None", "totalRevenue": "1316308000", "costOfRevenue": "824818000", "interestIncome": "2840000", "incomeBeforeTax": "123186000", "interestExpense": "858000", "operatingIncome": "123245000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20051000", "reportedCurrency": "USD", "netInterestIncome": "-858000", "nonInterestIncome": "None", "operatingExpenses": "368245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47498000", "otherNonOperatingIncome": "799000", "costofGoodsAndServicesSold": "824818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99292000", "sellingGeneralAndAdministrative": "302583000", "netIncomeFromContinuingOperations": "103135000" }, "balance": { "goodwill": "43439000", "inventory": "290235000", "commonStock": "2128000", "currentDebt": "None", "investments": "None", "totalAssets": "1880738000", "longTermDebt": "None", "shortTermDebt": "9009000", "treasuryStock": "-27000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "188311000", "reportedCurrency": "USD", "retainedEarnings": "911787000", "totalLiabilities": "264707000", "otherCurrentAssets": "47514000", "totalCurrentAssets": "1029809000", "currentLongTermDebt": "None", "longTermInvestments": "4620000", "shortTermInvestments": "14420000", "currentNetReceivables": "124813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850929000", "currentAccountsPayable": "81128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468365000", "shortLongTermDebtTotal": "45047000", "totalShareholderEquity": "1616031000", "capitalLeaseObligations": "45047000", "otherCurrentLiabilities": "90223000", "totalCurrentLiabilities": "200777000", "otherNonCurrentLiabilities": "62440000", "totalNonCurrentLiabilities": "63930000", "cashAndShortTermInvestments": "552827000", "commonStockSharesOutstanding": "21781000", "intangibleAssetsExcludingGoodwill": "188311000", "cashAndCashEquivalentsAtCarryingValue": "552827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103135000", "profitLoss": "None", "dividendPayout": "1037000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "20815000", "operatingCashflow": "267538000", "capitalExpenditures": "81169000", "changeInReceivables": "13755000", "changeInExchangeRate": "-3251000", "cashflowFromFinancing": "-16870000", "cashflowFromInvestment": "-90687000", "stockBasedCompensation": "27341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1037000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "156730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1316308000, "cost_of_revenue": 824818000, "gross_profit": 491490000, "research_and_development": 47498000, "selling_general_admin": 302583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124166000, "depreciation_amortisation": 99292000, "ebitda": 223458000, "interest_expense": 858000, "interest_income": null, "other_non_operating": null, "pretax_income": 123186000, "tax_provision": 20051000, "effective_tax_rate": null, "net_income": 103135000, "net_income_continuing_ops": 103135000, "net_income_to_common": 103135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552827000, "short_term_investments": 14420000, "net_receivables": 124813000, "inventory": 290235000, "other_current_assets": null, "total_current_assets": 1029809000, "net_ppe": null, "goodwill": 43439000, "intangible_assets": 188311000, "goodwill_and_intangibles": 231750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 850929000, "total_assets": 1880738000, "short_term_debt": 9009000, "accounts_payable": 81128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200777000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63930000, "total_liabilities": 264707000, "total_debt": 9009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 911787000, "total_equity": 1616031000, "shares_outstanding": 21781000, "operating_cash_flow": 267538000, "stock_based_compensation": 27341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90687000, "dividends_paid": 1037000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16870000, "free_cash_flow": 348707000, "net_change_in_cash": 156730000 }, "raw_data": { "income": { "ebit": "124166000", "ebitda": "223458000", "netIncome": "103135000", "grossProfit": "491490000", "depreciation": "None", "totalRevenue": "1316308000", "costOfRevenue": "824818000", "interestIncome": "2840000", "incomeBeforeTax": "123186000", "interestExpense": "858000", "operatingIncome": "123245000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20051000", "reportedCurrency": "USD", "netInterestIncome": "-858000", "nonInterestIncome": "None", "operatingExpenses": "368245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47498000", "otherNonOperatingIncome": "799000", "costofGoodsAndServicesSold": "824818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99292000", "sellingGeneralAndAdministrative": "302583000", "netIncomeFromContinuingOperations": "103135000" }, "balance": { "goodwill": "43439000", "inventory": "290235000", "commonStock": "2128000", "currentDebt": "None", "investments": "None", "totalAssets": "1880738000", "longTermDebt": "None", "shortTermDebt": "9009000", "treasuryStock": "-27000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "188311000", "reportedCurrency": "USD", "retainedEarnings": "911787000", "totalLiabilities": "264707000", "otherCurrentAssets": "47514000", "totalCurrentAssets": "1029809000", "currentLongTermDebt": "None", "longTermInvestments": "4620000", "shortTermInvestments": "14420000", "currentNetReceivables": "124813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850929000", "currentAccountsPayable": "81128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468365000", "shortLongTermDebtTotal": "45047000", "totalShareholderEquity": "1616031000", "capitalLeaseObligations": "45047000", "otherCurrentLiabilities": "90223000", "totalCurrentLiabilities": "200777000", "otherNonCurrentLiabilities": "62440000", "totalNonCurrentLiabilities": "63930000", "cashAndShortTermInvestments": "552827000", "commonStockSharesOutstanding": "21781000", "intangibleAssetsExcludingGoodwill": "188311000", "cashAndCashEquivalentsAtCarryingValue": "552827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103135000", "profitLoss": "None", "dividendPayout": "1037000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "20815000", "operatingCashflow": "267538000", "capitalExpenditures": "81169000", "changeInReceivables": "13755000", "changeInExchangeRate": "-3251000", "cashflowFromFinancing": "-16870000", "cashflowFromInvestment": "-90687000", "stockBasedCompensation": "27341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1037000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "156730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89698000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 1271004000, "cost_of_revenue": 809507000, "gross_profit": 461497000, "ebit": 99247000, "ebitda": 194094000, "pretax_income": 97494000, "tax_provision": 10624000, "net_income": 86870000, "net_income_to_common": 86870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396097000, "total_current_assets": 914375000, "total_assets": 1763691000, "short_term_debt": 9294000, "long_term_debt": null, "total_debt": 9294000, "total_liabilities": 261426000, "total_equity": 1502265000, "shares_outstanding": 21591000, "goodwill_and_intangibles": 230231999 }, "cash_flow": { "operating_cash_flow": 222752000, "capital_expenditure": 100390000, "free_cash_flow": 323142000, "dividends_paid": 317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93916, "ticker_id": 6566, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99247000", "ebitda": "194094000", "netIncome": "86870000", "grossProfit": "461497000", "depreciation": "None", "totalRevenue": "1271004000", "costOfRevenue": "809507000", "interestIncome": "1924000", "incomeBeforeTax": "97494000", "interestExpense": "1753000", "operatingIncome": "98162000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10624000", "reportedCurrency": "USD", "netInterestIncome": "-1753000", "nonInterestIncome": "None", "operatingExpenses": "363335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42948000", "otherNonOperatingIncome": "1085000", "costofGoodsAndServicesSold": "809507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94847000", "sellingGeneralAndAdministrative": "283953000", "netIncomeFromContinuingOperations": "86870000" }, "balance": { "goodwill": "33000999", "inventory": "314928000", "commonStock": "2106000", "currentDebt": "None", "investments": "None", "totalAssets": "1763691000", "longTermDebt": "None", "shortTermDebt": "9294000", "treasuryStock": "-39000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "197231000", "reportedCurrency": "USD", "retainedEarnings": "808652000", "totalLiabilities": "261426000", "otherCurrentAssets": "60894000", "totalCurrentAssets": "914375000", "currentLongTermDebt": "None", "longTermInvestments": "12974000", "shortTermInvestments": "14687000", "currentNetReceivables": "127769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849316000", "currentAccountsPayable": "71864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "466628000", "shortLongTermDebtTotal": "52701000", "totalShareholderEquity": "1502265000", "capitalLeaseObligations": "52147000", "otherCurrentLiabilities": "106315000", "totalCurrentLiabilities": "195488000", "otherNonCurrentLiabilities": "64275000", "totalNonCurrentLiabilities": "65937999", "cashAndShortTermInvestments": "396097000", "commonStockSharesOutstanding": "21591000", "intangibleAssetsExcludingGoodwill": "197231000", "cashAndCashEquivalentsAtCarryingValue": "396097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86870000", "profitLoss": "None", "dividendPayout": "317000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "19196000", "operatingCashflow": "222752000", "capitalExpenditures": "100390000", "changeInReceivables": "78049000", "changeInExchangeRate": "2854000", "cashflowFromFinancing": "-40000", "cashflowFromInvestment": "-98139000", "stockBasedCompensation": "23954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "127427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1271004000, "cost_of_revenue": 809507000, "gross_profit": 461497000, "research_and_development": 42948000, "selling_general_admin": 283953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99247000, "depreciation_amortisation": 94847000, "ebitda": 194094000, "interest_expense": 1753000, "interest_income": null, "other_non_operating": null, "pretax_income": 97494000, "tax_provision": 10624000, "effective_tax_rate": null, "net_income": 86870000, "net_income_continuing_ops": 86870000, "net_income_to_common": 86870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396097000, "short_term_investments": 14687000, "net_receivables": 127769000, "inventory": 314928000, "other_current_assets": null, "total_current_assets": 914375000, "net_ppe": null, "goodwill": 33000999, "intangible_assets": 197231000, "goodwill_and_intangibles": 230231999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 849316000, "total_assets": 1763691000, "short_term_debt": 9294000, "accounts_payable": 71864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195488000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65937999, "total_liabilities": 261426000, "total_debt": 9294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 808652000, "total_equity": 1502265000, "shares_outstanding": 21591000, "operating_cash_flow": 222752000, "stock_based_compensation": 23954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98139000, "dividends_paid": 317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40000, "free_cash_flow": 323142000, "net_change_in_cash": 127427000 }, "raw_data": { "income": { "ebit": "99247000", "ebitda": "194094000", "netIncome": "86870000", "grossProfit": "461497000", "depreciation": "None", "totalRevenue": "1271004000", "costOfRevenue": "809507000", "interestIncome": "1924000", "incomeBeforeTax": "97494000", "interestExpense": "1753000", "operatingIncome": "98162000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10624000", "reportedCurrency": "USD", "netInterestIncome": "-1753000", "nonInterestIncome": "None", "operatingExpenses": "363335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42948000", "otherNonOperatingIncome": "1085000", "costofGoodsAndServicesSold": "809507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94847000", "sellingGeneralAndAdministrative": "283953000", "netIncomeFromContinuingOperations": "86870000" }, "balance": { "goodwill": "33000999", "inventory": "314928000", "commonStock": "2106000", "currentDebt": "None", "investments": "None", "totalAssets": "1763691000", "longTermDebt": "None", "shortTermDebt": "9294000", "treasuryStock": "-39000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "197231000", "reportedCurrency": "USD", "retainedEarnings": "808652000", "totalLiabilities": "261426000", "otherCurrentAssets": "60894000", "totalCurrentAssets": "914375000", "currentLongTermDebt": "None", "longTermInvestments": "12974000", "shortTermInvestments": "14687000", "currentNetReceivables": "127769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849316000", "currentAccountsPayable": "71864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "466628000", "shortLongTermDebtTotal": "52701000", "totalShareholderEquity": "1502265000", "capitalLeaseObligations": "52147000", "otherCurrentLiabilities": "106315000", "totalCurrentLiabilities": "195488000", "otherNonCurrentLiabilities": "64275000", "totalNonCurrentLiabilities": "65937999", "cashAndShortTermInvestments": "396097000", "commonStockSharesOutstanding": "21591000", "intangibleAssetsExcludingGoodwill": "197231000", "cashAndCashEquivalentsAtCarryingValue": "396097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86870000", "profitLoss": "None", "dividendPayout": "317000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "19196000", "operatingCashflow": "222752000", "capitalExpenditures": "100390000", "changeInReceivables": "78049000", "changeInExchangeRate": "2854000", "cashflowFromFinancing": "-40000", "cashflowFromInvestment": "-98139000", "stockBasedCompensation": "23954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "127427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94847000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 