{ "ticker": { "uuid": "73a26fcb-e752-40a8-b980-fe6faa0b27be", "symbol": "PRM", "name": "Perimeter Solutions SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/73a26fcb-e752-40a8-b980-fe6faa0b27be/", "api_url": "https://sharemaestro.com/factors/api/tickers/73a26fcb-e752-40a8-b980-fe6faa0b27be/" }, "ticker_metadata": { "id": 3211, "uuid": "73a26fcb-e752-40a8-b980-fe6faa0b27be", "symbol": "PRM", "name": "Perimeter Solutions SA", "asset_type": "equity", "market_cap": 5298366000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Perimeter Solutions SA (PRM) is a leading global provider of innovative fire safety solutions, specializing in advanced firefighting chemicals and technologies that enhance wildfire prevention and response. Catering to a broad clientele, including governmental agencies and industrial sectors, the company prioritizes sustainability alongside operational safety. With strong investments in research and development and strategic partnerships, Perimeter Solutions is strategically positioned to capitalize on the growing fire management market. By addressing critical fire safety challenges, PRM is poised for continued growth and significant contributions to public safety and environmental stewardship.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "73a26fcb-e752-40a8-b980-fe6faa0b27be", "symbol": "PRM", "name": "Perimeter Solutions SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/73a26fcb-e752-40a8-b980-fe6faa0b27be/", "api_url": "https://sharemaestro.com/factors/api/tickers/73a26fcb-e752-40a8-b980-fe6faa0b27be/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.22, "quality": 0.24, "momentum": 0.95, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 30.16, "market_cap": 4978643089.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1578, "piotroski_f_score": 5, "momentum_12_1": 1.482, "volatility_252d": 0.451 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:13.410663+00:00", "batch_id": "" }, "size": { "price_close": 30.16, "market_cap": 4978643089.68, "market_cap_usd": 4978643089.68, "enterprise_value": 6096669089.68, "shares_outstanding": 165074373, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.1322, "ptbv_ratio": null, "ps_ratio": 7.0529, "pcf_ratio": 37.694, "pfcf_ratio": 27.949, "ev_ebitda": null, "ev_ebit": -29.6306, "ev_sales": 8.6367, "ev_fcf": 34.2254, "earnings_yield": null, "fcf_yield": 0.0292, "price_to_sales": 7.0529, "price_to_book": 4.1322, "price_to_cashflow": 37.694, "ebitda_to_ev": null, "sales_yield": 0.1158 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5315, "operating_margin": -0.2915, "net_margin": -0.2693, "ebitda_margin": -0.1927, "fcf_margin": 0.2523, "roe": -0.1578, "roa": -0.0601, "roic": -0.0664, "roc_greenblatt": null, "asset_turnover": 0.2231, "cash_conversion": -0.937, "accruals_ratio": -0.1018, "sbc_to_revenue": 0.0169, "piotroski_f_score": 5, "altman_z_score": 1.3164, "earnings_stability_5y": 13.7079, "revenue_stability_5y": 0.3605, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1186, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6264, "net_debt_to_ebitda": -8.2173, "debt_to_assets": 0.3823, "interest_coverage": -3.8211, "current_ratio": 3.0892, "quick_ratio": 1.6071, "net_debt": 1118026000, "local_beta": 0.0009, "volatility_252d": 0.451, "volatility_60d": 0.9639, "max_drawdown_12m": -0.302, "risk_adjusted_momentum": 3.2861 }, "growth": { "revenue_growth_1y": 0.2299, "revenue_growth_3y_cagr": 0.2189, "revenue_growth_5y_cagr": 0.1397, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2193, "book_value_growth_1y": -0.0411, "revenue_growth": 0.2299, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0507, "price_return_3m": 0.2818, "price_return_6m": 0.0527, "price_return_9m": 0.3482, "price_return_12m": 1.3562, "price_return_12m_ex1m": 1.482, "momentum_6m": 0.0527, "momentum_12m": 1.3562, "momentum_12_1": 1.482, "distance_from_52w_high": -0.0924, "distance_from_52w_low": 1.2935, "relative_strength": 1.2563 }, "raw_ttm": { "revenue_ttm": 705901000, "gross_profit_ttm": 375185000, "ebit_ttm": -205756000, "ebitda_ttm": -136057000, "net_income_ttm": -190116000, "eps_diluted_ttm": -1.1517, "operating_cash_flow_ttm": 132080656, "capital_expenditure_ttm": 46052176, "fcf_ttm": 178132832, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53847000, "cash_and_equivalents": 91624000, "total_current_assets": 398173000, "total_current_liabilities": 128890999, "net_ppe": null, "total_assets": 3164378000, "total_debt": 1209650000, "total_equity": 1204849000, "net_working_capital": 177658001, "book_value_per_share": 7.2988, "retained_earnings": -720153000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1410558000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 