1266208000, "cost_of_revenue": 794344000, "gross_profit": 471864000, "ebit": 115256000, "ebitda": 192172000, "pretax_income": 114707000, "tax_provision": 13672000, "net_income": 101035000, "net_income_to_common": 101035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268670000, "total_current_assets": 882197000, "total_assets": 1692382000, "short_term_debt": 7362000, "long_term_debt": null, "total_debt": 7362000, "total_liabilities": 315138000, "total_equity": 1377244000, "shares_outstanding": 21545000, "goodwill_and_intangibles": 242653000 }, "cash_flow": { "operating_cash_flow": 101918000, "capital_expenditure": 106040000, "free_cash_flow": 207958000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93921, "ticker_id": 6566, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115256000", "ebitda": "192172000", "netIncome": "101035000", "grossProfit": "471864000", "depreciation": "None", "totalRevenue": "1266208000", "costOfRevenue": "794344000", "interestIncome": "6251000", "incomeBeforeTax": "114707000", "interestExpense": "549000", "operatingIncome": "107360000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13672000", "reportedCurrency": "USD", "netInterestIncome": "-549000", "nonInterestIncome": "None", "operatingExpenses": "364504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48611000", "otherNonOperatingIncome": "7896000", "costofGoodsAndServicesSold": "794344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76916000", "sellingGeneralAndAdministrative": "276882000", "netIncomeFromContinuingOperations": "101035000" }, "balance": { "goodwill": "31245000", "inventory": "337640000", "commonStock": "2074000", "currentDebt": "None", "investments": "None", "totalAssets": "1692382000", "longTermDebt": "None", "shortTermDebt": "7362000", "treasuryStock": "-157000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "211408000", "reportedCurrency": "USD", "retainedEarnings": "721782000", "totalLiabilities": "315138000", "otherCurrentAssets": "49701000", "totalCurrentAssets": "882197000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "23967000", "currentNetReceivables": "202219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "810185000", "currentAccountsPayable": "128629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456085000", "shortLongTermDebtTotal": "36258000", "totalShareholderEquity": "1377244000", "capitalLeaseObligations": "36258000", "otherCurrentLiabilities": "103718000", "totalCurrentLiabilities": "248468000", "otherNonCurrentLiabilities": "47279000", "totalNonCurrentLiabilities": "66670000", "cashAndShortTermInvestments": "268670000", "commonStockSharesOutstanding": "21545000", "intangibleAssetsExcludingGoodwill": "211408000", "cashAndCashEquivalentsAtCarryingValue": "268670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101035000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-24997000", "operatingCashflow": "101918000", "capitalExpenditures": "106040000", "changeInReceivables": "-23684000", "changeInExchangeRate": "-234000", "cashflowFromFinancing": "-10907000", "cashflowFromInvestment": "-166888000", "stockBasedCompensation": "21918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-76111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1266208000, "cost_of_revenue": 794344000, "gross_profit": 471864000, "research_and_development": 48611000, "selling_general_admin": 276882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115256000, "depreciation_amortisation": 76916000, "ebitda": 192172000, "interest_expense": 549000, "interest_income": null, "other_non_operating": null, "pretax_income": 114707000, "tax_provision": 13672000, "effective_tax_rate": null, "net_income": 101035000, "net_income_continuing_ops": 101035000, "net_income_to_common": 101035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268670000, "short_term_investments": 23967000, "net_receivables": 202219000, "inventory": 337640000, "other_current_assets": null, "total_current_assets": 882197000, "net_ppe": null, "goodwill": 31245000, "intangible_assets": 211408000, "goodwill_and_intangibles": 242653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 810185000, "total_assets": 1692382000, "short_term_debt": 7362000, "accounts_payable": 128629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248468000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66670000, "total_liabilities": 315138000, "total_debt": 7362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 721782000, "total_equity": 1377244000, "shares_outstanding": 21545000, "operating_cash_flow": 101918000, "stock_based_compensation": 21918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10907000, "free_cash_flow": 207958000, "net_change_in_cash": -76111000 }, "raw_data": { "income": { "ebit": "115256000", "ebitda": "192172000", "netIncome": "101035000", "grossProfit": "471864000", "depreciation": "None", "totalRevenue": "1266208000", "costOfRevenue": "794344000", "interestIncome": "6251000", "incomeBeforeTax": "114707000", "interestExpense": "549000", "operatingIncome": "107360000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13672000", "reportedCurrency": "USD", "netInterestIncome": "-549000", "nonInterestIncome": "None", "operatingExpenses": "364504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48611000", "otherNonOperatingIncome": "7896000", "costofGoodsAndServicesSold": "794344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76916000", "sellingGeneralAndAdministrative": "276882000", "netIncomeFromContinuingOperations": "101035000" }, "balance": { "goodwill": "31245000", "inventory": "337640000", "commonStock": "2074000", "currentDebt": "None", "investments": "None", "totalAssets": "1692382000", "longTermDebt": "None", "shortTermDebt": "7362000", "treasuryStock": "-157000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "211408000", "reportedCurrency": "USD", "retainedEarnings": "721782000", "totalLiabilities": "315138000", "otherCurrentAssets": "49701000", "totalCurrentAssets": "882197000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "23967000", "currentNetReceivables": "202219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "810185000", "currentAccountsPayable": "128629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456085000", "shortLongTermDebtTotal": "36258000", "totalShareholderEquity": "1377244000", "capitalLeaseObligations": "36258000", "otherCurrentLiabilities": "103718000", "totalCurrentLiabilities": "248468000", "otherNonCurrentLiabilities": "47279000", "totalNonCurrentLiabilities": "66670000", "cashAndShortTermInvestments": "268670000", "commonStockSharesOutstanding": "21545000", "intangibleAssetsExcludingGoodwill": "211408000", "cashAndCashEquivalentsAtCarryingValue": "268670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101035000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-24997000", "operatingCashflow": "101918000", "capitalExpenditures": "106040000", "changeInReceivables": "-23684000", "changeInExchangeRate": "-234000", "cashflowFromFinancing": "-10907000", "cashflowFromInvestment": "-166888000", "stockBasedCompensation": "21918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-76111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85210000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 1400040000, "cost_of_revenue": 830012000, "gross_profit": 570028000, "ebit": 197159000, "ebitda": 271894000, "pretax_income": 22374000, "tax_provision": -6419000, "net_income": 28793000, "net_income_to_common": 28793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344781000, "total_current_assets": 927036000, "total_assets": 1585391000, "short_term_debt": 6154000, "long_term_debt": null, "total_debt": 6154000, "total_liabilities": 321736000, "total_equity": 1263655000, "shares_outstanding": 21601000, "goodwill_and_intangibles": 144616000 }, "cash_flow": { "operating_cash_flow": 160215000, "capital_expenditure": 100779000, "free_cash_flow": 260994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93926, "ticker_id": 6566, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197159000", "ebitda": "271894000", "netIncome": "28793000", "grossProfit": "570028000", "depreciation": "None", "totalRevenue": "1400040000", "costOfRevenue": "830012000", "interestIncome": "3409000", "incomeBeforeTax": "22374000", "interestExpense": "709000", "operatingIncome": "21612000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-6419000", "reportedCurrency": "USD", "netInterestIncome": "-709000", "nonInterestIncome": "None", "operatingExpenses": "381013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52867000", "otherNonOperatingIncome": "1471000", "costofGoodsAndServicesSold": "830012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74735000", "sellingGeneralAndAdministrative": "328146000", "netIncomeFromContinuingOperations": "28793000" }, "balance": { "goodwill": "11195000", "inventory": "311163000", "commonStock": "2049000", "currentDebt": "None", "investments": "None", "totalAssets": "1585391000", "longTermDebt": "None", "shortTermDebt": "6154000", "treasuryStock": "-95000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "133421000", "reportedCurrency": "USD", "retainedEarnings": "620747000", "totalLiabilities": "321736000", "otherCurrentAssets": "40185000", "totalCurrentAssets": "927036000", "currentLongTermDebt": "None", "longTermInvestments": "2025000", "shortTermInvestments": "37329000", "currentNetReceivables": "196435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658355000", "currentAccountsPayable": "120469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "432641000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1263655000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118852000", "totalCurrentLiabilities": "249289000", "otherNonCurrentLiabilities": "50763000", "totalNonCurrentLiabilities": "72447000", "cashAndShortTermInvestments": "344781000", "commonStockSharesOutstanding": "21601000", "intangibleAssetsExcludingGoodwill": "133421000", "cashAndCashEquivalentsAtCarryingValue": "344781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21770000", "operatingCashflow": "160215000", "capitalExpenditures": "100779000", "changeInReceivables": "20701000", "changeInExchangeRate": "-10159000", "cashflowFromFinancing": "8023000", "cashflowFromInvestment": "-103370000", "stockBasedCompensation": "24241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54709000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1400040000, "cost_of_revenue": 830012000, "gross_profit": 570028000, "research_and_development": 52867000, "selling_general_admin": 328146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197159000, "depreciation_amortisation": 74735000, "ebitda": 271894000, "interest_expense": 709000, "interest_income": null, "other_non_operating": null, "pretax_income": 22374000, "tax_provision": -6419000, "effective_tax_rate": null, "net_income": 28793000, "net_income_continuing_ops": 28793000, "net_income_to_common": 28793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344781000, "short_term_investments": 37329000, "net_receivables": 196435000, "inventory": 311163000, "other_current_assets": null, "total_current_assets": 927036000, "net_ppe": null, "goodwill": 11195000, "intangible_assets": 133421000, "goodwill_and_intangibles": 144616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658355000, "total_assets": 1585391000, "short_term_debt": 6154000, "accounts_payable": 120469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249289000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72447000, "total_liabilities": 321736000, "total_debt": 6154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 620747000, "total_equity": 1263655000, "shares_outstanding": 21601000, "operating_cash_flow": 160215000, "stock_based_compensation": 24241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8023000, "free_cash_flow": 260994000, "net_change_in_cash": 54709000 }, "raw_data": { "income": { "ebit": "197159000", "ebitda": "271894000", "netIncome": "28793000", "grossProfit": "570028000", "depreciation": "None", "totalRevenue": "1400040000", "costOfRevenue": "830012000", "interestIncome": "3409000", "incomeBeforeTax": "22374000", "interestExpense": "709000", "operatingIncome": "21612000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-6419000", "reportedCurrency": "USD", "netInterestIncome": "-709000", "nonInterestIncome": "None", "operatingExpenses": "381013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52867000", "otherNonOperatingIncome": "1471000", "costofGoodsAndServicesSold": "830012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74735000", "sellingGeneralAndAdministrative": "328146000", "netIncomeFromContinuingOperations": "28793000" }, "balance": { "goodwill": "11195000", "inventory": "311163000", "commonStock": "2049000", "currentDebt": "None", "investments": "None", "totalAssets": "1585391000", "longTermDebt": "None", "shortTermDebt": "6154000", "treasuryStock": "-95000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "133421000", "reportedCurrency": "USD", "retainedEarnings": "620747000", "totalLiabilities": "321736000", "otherCurrentAssets": "40185000", "totalCurrentAssets": "927036000", "currentLongTermDebt": "None", "longTermInvestments": "2025000", "shortTermInvestments": "37329000", "currentNetReceivables": "196435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658355000", "currentAccountsPayable": "120469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "432641000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1263655000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "118852000", "totalCurrentLiabilities": "249289000", "otherNonCurrentLiabilities": "50763000", "totalNonCurrentLiabilities": "72447000", "cashAndShortTermInvestments": "344781000", "commonStockSharesOutstanding": "21601000", "intangibleAssetsExcludingGoodwill": "133421000", "cashAndCashEquivalentsAtCarryingValue": "344781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21770000", "operatingCashflow": "160215000", "capitalExpenditures": "100779000", "changeInReceivables": "20701000", "changeInExchangeRate": "-10159000", "cashflowFromFinancing": "8023000", "cashflowFromInvestment": "-103370000", "stockBasedCompensation": "24241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54709000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74735000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 