73, "rank_ptbv": 50, "rank_ps": 85, "rank_pcf": 90, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 83, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 41, "rank_fcf_margin": 37, "rank_piotroski": 67, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 8 }, "composites": { "value_composite": 78, "quality_composite": 76, "momentum_composite": 5, "growth_composite": 20, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.2298, "os_score": 0.33, "value_percentile": 0.22, "quality_percentile": 0.24, "momentum_percentile": 0.95, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 94, "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": 4751, "ticker_id": 3211, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:13.410663+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.16, "market_cap": 4978643089.68, "market_cap_usd": 4978643089.68, "enterprise_value": 6096669089.68, "shares_outstanding": 165074373, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.13217182, "ptbv_ratio": null, "ps_ratio": 7.0528914, "pcf_ratio": 37.69396095, "pfcf_ratio": 27.9490481, "ev_ebitda": null, "ev_ebit": -29.63057743, "ev_sales": 8.63671972, "ev_fcf": 34.22540933, "earnings_yield": null, "fcf_yield": 0.02921806, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53149804, "operating_margin": -0.29147997, "net_margin": -0.26932389, "ebitda_margin": -0.19274233, "fcf_margin": 0.25234818, "roe": -0.15779239, "roa": -0.06008005, "roic": -0.06643362, "roc_greenblatt": null, "asset_turnover": 0.22307733, "cash_conversion": -0.93696918, "accruals_ratio": -0.1018199, "sbc_to_revenue": 0.01685647, "debt_to_equity": 1.62636895, "net_debt_to_ebitda": -8.21733538, "debt_to_assets": 0.38227102, "interest_coverage": -3.82112281, "current_ratio": 3.0892227, "quick_ratio": 1.60714869, "net_debt": 1118026000, "revenue_growth_1y": 0.22989125, "revenue_growth_3y_cagr": 0.21890549, "revenue_growth_5y_cagr": 0.13966346, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21926274, "book_value_growth_1y": -0.04106645, "piotroski_f_score": 5, "altman_z_score": 1.31644739, "earnings_stability_5y": 13.707888, "revenue_stability_5y": 0.360533, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05067674, "price_return_3m": 0.28176796, "price_return_6m": 0.05270506, "price_return_9m": 0.34823424, "price_return_12m": 1.35625, "price_return_12m_ex1m": 1.48203125, "distance_from_52w_high": -0.0923864, "distance_from_52w_low": 1.29353612, "relative_strength": 1.25628642, "local_beta": 0.0009, "volatility_252d": 0.450999, "volatility_60d": 0.963912, "max_drawdown_12m": -0.30195682, "revenue_ttm": 705901000, "gross_profit_ttm": 375185000, "ebit_ttm": -205756000, "ebitda_ttm": -136057000, "net_income_ttm": -190116000, "eps_diluted_ttm": -1.15169906, "operating_cash_flow_ttm": 132080656, "capital_expenditure_ttm": 46052176, "fcf_ttm": 178132832, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53847000, "cash_and_equivalents": 91624000, "total_current_assets": 398173000, "total_current_liabilities": 128890999, "net_ppe": null, "total_assets": 3164378000, "total_debt": 1209650000, "total_equity": 1204849000, "net_working_capital": 177658001, "book_value_per_share": 7.29882524, "retained_earnings": -720153000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1410558000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 73, "rank_ptbv": 50, "rank_ps": 85, "rank_pcf": 90, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 83, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 41, "rank_fcf_margin": 37, "rank_piotroski": 67, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 8, "value_composite": 78, "quality_composite": 76, "momentum_composite": 5, "growth_composite": 20, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 94, "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": 30.16, "os": 0.33, "value": 0.22, "quality": 0.24, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1578, "momentum_12_1": 1.482, "complete_fields": { "id": 4751, "ticker_id": 3211, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:13.410663+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.16, "market_cap": 4978643089.68, "market_cap_usd": 4978643089.68, "enterprise_value": 6096669089.68, "shares_outstanding": 165074373, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.13217182, "ptbv_ratio": null, "ps_ratio": 7.0528914, "pcf_ratio": 37.69396095, "pfcf_ratio": 27.9490481, "ev_ebitda": null, "ev_ebit": -29.63057743, "ev_sales": 8.63671972, "ev_fcf": 34.22540933, "earnings_yield": null, "fcf_yield": 0.02921806, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53149804, "operating_margin": -0.29147997, "net_margin": -0.26932389, "ebitda_margin": -0.19274233, "fcf_margin": 