530374000, "cost_of_revenue": 357277000, "gross_profit": 173097000, "ebit": 30678000, "ebitda": 80705000, "pretax_income": -4582000, "tax_provision": -34714000, "net_income": 30132000, "net_income_to_common": 30132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288330000, "total_current_assets": 1188981000, "total_assets": 4013763000, "short_term_debt": 34185000, "long_term_debt": 1261826000, "total_debt": 1296011000, "total_liabilities": 1901835000, "total_equity": 2111928000, "shares_outstanding": 25182000, "goodwill_and_intangibles": 2084529000 }, "cash_flow": { "operating_cash_flow": 38909000, "capital_expenditure": 11302000, "free_cash_flow": 50211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93889, "ticker_id": 6566, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30678000", "ebitda": "80705000", "netIncome": "30132000", "grossProfit": "173097000", "depreciation": "None", "totalRevenue": "530374000", "costOfRevenue": "357277000", "interestIncome": "2039000", "incomeBeforeTax": "-4582000", "interestExpense": "16494000", "operatingIncome": "30678000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-34714000", "reportedCurrency": "USD", "netInterestIncome": "-16494000", "nonInterestIncome": "None", "operatingExpenses": "142419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21280000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50027000", "sellingGeneralAndAdministrative": "154566000", "netIncomeFromContinuingOperations": "30132000" }, "balance": { "goodwill": "1485561000", "inventory": "605590000", "commonStock": "2519000", "currentDebt": "None", "investments": "None", "totalAssets": "4013763000", "longTermDebt": "1261826000", "shortTermDebt": "34185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "598968000", "reportedCurrency": "USD", "retainedEarnings": "721022000", "totalLiabilities": "1901835000", "otherCurrentAssets": "93984000", "totalCurrentAssets": "1188981000", "currentLongTermDebt": "18750000", "longTermInvestments": "130918000", "shortTermInvestments": "None", "currentNetReceivables": "201077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824782000", "currentAccountsPayable": "173982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1341237000", "totalShareholderEquity": "2111928000", "capitalLeaseObligations": "45226000", "otherCurrentLiabilities": "238479000", "totalCurrentLiabilities": "517904000", "otherNonCurrentLiabilities": "37107000", "totalNonCurrentLiabilities": "1383931000", "cashAndShortTermInvestments": "288330000", "commonStockSharesOutstanding": "25182000", "intangibleAssetsExcludingGoodwill": "598968000", "cashAndCashEquivalentsAtCarryingValue": "288330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6088000", "operatingCashflow": "38909000", "capitalExpenditures": "11302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44122000", "cashflowFromInvestment": "-11209000", "stockBasedCompensation": "14011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 530374000, "cost_of_revenue": 357277000, "gross_profit": 173097000, "research_and_development": 21280000, "selling_general_admin": 154566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30678000, "depreciation_amortisation": 50027000, "ebitda": 80705000, "interest_expense": 16494000, "interest_income": null, "other_non_operating": null, "pretax_income": -4582000, "tax_provision": -34714000, "effective_tax_rate": null, "net_income": 30132000, "net_income_continuing_ops": 30132000, "net_income_to_common": 30132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288330000, "short_term_investments": null, "net_receivables": 201077000, "inventory": 605590000, "other_current_assets": null, "total_current_assets": 1188981000, "net_ppe": null, "goodwill": 1485561000, "intangible_assets": 598968000, "goodwill_and_intangibles": 2084529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2824782000, "total_assets": 4013763000, "short_term_debt": 34185000, "accounts_payable": 173982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517904000, "long_term_debt": 1261826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383931000, "total_liabilities": 1901835000, "total_debt": 1296011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 721022000, "total_equity": 2111928000, "shares_outstanding": 25182000, "operating_cash_flow": 38909000, "stock_based_compensation": 14011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44122000, "free_cash_flow": 50211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30678000", "ebitda": "80705000", "netIncome": "30132000", "grossProfit": "173097000", "depreciation": "None", "totalRevenue": "530374000", "costOfRevenue": "357277000", "interestIncome": "2039000", "incomeBeforeTax": "-4582000", "interestExpense": "16494000", "operatingIncome": "30678000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-34714000", "reportedCurrency": "USD", "netInterestIncome": "-16494000", "nonInterestIncome": "None", "operatingExpenses": "142419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21280000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50027000", "sellingGeneralAndAdministrative": "154566000", "netIncomeFromContinuingOperations": "30132000" }, "balance": { "goodwill": "1485561000", "inventory": "605590000", "commonStock": "2519000", "currentDebt": "None", "investments": "None", "totalAssets": "4013763000", "longTermDebt": "1261826000", "shortTermDebt": "34185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "598968000", "reportedCurrency": "USD", "retainedEarnings": "721022000", "totalLiabilities": "1901835000", "otherCurrentAssets": "93984000", "totalCurrentAssets": "1188981000", "currentLongTermDebt": "18750000", "longTermInvestments": "130918000", "shortTermInvestments": "None", "currentNetReceivables": "201077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2824782000", "currentAccountsPayable": "173982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1341237000", "totalShareholderEquity": "2111928000", "capitalLeaseObligations": "45226000", "otherCurrentLiabilities": "238479000", "totalCurrentLiabilities": "517904000", "otherNonCurrentLiabilities": "37107000", "totalNonCurrentLiabilities": "1383931000", "cashAndShortTermInvestments": "288330000", "commonStockSharesOutstanding": "25182000", "intangibleAssetsExcludingGoodwill": "598968000", "cashAndCashEquivalentsAtCarryingValue": "288330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6088000", "operatingCashflow": "38909000", "capitalExpenditures": "11302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44122000", "cashflowFromInvestment": "-11209000", "stockBasedCompensation": "14011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50027000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 540310000, "cost_of_revenue": 338181000, "gross_profit": 202129000, "ebit": 6449000, "ebitda": 60790000, "pretax_income": -18387000, "tax_provision": -2653000, "net_income": -15734000, "net_income_to_common": -15734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307963000, "total_current_assets": 1177444000, "total_assets": 4050508000, "short_term_debt": 34670000, "long_term_debt": 1265917000, "total_debt": 1300587000, "total_liabilities": 1926683000, "total_equity": 2123824999, "shares_outstanding": 24687000, "goodwill_and_intangibles": 2133313000 }, "cash_flow": { "operating_cash_flow": 60599000, "capital_expenditure": 24646000, "free_cash_flow": 85245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93890, "ticker_id": 6566, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6449000", "ebitda": "60790000", "netIncome": "-15734000", "grossProfit": "202129000", "depreciation": "None", "totalRevenue": "540310000", "costOfRevenue": "338181000", "interestIncome": "2138000", "incomeBeforeTax": "-18387000", "interestExpense": "24836000", "operatingIncome": "25231000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2653000", "reportedCurrency": "USD", "netInterestIncome": "-20643000", "nonInterestIncome": "None", "operatingExpenses": "176898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54341000", "sellingGeneralAndAdministrative": "155812000", "netIncomeFromContinuingOperations": "-15734000" }, "balance": { "goodwill": "1499754000", "inventory": "615859000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4050508000", "longTermDebt": "1265917000", "shortTermDebt": "34670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "633559000", "reportedCurrency": "USD", "retainedEarnings": "690890000", "totalLiabilities": "1926683000", "otherCurrentAssets": "73107000", "totalCurrentAssets": "1177444000", "currentLongTermDebt": "18750000", "longTermInvestments": "131586000", "shortTermInvestments": "None", "currentNetReceivables": "180515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2859954000", "currentAccountsPayable": "154374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1392218000", "totalShareholderEquity": "2123824999", "capitalLeaseObligations": "47680000", "otherCurrentLiabilities": "265573999", "totalCurrentLiabilities": "498861000", "otherNonCurrentLiabilities": "41856000", "totalNonCurrentLiabilities": "1427822000", "cashAndShortTermInvestments": "307963000", "commonStockSharesOutstanding": "24687000", "intangibleAssetsExcludingGoodwill": "633559000", "cashAndCashEquivalentsAtCarryingValue": "307963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9961000", "operatingCashflow": "60599000", "capitalExpenditures": "24646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34485000", "cashflowFromInvestment": "-18391000", "stockBasedCompensation": "13879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540310000, "cost_of_revenue": 338181000, "gross_profit": 202129000, "research_and_development": 21086000, "selling_general_admin": 155812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6449000, "depreciation_amortisation": 54341000, "ebitda": 60790000, "interest_expense": 24836000, "interest_income": null, "other_non_operating": null, "pretax_income": -18387000, "tax_provision": -2653000, "effective_tax_rate": null, "net_income": -15734000, "net_income_continuing_ops": -15734000, "net_income_to_common": -15734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307963000, "short_term_investments": null, "net_receivables": 180515000, "inventory": 615859000, "other_current_assets": null, "total_current_assets": 1177444000, "net_ppe": null, "goodwill": 1499754000, "intangible_assets": 633559000, "goodwill_and_intangibles": 2133313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2859954000, "total_assets": 4050508000, "short_term_debt": 34670000, "accounts_payable": 154374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498861000, "long_term_debt": 1265917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1427822000, "total_liabilities": 1926683000, "total_debt": 1300587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690890000, "total_equity": 2123824999, "shares_outstanding": 24687000, "operating_cash_flow": 60599000, "stock_based_compensation": 13879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34485000, "free_cash_flow": 85245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6449000", "ebitda": "60790000", "netIncome": "-15734000", "grossProfit": "202129000", "depreciation": "None", "totalRevenue": "540310000", "costOfRevenue": "338181000", "interestIncome": "2138000", "incomeBeforeTax": "-18387000", "interestExpense": "24836000", "operatingIncome": "25231000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2653000", "reportedCurrency": "USD", "netInterestIncome": "-20643000", "nonInterestIncome": "None", "operatingExpenses": "176898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54341000", "sellingGeneralAndAdministrative": "155812000", "netIncomeFromContinuingOperations": "-15734000" }, "balance": { "goodwill": "1499754000", "inventory": "615859000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4050508000", "longTermDebt": "1265917000", "shortTermDebt": "34670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "633559000", "reportedCurrency": "USD", "retainedEarnings": "690890000", "totalLiabilities": "1926683000", "otherCurrentAssets": "73107000", "totalCurrentAssets": "1177444000", "currentLongTermDebt": "18750000", "longTermInvestments": "131586000", "shortTermInvestments": "None", "currentNetReceivables": "180515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2859954000", "currentAccountsPayable": "154374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1392218000", "totalShareholderEquity": "2123824999", "capitalLeaseObligations": "47680000", "otherCurrentLiabilities": "265573999", "totalCurrentLiabilities": "498861000", "otherNonCurrentLiabilities": "41856000", "totalNonCurrentLiabilities": "1427822000", "cashAndShortTermInvestments": "307963000", "commonStockSharesOutstanding": "24687000", "intangibleAssetsExcludingGoodwill": "633559000", "cashAndCashEquivalentsAtCarryingValue": "307963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9961000", "operatingCashflow": "60599000", "capitalExpenditures": "24646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34485000", "cashflowFromInvestment": "-18391000", "stockBasedCompensation": "13879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54341000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 