0.25234818, "roe": -0.15779239, "roa": -0.06008005, "roic": -0.06643362, "roc_greenblatt": null, "asset_turnover": 0.22307733, "cash_conversion": -0.93696918, "accruals_ratio": -0.1018199, "sbc_to_revenue": 0.01685647, "debt_to_equity": 1.62636895, "net_debt_to_ebitda": -8.21733538, "debt_to_assets": 0.38227102, "interest_coverage": -3.82112281, "current_ratio": 3.0892227, "quick_ratio": 1.60714869, "net_debt": 1118026000, "revenue_growth_1y": 0.22989125, "revenue_growth_3y_cagr": 0.21890549, "revenue_growth_5y_cagr": 0.13966346, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.21926274, "book_value_growth_1y": -0.04106645, "piotroski_f_score": 5, "altman_z_score": 1.31644739, "earnings_stability_5y": 13.707888, "revenue_stability_5y": 0.360533, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05067674, "price_return_3m": 0.28176796, "price_return_6m": 0.05270506, "price_return_9m": 0.34823424, "price_return_12m": 1.35625, "price_return_12m_ex1m": 1.48203125, "distance_from_52w_high": -0.0923864, "distance_from_52w_low": 1.29353612, "relative_strength": 1.25628642, "local_beta": 0.0009, "volatility_252d": 0.450999, "volatility_60d": 0.963912, "max_drawdown_12m": -0.30195682, "revenue_ttm": 705901000, "gross_profit_ttm": 375185000, "ebit_ttm": -205756000, "ebitda_ttm": -136057000, "net_income_ttm": -190116000, "eps_diluted_ttm": -1.15169906, "operating_cash_flow_ttm": 132080656, "capital_expenditure_ttm": 46052176, "fcf_ttm": 178132832, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53847000, "cash_and_equivalents": 91624000, "total_current_assets": 398173000, "total_current_liabilities": 128890999, "net_ppe": null, "total_assets": 3164378000, "total_debt": 1209650000, "total_equity": 1204849000, "net_working_capital": 177658001, "book_value_per_share": 7.29882524, "retained_earnings": -720153000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1410558000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 73, "rank_ptbv": 50, "rank_ps": 85, "rank_pcf": 90, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 83, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 41, "rank_fcf_margin": 37, "rank_piotroski": 67, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 8, "value_composite": 78, "quality_composite": 76, "momentum_composite": 5, "growth_composite": 20, "yield_composite": 97, "svqf_composite": 32, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 94, "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 652862000, "cost_of_revenue": 277712000, "gross_profit": 375150000, "ebit": -197112000, "ebitda": -123080000, "pretax_income": -236247000, "tax_provision": -29881000, "net_income": -206366000, "net_income_to_common": -206366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325927000, "total_current_assets": 563973000, "total_assets": 2653007000, "short_term_debt": 0, "long_term_debt": 669122000, "total_debt": 669122000, "total_liabilities": 1519688000, "total_equity": 1133319000, "shares_outstanding": 148808784, "goodwill_and_intangibles": 1964534000 }, "cash_flow": { "operating_cash_flow": 238149000, "capital_expenditure": 29591000, "free_cash_flow": 267740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318196, "ticker_id": 3211, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-197112000", "ebitda": "-123080000", "netIncome": "-206366000", "grossProfit": "375150000", "depreciation": "None", "totalRevenue": "652862000", "costOfRevenue": "277712000", "interestIncome": "36097000", "incomeBeforeTax": "-236247000", "interestExpense": "39135000", "operatingIncome": "-200930000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-29881000", "reportedCurrency": "USD", "netInterestIncome": "-39135000", "nonInterestIncome": "None", "operatingExpenses": "576080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74032000", "sellingGeneralAndAdministrative": "77575000", "netIncomeFromContinuingOperations": "-206366000" }, "balance": { "goodwill": "1065211000", "inventory": "139634000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2653007000", "longTermDebt": "669122000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "899323000", "reportedCurrency": "USD", "retainedEarnings": "-793089000", "totalLiabilities": "1519688000", "otherCurrentAssets": "34049000", "totalCurrentAssets": "563973000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089034000", "currentAccountsPayable": "30301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121003000", "shortLongTermDebtTotal": "33554000", "totalShareholderEquity": "1133319000", "capitalLeaseObligations": "37970000", "otherCurrentLiabilities": "142938000", "totalCurrentLiabilities": "175118000", "otherNonCurrentLiabilities": "3590000", "totalNonCurrentLiabilities": "1344570000", "cashAndShortTermInvestments": "325927000", "commonStockSharesOutstanding": "148808784", "intangibleAssetsExcludingGoodwill": "899323000", "cashAndCashEquivalentsAtCarryingValue": "325927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5980000", "operatingCashflow": "238149000", "capitalExpenditures": "29591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8971000", "cashflowFromInvestment": "-106817000", "stockBasedCompensation": "16647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652862000, "cost_of_revenue": 