536990000, "cost_of_revenue": 336109000, "gross_profit": 200881000, "ebit": 15754000, "ebitda": 66556000, "pretax_income": -4054000, "tax_provision": -658000, "net_income": -3396000, "net_income_to_common": -3396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299732000, "total_current_assets": 1207290000, "total_assets": 4102896000, "short_term_debt": 15576000, "long_term_debt": 1313931000, "total_debt": 1329507000, "total_liabilities": 1975646000, "total_equity": 2127250000, "shares_outstanding": 24686000, "goodwill_and_intangibles": 2163594000 }, "cash_flow": { "operating_cash_flow": 56710000, "capital_expenditure": 29080000, "free_cash_flow": 85790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93892, "ticker_id": 6566, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15754000", "ebitda": "66556000", "netIncome": "-3396000", "grossProfit": "200881000", "depreciation": "None", "totalRevenue": "536990000", "costOfRevenue": "336109000", "interestIncome": "2421000", "incomeBeforeTax": "-4054000", "interestExpense": "19808000", "operatingIncome": "13719000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-658000", "reportedCurrency": "USD", "netInterestIncome": "-19808000", "nonInterestIncome": "None", "operatingExpenses": "187162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21251000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50802000", "sellingGeneralAndAdministrative": "152773000", "netIncomeFromContinuingOperations": "-3396000" }, "balance": { "goodwill": "1498767000", "inventory": "622443000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4102896000", "longTermDebt": "1313931000", "shortTermDebt": "15576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "664827000", "reportedCurrency": "USD", "retainedEarnings": "706624000", "totalLiabilities": "1975646000", "otherCurrentAssets": "67883000", "totalCurrentAssets": "1207290000", "currentLongTermDebt": "None", "longTermInvestments": "134086000", "shortTermInvestments": "None", "currentNetReceivables": "217232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2895606000", "currentAccountsPayable": "171752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364542000", "totalShareholderEquity": "2127250000", "capitalLeaseObligations": "50611000", "otherCurrentLiabilities": "287203000", "totalCurrentLiabilities": "492900000", "otherNonCurrentLiabilities": "42947000", "totalNonCurrentLiabilities": "1482746000", "cashAndShortTermInvestments": "299732000", "commonStockSharesOutstanding": "24686000", "intangibleAssetsExcludingGoodwill": "664827000", "cashAndCashEquivalentsAtCarryingValue": "299732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3396000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "56710000", "capitalExpenditures": "29080000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25689000", "cashflowFromInvestment": "-30028000", "stockBasedCompensation": "15243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536990000, "cost_of_revenue": 336109000, "gross_profit": 200881000, "research_and_development": 21251000, "selling_general_admin": 152773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15754000, "depreciation_amortisation": 50802000, "ebitda": 66556000, "interest_expense": 19808000, "interest_income": null, "other_non_operating": null, "pretax_income": -4054000, "tax_provision": -658000, "effective_tax_rate": null, "net_income": -3396000, "net_income_continuing_ops": -3396000, "net_income_to_common": -3396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299732000, "short_term_investments": null, "net_receivables": 217232000, "inventory": 622443000, "other_current_assets": null, "total_current_assets": 1207290000, "net_ppe": null, "goodwill": 1498767000, "intangible_assets": 664827000, "goodwill_and_intangibles": 2163594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2895606000, "total_assets": 4102896000, "short_term_debt": 15576000, "accounts_payable": 171752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492900000, "long_term_debt": 1313931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1482746000, "total_liabilities": 1975646000, "total_debt": 1329507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 706624000, "total_equity": 2127250000, "shares_outstanding": 24686000, "operating_cash_flow": 56710000, "stock_based_compensation": 15243000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29080000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25689000, "free_cash_flow": 85790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15754000", "ebitda": "66556000", "netIncome": "-3396000", "grossProfit": "200881000", "depreciation": "None", "totalRevenue": "536990000", "costOfRevenue": "336109000", "interestIncome": "2421000", "incomeBeforeTax": "-4054000", "interestExpense": "19808000", "operatingIncome": "13719000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-658000", "reportedCurrency": "USD", "netInterestIncome": "-19808000", "nonInterestIncome": "None", "operatingExpenses": "187162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21251000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50802000", "sellingGeneralAndAdministrative": "152773000", "netIncomeFromContinuingOperations": "-3396000" }, "balance": { "goodwill": "1498767000", "inventory": "622443000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4102896000", "longTermDebt": "1313931000", "shortTermDebt": "15576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "664827000", "reportedCurrency": "USD", "retainedEarnings": "706624000", "totalLiabilities": "1975646000", "otherCurrentAssets": "67883000", "totalCurrentAssets": "1207290000", "currentLongTermDebt": "None", "longTermInvestments": "134086000", "shortTermInvestments": "None", "currentNetReceivables": "217232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2895606000", "currentAccountsPayable": "171752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364542000", "totalShareholderEquity": "2127250000", "capitalLeaseObligations": "50611000", "otherCurrentLiabilities": "287203000", "totalCurrentLiabilities": "492900000", "otherNonCurrentLiabilities": "42947000", "totalNonCurrentLiabilities": "1482746000", "cashAndShortTermInvestments": "299732000", "commonStockSharesOutstanding": "24686000", "intangibleAssetsExcludingGoodwill": "664827000", "cashAndCashEquivalentsAtCarryingValue": "299732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3396000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "56710000", "capitalExpenditures": "29080000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25689000", "cashflowFromInvestment": "-30028000", "stockBasedCompensation": "15243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52432000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 548866000, "cost_of_revenue": 340802000, "gross_profit": 208064000, "ebit": 56744000, "ebitda": 106409000, "pretax_income": 36516000, "tax_provision": 1178000, "net_income": 35338000, "net_income_to_common": 35338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300025000, "total_current_assets": 1180115000, "total_assets": 4107389000, "short_term_debt": 29472000, "long_term_debt": 1337731000, "total_debt": 1367203000, "total_liabilities": 1991613000, "total_equity": 2115776000, "shares_outstanding": 24708000, "goodwill_and_intangibles": 2199929000 }, "cash_flow": { "operating_cash_flow": 11211000, "capital_expenditure": 22005000, "free_cash_flow": 33216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93893, "ticker_id": 6566, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56744000", "ebitda": "106409000", "netIncome": "35338000", "grossProfit": "208064000", "depreciation": "None", "totalRevenue": "548866000", "costOfRevenue": "340802000", "interestIncome": "2516000", "incomeBeforeTax": "36516000", "interestExpense": "23065000", "operatingIncome": "10587000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1178000", "reportedCurrency": "USD", "netInterestIncome": "-20549000", "nonInterestIncome": "None", "operatingExpenses": "197477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21867000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49665000", "sellingGeneralAndAdministrative": "159392000", "netIncomeFromContinuingOperations": "35338000" }, "balance": { "goodwill": "1501920000", "inventory": "616474000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4107389000", "longTermDebt": "1337731000", "shortTermDebt": "29472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "698009000", "reportedCurrency": "USD", "retainedEarnings": "710020000", "totalLiabilities": "1991613000", "otherCurrentAssets": "44445000", "totalCurrentAssets": "1180115000", "currentLongTermDebt": "None", "longTermInvestments": "131625000", "shortTermInvestments": "None", "currentNetReceivables": "219171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2927274000", "currentAccountsPayable": "168820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390215000", "totalShareholderEquity": "2115776000", "capitalLeaseObligations": "52484000", "otherCurrentLiabilities": "291879000", "totalCurrentLiabilities": "482777000", "otherNonCurrentLiabilities": "43805000", "totalNonCurrentLiabilities": "1508836000", "cashAndShortTermInvestments": "300025000", "commonStockSharesOutstanding": "24708000", "intangibleAssetsExcludingGoodwill": "698009000", "cashAndCashEquivalentsAtCarryingValue": "300025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-20989000", "operatingCashflow": "11211000", "capitalExpenditures": "22005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195015000", "cashflowFromInvestment": "187459000", "stockBasedCompensation": "14457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548866000, "cost_of_revenue": 340802000, "gross_profit": 208064000, "research_and_development": 21867000, "selling_general_admin": 159392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56744000, "depreciation_amortisation": 49665000, "ebitda": 106409000, "interest_expense": 23065000, "interest_income": null, "other_non_operating": null, "pretax_income": 36516000, "tax_provision": 1178000, "effective_tax_rate": null, "net_income": 35338000, "net_income_continuing_ops": 35338000, "net_income_to_common": 35338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300025000, "short_term_investments": null, "net_receivables": 219171000, "inventory": 616474000, "other_current_assets": null, "total_current_assets": 1180115000, "net_ppe": null, "goodwill": 1501920000, "intangible_assets": 698009000, "goodwill_and_intangibles": 2199929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2927274000, "total_assets": 4107389000, "short_term_debt": 29472000, "accounts_payable": 168820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482777000, "long_term_debt": 1337731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1508836000, "total_liabilities": 1991613000, "total_debt": 1367203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 710020000, "total_equity": 2115776000, "shares_outstanding": 24708000, "operating_cash_flow": 11211000, "stock_based_compensation": 14457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 187459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195015000, "free_cash_flow": 33216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56744000", "ebitda": "106409000", "netIncome": "35338000", "grossProfit": "208064000", "depreciation": "None", "totalRevenue": "548866000", "costOfRevenue": "340802000", "interestIncome": "2516000", "incomeBeforeTax": "36516000", "interestExpense": "23065000", "operatingIncome": "10587000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1178000", "reportedCurrency": "USD", "netInterestIncome": "-20549000", "nonInterestIncome": "None", "operatingExpenses": "197477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21867000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49665000", "sellingGeneralAndAdministrative": "159392000", "netIncomeFromContinuingOperations": "35338000" }, "balance": { "goodwill": "1501920000", "inventory": "616474000", "commonStock": "2469000", "currentDebt": "None", "investments": "None", "totalAssets": "4107389000", "longTermDebt": "1337731000", "shortTermDebt": "29472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "698009000", "reportedCurrency": "USD", "retainedEarnings": "710020000", "totalLiabilities": "1991613000", "otherCurrentAssets": "44445000", "totalCurrentAssets": "1180115000", "currentLongTermDebt": "None", "longTermInvestments": "131625000", "shortTermInvestments": "None", "currentNetReceivables": "219171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2927274000", "currentAccountsPayable": "168820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1390215000", "totalShareholderEquity": "2115776000", "capitalLeaseObligations": "52484000", "otherCurrentLiabilities": "291879000", "totalCurrentLiabilities": "482777000", "otherNonCurrentLiabilities": "43805000", "totalNonCurrentLiabilities": "1508836000", "cashAndShortTermInvestments": "300025000", "commonStockSharesOutstanding": "24708000", "intangibleAssetsExcludingGoodwill": "698009000", "cashAndCashEquivalentsAtCarryingValue": "300025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-20989000", "operatingCashflow": "11211000", "capitalExpenditures": "22005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195015000", "cashflowFromInvestment": "187459000", "stockBasedCompensation": "14457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49665000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 604702000, "cost_of_revenue": 394593000, "gross_profit": 210109000, "ebit": 14357000, "ebitda": 