277712000, "gross_profit": 375150000, "research_and_development": null, "selling_general_admin": 77575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -197112000, "depreciation_amortisation": 74032000, "ebitda": -123080000, "interest_expense": 39135000, "interest_income": null, "other_non_operating": null, "pretax_income": -236247000, "tax_provision": -29881000, "effective_tax_rate": null, "net_income": -206366000, "net_income_continuing_ops": -206366000, "net_income_to_common": -206366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325927000, "short_term_investments": null, "net_receivables": 64363000, "inventory": 139634000, "other_current_assets": null, "total_current_assets": 563973000, "net_ppe": null, "goodwill": 1065211000, "intangible_assets": 899323000, "goodwill_and_intangibles": 1964534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2089034000, "total_assets": 2653007000, "short_term_debt": 0, "accounts_payable": 30301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175118000, "long_term_debt": 669122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1344570000, "total_liabilities": 1519688000, "total_debt": 669122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -793089000, "total_equity": 1133319000, "shares_outstanding": 148808784, "operating_cash_flow": 238149000, "stock_based_compensation": 16647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106817000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8971000, "free_cash_flow": 267740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-197112000", "ebitda": "-123080000", "netIncome": "-206366000", "grossProfit": "375150000", "depreciation": "None", "totalRevenue": "652862000", "costOfRevenue": "277712000", "interestIncome": "36097000", "incomeBeforeTax": "-236247000", "interestExpense": "39135000", "operatingIncome": "-200930000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-29881000", "reportedCurrency": "USD", "netInterestIncome": "-39135000", "nonInterestIncome": "None", "operatingExpenses": "576080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74032000", "sellingGeneralAndAdministrative": "77575000", "netIncomeFromContinuingOperations": "-206366000" }, "balance": { "goodwill": "1065211000", "inventory": "139634000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2653007000", "longTermDebt": "669122000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "899323000", "reportedCurrency": "USD", "retainedEarnings": "-793089000", "totalLiabilities": "1519688000", "otherCurrentAssets": "34049000", "totalCurrentAssets": "563973000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089034000", "currentAccountsPayable": "30301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121003000", "shortLongTermDebtTotal": "33554000", "totalShareholderEquity": "1133319000", "capitalLeaseObligations": "37970000", "otherCurrentLiabilities": "142938000", "totalCurrentLiabilities": "175118000", "otherNonCurrentLiabilities": "3590000", "totalNonCurrentLiabilities": "1344570000", "cashAndShortTermInvestments": "325927000", "commonStockSharesOutstanding": "148808784", "intangibleAssetsExcludingGoodwill": "899323000", "cashAndCashEquivalentsAtCarryingValue": "325927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5980000", "operatingCashflow": "238149000", "capitalExpenditures": "29591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8971000", "cashflowFromInvestment": "-106817000", "stockBasedCompensation": "16647000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74032000", "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 560968000, "cost_of_revenue": 243882000, "gross_profit": 317086000, "ebit": -3767000, "ebitda": 61951000, "pretax_income": -46863000, "tax_provision": -40958000, "net_income": -5905000, "net_income_to_common": -5905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198456000, "total_current_assets": 394024000, "total_assets": 2416394000, "short_term_debt": 3409000, "long_term_debt": 667774000, "total_debt": 671183000, "total_liabilities": 1259124000, "total_equity": 1157270000, "shares_outstanding": 145713439, "goodwill_and_intangibles": 1932960000 }, "cash_flow": { "operating_cash_flow": 188388000, "capital_expenditure": 15531000, "free_cash_flow": 203919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318201, "ticker_id": 3211, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3767000", "ebitda": "61951000", "netIncome": "-5905000", "grossProfit": "317086000", "depreciation": "None", "totalRevenue": "560968000", "costOfRevenue": "243882000", "interestIncome": "42904000", "incomeBeforeTax": "-46863000", "interestExpense": "40461000", "operatingIncome": "-3767000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-40958000", "reportedCurrency": "USD", "netInterestIncome": "-40461000", "nonInterestIncome": "None", "operatingExpenses": "320853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65718000", "sellingGeneralAndAdministrative": "198308000", "netIncomeFromContinuingOperations": "-5905000" }, "balance": { "goodwill": "1034543000", "inventory": "116347000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2416394000", "longTermDebt": "667774000", "shortTermDebt": "3409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898417000", "reportedCurrency": "USD", "retainedEarnings": "-586723000", "totalLiabilities": "1259124000", "otherCurrentAssets": "12082000", "totalCurrentAssets": "394024000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022370000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88248000", "shortLongTermDebtTotal": "805533000", "totalShareholderEquity": "1157270000", "capitalLeaseObligations": "24962000", "otherCurrentLiabilities": "30533000", "totalCurrentLiabilities": "62488000", "otherNonCurrentLiabilities": "2226000", "totalNonCurrentLiabilities": "1196636000", "cashAndShortTermInvestments": "198456000", "commonStockSharesOutstanding": "145713439", "intangibleAssetsExcludingGoodwill": "898417000", "cashAndCashEquivalentsAtCarryingValue": "198456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5905000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "29872000", "operatingCashflow": "188388000", "capitalExpenditures": "15531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8349000", "cashflowFromInvestment": "-42940000", "stockBasedCompensation": "12849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560968000, "cost_of_revenue": 243882000, "gross_profit": 317086000, "research_and_development": null, "selling_general_admin": 198308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3767000, "depreciation_amortisation": 65718000, "ebitda": 61951000, "interest_expense": 40461000, "interest_income": null, "other_non_operating": null, "pretax_income": -46863000, "tax_provision": -40958000, "effective_tax_rate": null, "net_income": -5905000, "net_income_continuing_ops": -5905000, "net_income_to_common": -5905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198456000, "short_term_investments": 0, "net_receivables": 67139000, "inventory": 116347000, "other_current_assets": null, "total_current_assets": 394024000, "net_ppe": null, "goodwill": 1034543000, "intangible_assets": 898417000, "goodwill_and_intangibles": 1932960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2022370000, "total_assets": 2416394000, "short_term_debt": 3409000, "accounts_payable": 23519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62488000, "long_term_debt": 667774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1196636000, "total_liabilities": 1259124000, "total_debt": 671183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586723000, "total_equity": 1157270000, "shares_outstanding": 145713439, "operating_cash_flow": 188388000, "stock_based_compensation": 12849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8349000, "free_cash_flow": 203919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3767000", "ebitda": "61951000", "netIncome": "-5905000", "grossProfit": "317086000", "depreciation": "None", "totalRevenue": "560968000", "costOfRevenue": "243882000", "interestIncome": "42904000", "incomeBeforeTax": "-46863000", "interestExpense": "40461000", "operatingIncome": "-3767000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-40958000", "reportedCurrency": "USD", "netInterestIncome": "-40461000", "nonInterestIncome": "None", "operatingExpenses": "320853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65718000", "sellingGeneralAndAdministrative": "198308000", "netIncomeFromContinuingOperations": "-5905000" }, "balance": { "goodwill": "1034543000", "inventory": "116347000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2416394000", "longTermDebt": "667774000", "shortTermDebt": "3409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