63802000, "pretax_income": -10906000, "tax_provision": 4570000, "net_income": -15476000, "net_income_to_common": -15476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289704000, "total_current_assets": 1423915000, "total_assets": 4184581000, "short_term_debt": 61285000, "long_term_debt": 1488565000, "total_debt": 1549850000, "total_liabilities": 2196892000, "total_equity": 1987689000, "shares_outstanding": 24539000, "goodwill_and_intangibles": 2171780000 }, "cash_flow": { "operating_cash_flow": 51327000, "capital_expenditure": 14621000, "free_cash_flow": 65948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93894, "ticker_id": 6566, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14357000", "ebitda": "63802000", "netIncome": "-15476000", "grossProfit": "210109000", "depreciation": "None", "totalRevenue": "604702000", "costOfRevenue": "394593000", "interestIncome": "3232000", "incomeBeforeTax": "-10906000", "interestExpense": "29019000", "operatingIncome": "12888000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4570000", "reportedCurrency": "USD", "netInterestIncome": "-22031000", "nonInterestIncome": "None", "operatingExpenses": "197221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23291000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49445000", "sellingGeneralAndAdministrative": "157233000", "netIncomeFromContinuingOperations": "-15476000" }, "balance": { "goodwill": "1455113000", "inventory": "590326000", "commonStock": "2461000", "currentDebt": "None", "investments": "None", "totalAssets": "4184581000", "longTermDebt": "1488565000", "shortTermDebt": "61285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "716667000", "reportedCurrency": "USD", "retainedEarnings": "674682000", "totalLiabilities": "2196892000", "otherCurrentAssets": "339210000", "totalCurrentAssets": "1423915000", "currentLongTermDebt": "47813000", "longTermInvestments": "3038000", "shortTermInvestments": "None", "currentNetReceivables": "204675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2760666000", "currentAccountsPayable": "180409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1600426000", "totalShareholderEquity": "1987689000", "capitalLeaseObligations": "64048000", "otherCurrentLiabilities": "255398000", "totalCurrentLiabilities": "549024000", "otherNonCurrentLiabilities": "13965000", "totalNonCurrentLiabilities": "1647868000", "cashAndShortTermInvestments": "289704000", "commonStockSharesOutstanding": "24539000", "intangibleAssetsExcludingGoodwill": "716667000", "cashAndCashEquivalentsAtCarryingValue": "289704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8224000", "operatingCashflow": "51327000", "capitalExpenditures": "14621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56336000", "cashflowFromInvestment": "-16811000", "stockBasedCompensation": "12179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604702000, "cost_of_revenue": 394593000, "gross_profit": 210109000, "research_and_development": 23291000, "selling_general_admin": 157233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14357000, "depreciation_amortisation": 49445000, "ebitda": 63802000, "interest_expense": 29019000, "interest_income": null, "other_non_operating": null, "pretax_income": -10906000, "tax_provision": 4570000, "effective_tax_rate": null, "net_income": -15476000, "net_income_continuing_ops": -15476000, "net_income_to_common": -15476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289704000, "short_term_investments": null, "net_receivables": 204675000, "inventory": 590326000, "other_current_assets": null, "total_current_assets": 1423915000, "net_ppe": null, "goodwill": 1455113000, "intangible_assets": 716667000, "goodwill_and_intangibles": 2171780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2760666000, "total_assets": 4184581000, "short_term_debt": 61285000, "accounts_payable": 180409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549024000, "long_term_debt": 1488565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1647868000, "total_liabilities": 2196892000, "total_debt": 1549850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 674682000, "total_equity": 1987689000, "shares_outstanding": 24539000, "operating_cash_flow": 51327000, "stock_based_compensation": 12179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56336000, "free_cash_flow": 65948000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14357000", "ebitda": "63802000", "netIncome": "-15476000", "grossProfit": "210109000", "depreciation": "None", "totalRevenue": "604702000", "costOfRevenue": "394593000", "interestIncome": "3232000", "incomeBeforeTax": "-10906000", "interestExpense": "29019000", "operatingIncome": "12888000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4570000", "reportedCurrency": "USD", "netInterestIncome": "-22031000", "nonInterestIncome": "None", "operatingExpenses": "197221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23291000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49445000", "sellingGeneralAndAdministrative": "157233000", "netIncomeFromContinuingOperations": "-15476000" }, "balance": { "goodwill": "1455113000", "inventory": "590326000", "commonStock": "2461000", "currentDebt": "None", "investments": "None", "totalAssets": "4184581000", "longTermDebt": "1488565000", "shortTermDebt": "61285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "716667000", "reportedCurrency": "USD", "retainedEarnings": "674682000", "totalLiabilities": "2196892000", "otherCurrentAssets": "339210000", "totalCurrentAssets": "1423915000", "currentLongTermDebt": "47813000", "longTermInvestments": "3038000", "shortTermInvestments": "None", "currentNetReceivables": "204675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2760666000", "currentAccountsPayable": "180409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1600426000", "totalShareholderEquity": "1987689000", "capitalLeaseObligations": "64048000", "otherCurrentLiabilities": "255398000", "totalCurrentLiabilities": "549024000", "otherNonCurrentLiabilities": "13965000", "totalNonCurrentLiabilities": "1647868000", "cashAndShortTermInvestments": "289704000", "commonStockSharesOutstanding": "24539000", "intangibleAssetsExcludingGoodwill": "716667000", "cashAndCashEquivalentsAtCarryingValue": "289704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8224000", "operatingCashflow": "51327000", "capitalExpenditures": "14621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56336000", "cashflowFromInvestment": "-16811000", "stockBasedCompensation": "12179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49445000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 629805000, "cost_of_revenue": 402547000, "gross_profit": 227258000, "ebit": 34405000, "ebitda": 87417000, "pretax_income": 8217000, "tax_provision": 32045000, "net_income": -23828000, "net_income_to_common": -23828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308566000, "total_current_assets": 1441983000, "total_assets": 4203931000, "short_term_debt": 66695000, "long_term_debt": 1531858000, "total_debt": 1598553000, "total_liabilities": 2238696000, "total_equity": 1965235000, "shares_outstanding": 24492000, "goodwill_and_intangibles": 2173561000 }, "cash_flow": { "operating_cash_flow": 40192000, "capital_expenditure": 26597000, "free_cash_flow": 66789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93895, "ticker_id": 6566, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34405000", "ebitda": "87417000", "netIncome": "-23828000", "grossProfit": "227258000", "depreciation": "None", "totalRevenue": "629805000", "costOfRevenue": "402547000", "interestIncome": "2731000", "incomeBeforeTax": "8217000", "interestExpense": "26188000", "operatingIncome": "37691000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32045000", "reportedCurrency": "USD", "netInterestIncome": "-23457000", "nonInterestIncome": "None", "operatingExpenses": "189567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22355000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53012000", "sellingGeneralAndAdministrative": "158849000", "netIncomeFromContinuingOperations": "-23828000" }, "balance": { "goodwill": "1432772000", "inventory": "584676000", "commonStock": "2452000", "currentDebt": "None", "investments": "None", "totalAssets": "4203931000", "longTermDebt": "1531858000", "shortTermDebt": "66695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "740789000", "reportedCurrency": "USD", "retainedEarnings": "690158000", "totalLiabilities": "2238696000", "otherCurrentAssets": "346045000", "totalCurrentAssets": "1441983000", "currentLongTermDebt": "51000000", "longTermInvestments": "3038000", "shortTermInvestments": "0", "currentNetReceivables": "202696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2761948000", "currentAccountsPayable": "148020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641662000", "totalShareholderEquity": "1965235000", "capitalLeaseObligations": "58804000", "otherCurrentLiabilities": "299865000", "totalCurrentLiabilities": "556182000", "otherNonCurrentLiabilities": "10143000", "totalNonCurrentLiabilities": "1682514000", "cashAndShortTermInvestments": "308566000", "commonStockSharesOutstanding": "24492000", "intangibleAssetsExcludingGoodwill": "740789000", "cashAndCashEquivalentsAtCarryingValue": "308566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7413000", "operatingCashflow": "40192000", "capitalExpenditures": "26597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8191000", "cashflowFromInvestment": "-26546000", "stockBasedCompensation": "12517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629805000, "cost_of_revenue": 402547000, "gross_profit": 227258000, "research_and_development": 22355000, "selling_general_admin": 158849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34405000, "depreciation_amortisation": 53012000, "ebitda": 87417000, "interest_expense": 26188000, "interest_income": null, "other_non_operating": null, "pretax_income": 8217000, "tax_provision": 32045000, "effective_tax_rate": null, "net_income": -23828000, "net_income_continuing_ops": -23828000, "net_income_to_common": -23828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 308566000, "short_term_investments": 0, "net_receivables": 202696000, "inventory": 584676000, "other_current_assets": null, "total_current_assets": 1441983000, "net_ppe": null, "goodwill": 1432772000, "intangible_assets": 740789000, "goodwill_and_intangibles": 2173561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2761948000, "total_assets": 4203931000, "short_term_debt": 66695000, "accounts_payable": 148020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556182000, "long_term_debt": 1531858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682514000, "total_liabilities": 2238696000, "total_debt": 1598553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690158000, "total_equity": 1965235000, "shares_outstanding": 24492000, "operating_cash_flow": 40192000, "stock_based_compensation": 12517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8191000, "free_cash_flow": 66789000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34405000", "ebitda": "87417000", "netIncome": "-23828000", "grossProfit": "227258000", "depreciation": "None", "totalRevenue": "629805000", "costOfRevenue": "402547000", "interestIncome": "2731000", "incomeBeforeTax": "8217000", "interestExpense": "26188000", "operatingIncome": "37691000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32045000", "reportedCurrency": "USD", "netInterestIncome": "-23457000", "nonInterestIncome": "None", "operatingExpenses": "189567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22355000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53012000", "sellingGeneralAndAdministrative": "158849000", "netIncomeFromContinuingOperations": "-23828000" }, "balance": { "goodwill": "1432772000", "inventory": "584676000", "commonStock": "2452000", "currentDebt": "None", "investments": "None", "totalAssets": "4203931000", "longTermDebt": "1531858000", "shortTermDebt": "66695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "740789000", "reportedCurrency": "USD", "retainedEarnings": "690158000", "totalLiabilities": "2238696000", "otherCurrentAssets": "346045000", "totalCurrentAssets": "1441983000", "currentLongTermDebt": "51000000", "longTermInvestments": "3038000", "shortTermInvestments": "0", "currentNetReceivables": "202696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2761948000", "currentAccountsPayable": "148020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641662000", "totalShareholderEquity": "1965235000", "capitalLeaseObligations": "58804000", "otherCurrentLiabilities": "299865000", "totalCurrentLiabilities": "556182000", "otherNonCurrentLiabilities": "10143000", "totalNonCurrentLiabilities": "1682514000", "cashAndShortTermInvestments": "308566000", "commonStockSharesOutstanding": "24492000", "intangibleAssetsExcludingGoodwill": "740789000", "cashAndCashEquivalentsAtCarryingValue": "308566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23828000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7413000", "operatingCashflow": "40192000", "capitalExpenditures": "26597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8191000", "cashflowFromInvestment": "-26546000", "stockBasedCompensation": "12517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52993000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 589131000, "cost_of_revenue": 384279000, "gross_profit": 204852000, "ebit": 9359000, "ebitda": 64959000, "pretax_income": -17928000, "tax_provision": 15055000, "net_income": -32983000, "net_income_to_common": -32983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312512000, "total_current_assets": 1258055000, "total_assets": 4305038000, "short_term_debt": 68094000, "long_term_debt": 1543342000, "total_debt": 1611436000, "total_liabilities": 2256451000, "total_equity": 