898417000", "reportedCurrency": "USD", "retainedEarnings": "-586723000", "totalLiabilities": "1259124000", "otherCurrentAssets": "12082000", "totalCurrentAssets": "394024000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022370000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88248000", "shortLongTermDebtTotal": "805533000", "totalShareholderEquity": "1157270000", "capitalLeaseObligations": "24962000", "otherCurrentLiabilities": "30533000", "totalCurrentLiabilities": "62488000", "otherNonCurrentLiabilities": "2226000", "totalNonCurrentLiabilities": "1196636000", "cashAndShortTermInvestments": "198456000", "commonStockSharesOutstanding": "145713439", "intangibleAssetsExcludingGoodwill": "898417000", "cashAndCashEquivalentsAtCarryingValue": "198456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5905000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "29872000", "operatingCashflow": "188388000", "capitalExpenditures": "15531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8349000", "cashflowFromInvestment": "-42940000", "stockBasedCompensation": "12849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65718000", "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 322108000, "cost_of_revenue": 193813000, "gross_profit": 128295000, "ebit": 135188000, "ebitda": 200043000, "pretax_income": 61583000, "tax_provision": -5903000, "net_income": 67486000, "net_income_to_common": 67486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47276000, "total_current_assets": 251014000, "total_assets": 2334438000, "short_term_debt": 2746000, "long_term_debt": 666494000, "total_debt": 669240000, "total_liabilities": 1182143000, "total_equity": 1152295000, "shares_outstanding": 166452022, "goodwill_and_intangibles": 1981286000 }, "cash_flow": { "operating_cash_flow": 193000, "capital_expenditure": 9435000, "free_cash_flow": 9628000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318206, "ticker_id": 3211, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135188000", "ebitda": "200043000", "netIncome": "67486000", "grossProfit": "128295000", "depreciation": "None", "totalRevenue": "322108000", "costOfRevenue": "193813000", "interestIncome": "39723000", "incomeBeforeTax": "61583000", "interestExpense": "41378000", "operatingIncome": "94450000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5903000", "reportedCurrency": "USD", "netInterestIncome": "-40941000", "nonInterestIncome": "None", "operatingExpenses": "33845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64855000", "sellingGeneralAndAdministrative": "108481000", "netIncomeFromContinuingOperations": "20368000" }, "balance": { "goodwill": "1036279000", "inventory": "145652000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2334438000", "longTermDebt": "666494000", "shortTermDebt": "2746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "945007000", "reportedCurrency": "USD", "retainedEarnings": "-580818000", "totalLiabilities": "1182143000", "otherCurrentAssets": "11260000", "totalCurrentAssets": "251014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5519000", "currentNetReceivables": "41307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2083424000", "currentAccountsPayable": "21639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81805000", "shortLongTermDebtTotal": "798258000", "totalShareholderEquity": "1152295000", "capitalLeaseObligations": "23201000", "otherCurrentLiabilities": "23566000", "totalCurrentLiabilities": "55051000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "1127092000", "cashAndShortTermInvestments": "47276000", "commonStockSharesOutstanding": "166452022", "intangibleAssetsExcludingGoodwill": "945007000", "cashAndCashEquivalentsAtCarryingValue": "47276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67486000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2044000", "operatingCashflow": "193000", "capitalExpenditures": "9435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64453000", "cashflowFromInvestment": "-14894000", "stockBasedCompensation": "1596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322108000, "cost_of_revenue": 193813000, "gross_profit": 128295000, "research_and_development": null, "selling_general_admin": 108481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135188000, "depreciation_amortisation": 64855000, "ebitda": 200043000, "interest_expense": 41378000, "interest_income": null, "other_non_operating": null, "pretax_income": 61583000, "tax_provision": -5903000, "effective_tax_rate": null, "net_income": 67486000, "net_income_continuing_ops": 20368000, "net_income_to_common": 67486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47276000, "short_term_investments": 5519000, "net_receivables": 41307000, "inventory": 145652000, "other_current_assets": null, "total_current_assets": 251014000, "net_ppe": null, "goodwill": 1036279000, "intangible_assets": 945007000, "goodwill_and_intangibles": 1981286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2083424000, "total_assets": 2334438000, "short_term_debt": 2746000, "accounts_payable": 21639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55051000, "long_term_debt": 666494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1127092000, "total_liabilities": 1182143000, "total_debt": 669240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -580818000, "total_equity": 1152295000, "shares_outstanding": 166452022, "operating_cash_flow": 193000, "stock_based_compensation": 1596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14894000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64453000, "free_cash_flow": 9628000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135188000", "ebitda": "200043000", "netIncome": "67486000", "grossProfit": "128295000", "depreciation": "None", "totalRevenue": "322108000", "costOfRevenue": "193813000", "interestIncome": "39723000", "incomeBeforeTax": "61583000", "interestExpense": "41378000", "operatingIncome": "94450000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5903000", "reportedCurrency": "USD", "netInterestIncome": "-40941000", "nonInterestIncome": "None", "operatingExpenses": "33845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64855000", "sellingGeneralAndAdministrative": "108481000", "netIncomeFromContinuingOperations": "20368000" }, "balance": { "goodwill": "1036279000", "inventory": "145652000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2334438000", "longTermDebt": "666494000", "shortTermDebt": "2746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "945007000", "reportedCurrency": "USD", "retainedEarnings": "-580818000", "totalLiabilities": "1182143000", "otherCurrentAssets": "11260000", "totalCurrentAssets": "251014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5519000", "currentNetReceivables": "41307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2083424000", "currentAccountsPayable": "21639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81805000", "shortLongTermDebtTotal": "798258000", "totalShareholderEquity": "1152295000", "capitalLeaseObligations": "23201000", "otherCurrentLiabilities": "23566000", "totalCurrentLiabilities": "55051000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "1127092000", "cashAndShortTermInvestments": "47276000", "commonStockSharesOutstanding": "166452022", "intangibleAssetsExcludingGoodwill": "945007000", "cashAndCashEquivalentsAtCarryingValue": "47276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67486000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2044000", "operatingCashflow": "193000", "capitalExpenditures": "9435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64453000", "cashflowFromInvestment": "-14894000", "stockBasedCompensation": "1596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64855000", "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 360505000, "cost_of_revenue": 231852000, "gross_profit": 128653000, "ebit": 130065000, "ebitda": 195860000, "pretax_income": 97227000, "tax_provision": 5469000, "net_income": 91758000, "net_income_to_common": 91758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126750000, "total_current_assets": 308522000, "total_assets": 2456616000, "short_term_debt": 3541000, "long_term_debt": 665280000, "total_debt": 668821000, "total_liabilities": 1317716000, "total_equity": 1138900000, "shares_outstanding": 175079941, "goodwill_and_intangibles": 2068900000 }, "cash_flow": { "operating_cash_flow": -40172000, "capital_expenditure": 8613000, "free_cash_flow": -31559000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318211, "ticker_id": 3211, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130065000", "ebitda": "195860000", "netIncome": "91758000", "grossProfit": "128653000", "depreciation": "None", "totalRevenue": "360505000", "costOfRevenue": "231852000", "interestIncome": "46047000", "incomeBeforeTax": "97227000", "interestExpense": "42585000", "operatingIncome": "130065000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5469000", "reportedCurrency": "USD", "netInterestIncome": "-42585000", "nonInterestIncome": "None", "operatingExpenses": "-1412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9747000", "costofGoodsAndServicesSold": "231852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65795000", "sellingGeneralAndAdministrative": "117302000", "netIncomeFromContinuingOperations