2048587000, "shares_outstanding": 24438000, "goodwill_and_intangibles": 2264116000 }, "cash_flow": { "operating_cash_flow": 36097000, "capital_expenditure": 14546000, "free_cash_flow": 50643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93897, "ticker_id": 6566, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9359000", "ebitda": "64959000", "netIncome": "-32983000", "grossProfit": "204852000", "depreciation": "None", "totalRevenue": "589131000", "costOfRevenue": "384279000", "interestIncome": "2604000", "incomeBeforeTax": "-17928000", "interestExpense": "27287000", "operatingIncome": "8236000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15055000", "reportedCurrency": "USD", "netInterestIncome": "-24683000", "nonInterestIncome": "None", "operatingExpenses": "196616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21028000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55600000", "sellingGeneralAndAdministrative": "162707000", "netIncomeFromContinuingOperations": "-32983000" }, "balance": { "goodwill": "1478293000", "inventory": "692038000", "commonStock": "2446000", "currentDebt": "None", "investments": "None", "totalAssets": "4305038000", "longTermDebt": "1543342000", "shortTermDebt": "68094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "785823000", "reportedCurrency": "USD", "retainedEarnings": "713986000", "totalLiabilities": "2256451000", "otherCurrentAssets": "54729000", "totalCurrentAssets": "1258055000", "currentLongTermDebt": "51000000", "longTermInvestments": "3080000", "shortTermInvestments": "1387000", "currentNetReceivables": "198776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3046983000", "currentAccountsPayable": "168562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659004000", "totalShareholderEquity": "2048587000", "capitalLeaseObligations": "64662000", "otherCurrentLiabilities": "271425000", "totalCurrentLiabilities": "549557000", "otherNonCurrentLiabilities": "18177000", "totalNonCurrentLiabilities": "1706894000", "cashAndShortTermInvestments": "312512000", "commonStockSharesOutstanding": "24438000", "intangibleAssetsExcludingGoodwill": "785823000", "cashAndCashEquivalentsAtCarryingValue": "312512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11679000", "operatingCashflow": "36097000", "capitalExpenditures": "14546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10380000", "cashflowFromInvestment": "-22860000", "stockBasedCompensation": "11770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589131000, "cost_of_revenue": 384279000, "gross_profit": 204852000, "research_and_development": 21028000, "selling_general_admin": 162707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9359000, "depreciation_amortisation": 55600000, "ebitda": 64959000, "interest_expense": 27287000, "interest_income": null, "other_non_operating": null, "pretax_income": -17928000, "tax_provision": 15055000, "effective_tax_rate": null, "net_income": -32983000, "net_income_continuing_ops": -32983000, "net_income_to_common": -32983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312512000, "short_term_investments": 1387000, "net_receivables": 198776000, "inventory": 692038000, "other_current_assets": null, "total_current_assets": 1258055000, "net_ppe": null, "goodwill": 1478293000, "intangible_assets": 785823000, "goodwill_and_intangibles": 2264116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3046983000, "total_assets": 4305038000, "short_term_debt": 68094000, "accounts_payable": 168562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549557000, "long_term_debt": 1543342000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1706894000, "total_liabilities": 2256451000, "total_debt": 1611436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 713986000, "total_equity": 2048587000, "shares_outstanding": 24438000, "operating_cash_flow": 36097000, "stock_based_compensation": 11770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10380000, "free_cash_flow": 50643000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9359000", "ebitda": "64959000", "netIncome": "-32983000", "grossProfit": "204852000", "depreciation": "None", "totalRevenue": "589131000", "costOfRevenue": "384279000", "interestIncome": "2604000", "incomeBeforeTax": "-17928000", "interestExpense": "27287000", "operatingIncome": "8236000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15055000", "reportedCurrency": "USD", "netInterestIncome": "-24683000", "nonInterestIncome": "None", "operatingExpenses": "196616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21028000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55600000", "sellingGeneralAndAdministrative": "162707000", "netIncomeFromContinuingOperations": "-32983000" }, "balance": { "goodwill": "1478293000", "inventory": "692038000", "commonStock": "2446000", "currentDebt": "None", "investments": "None", "totalAssets": "4305038000", "longTermDebt": "1543342000", "shortTermDebt": "68094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "785823000", "reportedCurrency": "USD", "retainedEarnings": "713986000", "totalLiabilities": "2256451000", "otherCurrentAssets": "54729000", "totalCurrentAssets": "1258055000", "currentLongTermDebt": "51000000", "longTermInvestments": "3080000", "shortTermInvestments": "1387000", "currentNetReceivables": "198776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3046983000", "currentAccountsPayable": "168562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659004000", "totalShareholderEquity": "2048587000", "capitalLeaseObligations": "64662000", "otherCurrentLiabilities": "271425000", "totalCurrentLiabilities": "549557000", "otherNonCurrentLiabilities": "18177000", "totalNonCurrentLiabilities": "1706894000", "cashAndShortTermInvestments": "312512000", "commonStockSharesOutstanding": "24438000", "intangibleAssetsExcludingGoodwill": "785823000", "cashAndCashEquivalentsAtCarryingValue": "312512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-11679000", "operatingCashflow": "36097000", "capitalExpenditures": "14546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10380000", "cashflowFromInvestment": "-22860000", "stockBasedCompensation": "11770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55675000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 596455000, "cost_of_revenue": 389027000, "gross_profit": 207428000, "ebit": 7115000, "ebitda": 62433000, "pretax_income": -19533000, "tax_provision": 1873000, "net_income": -21406000, "net_income_to_common": -21406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302648000, "total_current_assets": 1235991000, "total_assets": 4286667000, "short_term_debt": 69913000, "long_term_debt": 1554822000, "total_debt": 1624735000, "total_liabilities": 2248855000, "total_equity": 2037812000, "shares_outstanding": 24393000, "goodwill_and_intangibles": 2256729000 }, "cash_flow": { "operating_cash_flow": 81953000, "capital_expenditure": 19467000, "free_cash_flow": 101420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93898, "ticker_id": 6566, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7115000", "ebitda": "62433000", "netIncome": "-21406000", "grossProfit": "207428000", "depreciation": "None", "totalRevenue": "596455000", "costOfRevenue": "389027000", "interestIncome": "2807000", "incomeBeforeTax": "-19533000", "interestExpense": "26648000", "operatingIncome": "7692000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1873000", "reportedCurrency": "USD", "netInterestIncome": "-23841000", "nonInterestIncome": "None", "operatingExpenses": "199736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23390000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55318000", "sellingGeneralAndAdministrative": "159549000", "netIncomeFromContinuingOperations": "-21406000" }, "balance": { "goodwill": "1450935000", "inventory": "682870000", "commonStock": "2443000", "currentDebt": "None", "investments": "None", "totalAssets": "4286667000", "longTermDebt": "1554822000", "shortTermDebt": "69913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "805794000", "reportedCurrency": "USD", "retainedEarnings": "746969000", "totalLiabilities": "2248855000", "otherCurrentAssets": "95535000", "totalCurrentAssets": "1235991000", "currentLongTermDebt": "51000000", "longTermInvestments": "3091000", "shortTermInvestments": "1227000", "currentNetReceivables": "154938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3050676000", "currentAccountsPayable": "155515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1679311000", "totalShareholderEquity": "2037812000", "capitalLeaseObligations": "72491000", "otherCurrentLiabilities": "248547000", "totalCurrentLiabilities": "511907000", "otherNonCurrentLiabilities": "26048000", "totalNonCurrentLiabilities": "1736948000", "cashAndShortTermInvestments": "302648000", "commonStockSharesOutstanding": "24393000", "intangibleAssetsExcludingGoodwill": "805794000", "cashAndCashEquivalentsAtCarryingValue": "302648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21406000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6931000", "operatingCashflow": "81953000", "capitalExpenditures": "19467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10384000", "cashflowFromInvestment": "-21692000", "stockBasedCompensation": "10998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596455000, "cost_of_revenue": 389027000, "gross_profit": 207428000, "research_and_development": 23390000, "selling_general_admin": 159549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7115000, "depreciation_amortisation": 55318000, "ebitda": 62433000, "interest_expense": 26648000, "interest_income": null, "other_non_operating": null, "pretax_income": -19533000, "tax_provision": 1873000, "effective_tax_rate": null, "net_income": -21406000, "net_income_continuing_ops": -21406000, "net_income_to_common": -21406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302648000, "short_term_investments": 1227000, "net_receivables": 154938000, "inventory": 682870000, "other_current_assets": null, "total_current_assets": 1235991000, "net_ppe": null, "goodwill": 1450935000, "intangible_assets": 805794000, "goodwill_and_intangibles": 2256729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3050676000, "total_assets": 4286667000, "short_term_debt": 69913000, "accounts_payable": 155515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511907000, "long_term_debt": 1554822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1736948000, "total_liabilities": 2248855000, "total_debt": 1624735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 746969000, "total_equity": 2037812000, "shares_outstanding": 24393000, "operating_cash_flow": 81953000, "stock_based_compensation": 10998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10384000, "free_cash_flow": 101420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7115000", "ebitda": "62433000", "netIncome": "-21406000", "grossProfit": "207428000", "depreciation": "None", "totalRevenue": "596455000", "costOfRevenue": "389027000", "interestIncome": "2807000", "incomeBeforeTax": "-19533000", "interestExpense": "26648000", "operatingIncome": "7692000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1873000", "reportedCurrency": "USD", "netInterestIncome": "-23841000", "nonInterestIncome": "None", "operatingExpenses": "199736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23390000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55318000", "sellingGeneralAndAdministrative": "159549000", "netIncomeFromContinuingOperations": "-21406000" }, "balance": { "goodwill": "1450935000", "inventory": "682870000", "commonStock": "2443000", "currentDebt": "None", "investments": "None", "totalAssets": "4286667000", "longTermDebt": "1554822000", "shortTermDebt": "69913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "805794000", "reportedCurrency": "USD", "retainedEarnings": "746969000", "totalLiabilities": "2248855000", "otherCurrentAssets": "95535000", "totalCurrentAssets": "1235991000", "currentLongTermDebt": "51000000", "longTermInvestments": "3091000", "shortTermInvestments": "1227000", "currentNetReceivables": "154938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3050676000", "currentAccountsPayable": "155515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1679311000", "totalShareholderEquity": "2037812000", "capitalLeaseObligations": "72491000", "otherCurrentLiabilities": "248547000", "totalCurrentLiabilities": "511907000", "otherNonCurrentLiabilities": "26048000", "totalNonCurrentLiabilities": "1736948000", "cashAndShortTermInvestments": "302648000", "commonStockSharesOutstanding": "24393000", "intangibleAssetsExcludingGoodwill": "805794000", "cashAndCashEquivalentsAtCarryingValue": "302648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21406000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6931000", "operatingCashflow": "81953000", "capitalExpenditures": "19467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10384000", "cashflowFromInvestment": "-21692000", "stockBasedCompensation": "10998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55318000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 566655000, "cost_of_revenue": 381411000, "gross_profit": 185244000, "ebit": -10351000, "ebitda": 45175000, "pretax_income": -36768000, "tax_provision": 2703000, "net_income": -39471000, "net_income_to_common": -39471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251423000, "total_current_assets": 1187727000, "total_assets": 4288398000, "short_term_debt": 69532000, "long_term_debt": 1566298000, "total_debt": 1635830000, "total_liabilities": 2220568000, "total_equity": 2067830000, "shares_outstanding": 24222000, "goodwill_and_intangibles": 2296272000 }, "cash_flow": { "operating_cash_flow": 45791000, "capital_expenditure": 18869000, "free_cash_flow": 64660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93899, "ticker_id": 6566, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10351000", "ebitda": "45175000", "netIncome": "-39471000", "grossProfit": "185244000", "depreciation": "None", "totalRevenue": "566655000", "costOfRevenue": "381411000", "interestIncome": "2645000", "incomeBeforeTax": "-36768000", "interestExpense": "26417000", "operatingIncome": "-10655000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2703000", "reportedCurrency": "USD", "netInterestIncome": "-23772000", "nonInterestIncome": "None", "operatingExpenses": "195899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21842000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55526000", "sellingGeneralAndAdministrative": "157657000", "netIncomeFromContinuingOperations": "-39471000" }, "balance": { "goodwill": "1459368000", "inventory": "693006000", "commonStock": "2441000", "currentDebt": "None", "investments": "None", "totalAssets": "4288398000", "longTermDebt": "1566298000", "shortTermDebt": "69532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "836904000", "reportedCurrency": "USD", "retainedEarnings": "768375000", "totalLiabilities": "2220568000", "otherCurrentAssets": "74298000", "totalCurrentAssets": "1187727000", "currentLongTermDebt": "51000000", "longTermInvestments": "3104000", "shortTermInvestments": "1185000", "currentNetReceivables": "169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3100671000", "currentAccountsPayable": "152480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1687237000", "totalShareholderEquity": "2067830000", "capitalLeaseObligations": "69939000", "otherCurrentLiabilities": "189418000", "totalCurrentLiabilities": "455360000", "otherNonCurrentLiabilities": "39963000", "totalNonCurrentLiabilities": "1765208000", "cashAndShortTermInvestments": "251423000", "commonStockSharesOutstanding": "24222000", "intangibleAssetsExcludingGoodwill": "836904000", "cashAndCashEquivalentsAtCarryingValue": "251423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39471000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "14164000", "operatingCashflow": "45791000", "capitalExpenditures": "18869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26845000", "cashflowFromInvestment": "-17862000", "stockBasedCompensation": "11598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566655000, "cost_of_revenue": 381411000, "gross_profit": 185244000, "research_and_development": 21842000, "selling_general_admin": 157657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10351000, "depreciation_amortisation": 55526000, "ebitda": 45175000, "interest_expense": 26417000, "interest_income": null, "other_non_operating": null, "pretax_income": -36768000, "tax_provision": 2703000, "effective_tax_rate": null, "net_income": -39471000, "net_income_continuing_ops": -39471000, "net_income_to_common": -39471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251423000, "short_term_investments": 1185000, "net_receivables": 169000000, "inventory": 693006000, "other_current_assets": null, "total_current_assets": 1187727000, "net_ppe": null, "goodwill": 1459368000, "intangible_assets": 836904000, "goodwill_and_intangibles": 2296272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3100671000, "total_assets": 4288398000, "short_term_debt": 69532000, "accounts_payable": 152480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455360000, "long_term_debt": 1566298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1765208000, "total_liabilities": 2220568000, "total_debt": 1635830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 768375000, "total_equity": 2067830000, "shares_outstanding": 24222000, "operating_cash_flow": 45791000, "stock_based_compensation": 11598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26845000, "free_cash_flow": 64660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10351000", "ebitda": "45175000", "netIncome": "-39471000", "grossProfit": "185244000", "depreciation": "None", "totalRevenue": "566655000", "costOfRevenue": "381411000", "interestIncome": "2645000", "incomeBeforeTax": "-36768000", "interestExpense": "26417000", "operatingIncome": "-10655000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2703000", "reportedCurrency": "USD", "netInterestIncome": "-23772000", "nonInterestIncome": "None", "operatingExpenses": "195899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21842000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55526000", "sellingGeneralAndAdministrative": "157657000", "netIncomeFromContinuingOperations": "-39471000" }, "balance": { "goodwill": "1459368000", "inventory": "693006000", "commonStock": "2441000", "currentDebt": "None", "investments": "None", "totalAssets": "4288398000", "longTermDebt": "1566298000", "shortTermDebt": "69532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "836904000", "reportedCurrency": "USD", "retainedEarnings": "768375000", "totalLiabilities": "2220568000", "otherCurrentAssets": "74298000", "totalCurrentAssets": "1187727000", "currentLongTermDebt": "51000000", "longTermInvestments": "3104000", "shortTermInvestments": "1185000", "currentNetReceivables": "169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3100671000", "currentAccountsPayable": "152480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1687237000", "totalShareholderEquity": "2067830000", "capitalLeaseObligations": "69939000", "otherCurrentLiabilities": "189418000", "totalCurrentLiabilities": "455360000", "otherNonCurrentLiabilities": "39963000", "totalNonCurrentLiabilities": "1765208000", "cashAndShortTermInvestments": "251423000", "commonStockSharesOutstanding": "24222000", "intangibleAssetsExcludingGoodwill": "836904000", "cashAndCashEquivalentsAtCarryingValue": "251423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39471000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "14164000", "operatingCashflow": "45791000", "capitalExpenditures": "18869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26845000", "cashflowFromInvestment": "-17862000", "stockBasedCompensation": "11598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55526000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 587856000, "cost_of_revenue": 416271000, "gross_profit": 171585000, "ebit": -9975000, "ebitda": 47184000, "pretax_income": -36681000, "tax_provision": -19534000, "net_income": -17147000, "net_income_to_common": -17147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254222000, "total_current_assets": 1219604000, "total_assets": 4378439000, "short_term_debt": 72021000, "long_term_debt": 1577770000, "total_debt": 1649791000, "total_liabilities": 2255029000, "total_equity": 2123410000, "shares_outstanding": 24140000, "goodwill_and_intangibles": 2343034000 }, "cash_flow": { "operating_cash_flow": 91269000, "capital_expenditure": 31972000, "free_cash_flow": 123241000, "dividends_paid": 11480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93900, "ticker_id": 6566, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9975000", "ebitda": "47184000", "netIncome": "-17147000", "grossProfit": "171585000", "depreciation": "None", "totalRevenue": "587856000", "costOfRevenue": "416271000", "interestIncome": "2298000", "incomeBeforeTax": "-36681000", "interestExpense": "26706000", "operatingIncome": "-12183000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19534000", "reportedCurrency": "USD", "netInterestIncome": "-24408000", "nonInterestIncome": "None", "operatingExpenses": "183768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22411000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57159000", "sellingGeneralAndAdministrative": "154617000", "netIncomeFromContinuingOperations": "-17147000" }, "balance": { "goodwill": "1472446000", "inventory": "709360000", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4378439000", "longTermDebt": "1577770000", "shortTermDebt": "72021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "870588000", "reportedCurrency": "USD", "retainedEarnings": "807846000", "totalLiabilities": "2255029000", "otherCurrentAssets": "73374000", "totalCurrentAssets": "1219604000", "currentLongTermDebt": "51000000", "longTermInvestments": "3120000", "shortTermInvestments": "501000", "currentNetReceivables": "182147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3158835000", "currentAccountsPayable": "150030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1704717000", "totalShareholderEquity": "2123410000", "capitalLeaseObligations": "75087000", "otherCurrentLiabilities": "213685000", "totalCurrentLiabilities": "481838000", "otherNonCurrentLiabilities": "33929000", "totalNonCurrentLiabilities": "1773191000", "cashAndShortTermInvestments": "254222000", "commonStockSharesOutstanding": "24140000", "intangibleAssetsExcludingGoodwill": "870588000", "cashAndCashEquivalentsAtCarryingValue": "254222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17147000", "profitLoss": "None", "dividendPayout": "11480000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "60583000", "operatingCashflow": "91269000", "capitalExpenditures": "31972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7849000", "cashflowFromInvestment": "-30650000", "stockBasedCompensation": "10685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587856000, "cost_of_revenue": 416271000, "gross_profit": 171585000, "research_and_development": 22411000, "selling_general_admin": 154617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9975000, "depreciation_amortisation": 57159000, "ebitda": 47184000, "interest_expense": 26706000, "interest_income": null, "other_non_operating": null, "pretax_income": -36681000, "tax_provision": -19534000, "effective_tax_rate": null, "net_income": -17147000, "net_income_continuing_ops": -17147000, "net_income_to_common": -17147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254222000, "short_term_investments": 501000, "net_receivables": 182147000, "inventory": 709360000, "other_current_assets": null, "total_current_assets": 1219604000, "net_ppe": null, "goodwill": 1472446000, "intangible_assets": 870588000, "goodwill_and_intangibles": 2343034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3158835000, "total_assets": 4378439000, "short_term_debt": 72021000, "accounts_payable": 150030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481838000, "long_term_debt": 1577770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773191000, "total_liabilities": 2255029000, "total_debt": 1649791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 807846000, "total_equity": 2123410000, "shares_outstanding": 24140000, "operating_cash_flow": 91269000, "stock_based_compensation": 10685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30650000, "dividends_paid": 11480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7849000, "free_cash_flow": 123241000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9975000", "ebitda": "47184000", "netIncome": "-17147000", "grossProfit": "171585000", "depreciation": "None", "totalRevenue": "587856000", "costOfRevenue": "416271000", "interestIncome": "2298000", "incomeBeforeTax": "-36681000", "interestExpense": "26706000", "operatingIncome": "-12183000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19534000", "reportedCurrency": "USD", "netInterestIncome": "-24408000", "nonInterestIncome": "None", "operatingExpenses": "183768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22411000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57159000", "sellingGeneralAndAdministrative": "154617000", "netIncomeFromContinuingOperations": "-17147000" }, "balance": { "goodwill": "1472446000", "inventory": "709360000", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4378439000", "longTermDebt": "1577770000", "shortTermDebt": "72021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "870588000", "reportedCurrency": "USD", "retainedEarnings": "807846000", "totalLiabilities": "2255029000", "otherCurrentAssets": "73374000", "totalCurrentAssets": "1219604000", "currentLongTermDebt": "51000000", "longTermInvestments": "3120000", "shortTermInvestments": "501000", "currentNetReceivables": "182147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3158835000", "currentAccountsPayable": "150030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1704717000", "totalShareholderEquity": "2123410000", "capitalLeaseObligations": "75087000", "otherCurrentLiabilities": "213685000", "totalCurrentLiabilities": "481838000", "otherNonCurrentLiabilities": "33929000", "totalNonCurrentLiabilities": "1773191000", "cashAndShortTermInvestments": "254222000", "commonStockSharesOutstanding": "24140000", "intangibleAssetsExcludingGoodwill": "870588000", "cashAndCashEquivalentsAtCarryingValue": "254222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17147000", "profitLoss": "None", "dividendPayout": "11480000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "60583000", "operatingCashflow": "91269000", "capitalExpenditures": "31972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7849000", "cashflowFromInvestment": "-30650000", "stockBasedCompensation": "10685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57159000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 553311000, "cost_of_revenue": 369391000, "gross_profit": 183920000, "ebit": 11742000, "ebitda": 285491000, "pretax_income": -5366000, "tax_provision": -12604000, "net_income": 7238000, "net_income_to_common": 7238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197192000, "total_current_assets": 1213732000, "total_assets": 4376864000, "short_term_debt": 66435000, "long_term_debt": 1589244000, "total_debt": 1655679000, "total_liabilities": 2278508000, "total_equity": 2098356000, "shares_outstanding": 24368000, "goodwill_and_intangibles": 2335736000 }, "cash_flow": { "operating_cash_flow": 35161000, "capital_expenditure": 24558000, "free_cash_flow": 59719000, "dividends_paid": 1286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93902, "ticker_id": 6566, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11742000", "ebitda": "285491000", "netIncome": "7238000", "grossProfit": "183920000", "depreciation": "None", "totalRevenue": "553311000", "costOfRevenue": "369391000", "interestIncome": "1746000", "incomeBeforeTax": "-5366000", "interestExpense": "25921000", "operatingIncome": "22853000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-12604000", "reportedCurrency": "USD", "netInterestIncome": "-24175000", "nonInterestIncome": "None", "operatingExpenses": "161067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273749000", "sellingGeneralAndAdministrative": "148609000", "netIncomeFromContinuingOperations": "7238000" }, "balance": { "goodwill": "1444456000", "inventory": "759622000", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4376864000", "longTermDebt": "1589244000", "shortTermDebt": "66435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "891280000", "reportedCurrency": "USD", "retainedEarnings": "824993000", "totalLiabilities": "2278508000", "otherCurrentAssets": "90925000", "totalCurrentAssets": "1213732000", "currentLongTermDebt": "45688000", "longTermInvestments": "3145000", "shortTermInvestments": "1806000", "currentNetReceivables": "164187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3163131999", "currentAccountsPayable": "149288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1714974000", "totalShareholderEquity": "2098356000", "capitalLeaseObligations": "79145000", "otherCurrentLiabilities": "208109000", "totalCurrentLiabilities": "464043000", "otherNonCurrentLiabilities": "107066000", "totalNonCurrentLiabilities": "1814464999", "cashAndShortTermInvestments": "197192000", "commonStockSharesOutstanding": "24368000", "intangibleAssetsExcludingGoodwill": "891280000", "cashAndCashEquivalentsAtCarryingValue": "197192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7238000", "profitLoss": "None", "dividendPayout": "1286000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9378000", "operatingCashflow": "35161000", "capitalExpenditures": "24558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6396000", "cashflowFromInvestment": "-24508000", "stockBasedCompensation": "10947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 553311000, "cost_of_revenue": 369391000, "gross_profit": 183920000, "research_and_development": 20870000, "selling_general_admin": 148609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11742000, "depreciation_amortisation": 273749000, "ebitda": 285491000, "interest_expense": 25921000, "interest_income": null, "other_non_operating": null, "pretax_income": -5366000, "tax_provision": -12604000, "effective_tax_rate": null, "net_income": 7238000, "net_income_continuing_ops": 7238000, "net_income_to_common": 7238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197192000, "short_term_investments": 1806000, "net_receivables": 164187000, "inventory": 759622000, "other_current_assets": null, "total_current_assets": 1213732000, "net_ppe": null, "goodwill": 1444456000, "intangible_assets": 891280000, "goodwill_and_intangibles": 2335736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3163131999, "total_assets": 4376864000, "short_term_debt": 66435000, "accounts_payable": 149288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464043000, "long_term_debt": 1589244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1814464999, "total_liabilities": 2278508000, "total_debt": 1655679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 824993000, "total_equity": 2098356000, "shares_outstanding": 24368000, "operating_cash_flow": 35161000, "stock_based_compensation": 10947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24508000, "dividends_paid": 1286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6396000, "free_cash_flow": 59719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11742000", "ebitda": "285491000", "netIncome": "7238000", "grossProfit": "183920000", "depreciation": "None", "totalRevenue": "553311000", "costOfRevenue": "369391000", "interestIncome": "1746000", "incomeBeforeTax": "-5366000", "interestExpense": "25921000", "operatingIncome": "22853000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-12604000", "reportedCurrency": "USD", "netInterestIncome": "-24175000", "nonInterestIncome": "None", "operatingExpenses": "161067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273749000", "sellingGeneralAndAdministrative": "148609000", "netIncomeFromContinuingOperations": "7238000" }, "balance": { "goodwill": "1444456000", "inventory": "759622000", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4376864000", "longTermDebt": "1589244000", "shortTermDebt": "66435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "891280000", "reportedCurrency": "USD", "retainedEarnings": "824993000", "totalLiabilities": "2278508000", "otherCurrentAssets": "90925000", "totalCurrentAssets": "1213732000", "currentLongTermDebt": "45688000", "longTermInvestments": "3145000", "shortTermInvestments": "1806000", "currentNetReceivables": "164187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3163131999", "currentAccountsPayable": "149288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1714974000", "totalShareholderEquity": "2098356000", "capitalLeaseObligations": "79145000", "otherCurrentLiabilities": "208109000", "totalCurrentLiabilities": "464043000", "otherNonCurrentLiabilities": "107066000", "totalNonCurrentLiabilities": "1814464999", "cashAndShortTermInvestments": "197192000", "commonStockSharesOutstanding": "24368000", "intangibleAssetsExcludingGoodwill": "891280000", "cashAndCashEquivalentsAtCarryingValue": "197192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7238000", "profitLoss": "None", "dividendPayout": "1286000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9378000", "operatingCashflow": "35161000", "capitalExpenditures": "24558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6396000", "cashflowFromInvestment": "-24508000", "stockBasedCompensation": "10947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58371000", "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": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "income_statement": { "revenue": 549310000, "cost_of_revenue": 356983000, "gross_profit": 192327000, "ebit": 2970000, "ebitda": 60470000, "pretax_income": -22863000, "tax_provision": -12929000, "net_income": -9934000, "net_income_to_common": -9934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195887000, "total_current_assets": 1238310000, "total_assets": 4463044000, "short_term_debt": 60541000, "long_term_debt": 1600720000, "total_debt": 1661261000, "total_liabilities": 2348226000, "total_equity": 2114818000, "shares_outstanding": 24075000, "goodwill_and_intangibles": 2394308000 }, "cash_flow": { "operating_cash_flow": -1474000, "capital_expenditure": 18284000, "free_cash_flow": 16810000, "dividends_paid": 1768999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 93903, "ticker_id": 6566, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:24:04.567573+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2970000", "ebitda": "60470000", "netIncome": "-9934000", "grossProfit": "192327000", "depreciation": "None", "totalRevenue": "549310000", "costOfRevenue": "356983000", "interestIncome": "1712000", "incomeBeforeTax": "-22863000", "interestExpense": "25833000", "operatingIncome": "2760000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-12929000", "reportedCurrency": "USD", "netInterestIncome": "-24121000", "nonInterestIncome": "None", "operatingExpenses": "189567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22302000", "otherNonOperatingIncome": "-1502000", "costofGoodsAndServicesSold": "356983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57500000", "sellingGeneralAndAdministrative": "150895000", "netIncomeFromContinuingOperations": "-9934000" }, "balance": { "goodwill": "1464478000", "inventory": "775269000", "commonStock": "2411000", "currentDebt": "None", "investments": "None", "totalAssets": "4463044000", "longTermDebt": "1600720000", "shortTermDebt": "60541000", "treasuryStock": "-1611000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "929830000", "reportedCurrency": "USD", "retainedEarnings": "817755000", "totalLiabilities": "2348226000", "otherCurrentAssets": "100499000", "totalCurrentAssets": "1238310000", "currentLongTermDebt": "40375000", "longTermInvestments": "3161000", "shortTermInvestments": "1812000", "currentNetReceivables": "164843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3224734000", "currentAccountsPayable": "167054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616540000", "shortLongTermDebtTotal": "1723270000", "totalShareholderEquity": "2114818000", "capitalLeaseObligations": "81196000", "otherCurrentLiabilities": "208645000", "totalCurrentLiabilities": "483880000", "otherNonCurrentLiabilities": "136802000", "totalNonCurrentLiabilities": "1864346000", "cashAndShortTermInvestments": "195887000", "commonStockSharesOutstanding": "24075000", "intangibleAssetsExcludingGoodwill": "929830000", "cashAndCashEquivalentsAtCarryingValue": "195887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9934000", "profitLoss": "None", "dividendPayout": "1768999", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-26670000", "operatingCashflow": "-1474000", "capitalExpenditures": "18284000", "changeInReceivables": "-35232000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5897000", "cashflowFromInvestment": "-17606000", "stockBasedCompensation": "9773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1768999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549310000, "cost_of_revenue": 356983000, "gross_profit": 192327000, "research_and_development": 22302000, "selling_general_admin": 150895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2970000, "depreciation_amortisation": 57500000, "ebitda": 60470000, "interest_expense": 25833000, "interest_income": null, "other_non_operating": null, "pretax_income": -22863000, "tax_provision": -12929000, "effective_tax_rate": null, "net_income": -9934000, "net_income_continuing_ops": -9934000, "net_income_to_common": -9934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195887000, "short_term_investments": 1812000, "net_receivables": 164843000, "inventory": 775269000, "other_current_assets": null, "total_current_assets": 1238310000, "net_ppe": null, "goodwill": 1464478000, "intangible_assets": 929830000, "goodwill_and_intangibles": 2394308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3224734000, "total_assets": 4463044000, "short_term_debt": 60541000, "accounts_payable": 167054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483880000, "long_term_debt": 1600720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1864346000, "total_liabilities": 2348226000, "total_debt": 1661261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 817755000, "total_equity": 2114818000, "shares_outstanding": 24075000, "operating_cash_flow": -1474000, "stock_based_compensation": 9773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17606000, "dividends_paid": 1768999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5897000, "free_cash_flow": 16810000, "net_change_in_cash": -24977000 }, "raw_data": { "income": { "ebit": "2970000", "ebitda": "60470000", "netIncome": "-9934000", "grossProfit": "192327000", "depreciation": "None", "totalRevenue": "549310000", "costOfRevenue": "356983000", "interestIncome": "1712000", "incomeBeforeTax": "-22863000", "interestExpense": "25833000", "operatingIncome": "2760000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-12929000", "reportedCurrency": "USD", "netInterestIncome": "-24121000", "nonInterestIncome": "None", "operatingExpenses": "189567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22302000", "otherNonOperatingIncome": "-1502000", "costofGoodsAndServicesSold": "356983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57500000", "sellingGeneralAndAdministrative": "150895000", "netIncomeFromContinuingOperations": "-9934000" }, "balance": { "goodwill": "1464478000", "inventory": "775269000", "commonStock": "2411000", "currentDebt": "None", "investments": "None", "totalAssets": "4463044000", "longTermDebt": "1600720000", "shortTermDebt": "60541000", "treasuryStock": "-1611000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "929830000", "reportedCurrency": "USD", "retainedEarnings": "817755000", "totalLiabilities": "2348226000", "otherCurrentAssets": "100499000", "totalCurrentAssets": "1238310000", "currentLongTermDebt": "40375000", "longTermInvestments": "3161000", "shortTermInvestments": "1812000", "currentNetReceivables": "164843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3224734000", "currentAccountsPayable": "167054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616540000", "shortLongTermDebtTotal": "1723270000", "totalShareholderEquity": "2114818000", "capitalLeaseObligations": "81196000", "otherCurrentLiabilities": "208645000", "totalCurrentLiabilities": "483880000", "otherNonCurrentLiabilities": "136802000", "totalNonCurrentLiabilities": "1864346000", "cashAndShortTermInvestments": "195887000", "commonStockSharesOutstanding": "24075000", "intangibleAssetsExcludingGoodwill": "929830000", "cashAndCashEquivalentsAtCarryingValue": "195887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9934000", "profitLoss": "None", "dividendPayout": "1768999", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-26670000", "operatingCashflow": "-1474000", "capitalExpenditures": "18284000", "changeInReceivables": "-35232000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5897000", "cashflowFromInvestment": "-17606000", "stockBasedCompensation": "9773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1768999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59203000", "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" ] } } }