": "91758000" }, "balance": { "goodwill": "1031460000", "inventory": "142961000", "commonStock": "163235000", "currentDebt": "None", "investments": "None", "totalAssets": "2456616000", "longTermDebt": "665280000", "shortTermDebt": "3541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1037440000", "reportedCurrency": "USD", "retainedEarnings": "-648304000", "totalLiabilities": "1317716000", "otherCurrentAssets": "11951000", "totalCurrentAssets": "308522000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "26860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2148094000", "currentAccountsPayable": "36794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58846000", "shortLongTermDebtTotal": "684305000", "totalShareholderEquity": "1138900000", "capitalLeaseObligations": "15484000", "otherCurrentLiabilities": "22819000", "totalCurrentLiabilities": "74154000", "otherNonCurrentLiabilities": "9322000", "totalNonCurrentLiabilities": "1243562000", "cashAndShortTermInvestments": "126750000", "commonStockSharesOutstanding": "175079941", "intangibleAssetsExcludingGoodwill": "1037440000", "cashAndCashEquivalentsAtCarryingValue": "126750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91758000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-61934000", "operatingCashflow": "-40172000", "capitalExpenditures": "8613000", "changeInReceivables": "-6190000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48812000", "cashflowFromInvestment": "-10251000", "stockBasedCompensation": "14649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-99235000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360505000, "cost_of_revenue": 231852000, "gross_profit": 128653000, "research_and_development": null, "selling_general_admin": 117302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130065000, "depreciation_amortisation": 65795000, "ebitda": 195860000, "interest_expense": 42585000, "interest_income": null, "other_non_operating": null, "pretax_income": 97227000, "tax_provision": 5469000, "effective_tax_rate": null, "net_income": 91758000, "net_income_continuing_ops": 91758000, "net_income_to_common": 91758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126750000, "short_term_investments": 0, "net_receivables": 26860000, "inventory": 142961000, "other_current_assets": null, "total_current_assets": 308522000, "net_ppe": null, "goodwill": 1031460000, "intangible_assets": 1037440000, "goodwill_and_intangibles": 2068900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2148094000, "total_assets": 2456616000, "short_term_debt": 3541000, "accounts_payable": 36794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74154000, "long_term_debt": 665280000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1243562000, "total_liabilities": 1317716000, "total_debt": 668821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -648304000, "total_equity": 1138900000, "shares_outstanding": 175079941, "operating_cash_flow": -40172000, "stock_based_compensation": 14649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10251000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48812000, "free_cash_flow": -31559000, "net_change_in_cash": -99235000 }, "raw_data": { "income": { "ebit": "130065000", "ebitda": "195860000", "netIncome": "91758000", "grossProfit": "128653000", "depreciation": "None", "totalRevenue": "360505000", "costOfRevenue": "231852000", "interestIncome": "46047000", "incomeBeforeTax": "97227000", "interestExpense": "42585000", "operatingIncome": "130065000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5469000", "reportedCurrency": "USD", "netInterestIncome": "-42585000", "nonInterestIncome": "None", "operatingExpenses": "-1412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9747000", "costofGoodsAndServicesSold": "231852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65795000", "sellingGeneralAndAdministrative": "117302000", "netIncomeFromContinuingOperations": "91758000" }, "balance": { "goodwill": "1031460000", "inventory": "142961000", "commonStock": "163235000", "currentDebt": "None", "investments": "None", "totalAssets": "2456616000", "longTermDebt": "665280000", "shortTermDebt": "3541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1037440000", "reportedCurrency": "USD", "retainedEarnings": "-648304000", "totalLiabilities": "1317716000", "otherCurrentAssets": "11951000", "totalCurrentAssets": "308522000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "26860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2148094000", "currentAccountsPayable": "36794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58846000", "shortLongTermDebtTotal": "684305000", "totalShareholderEquity": "1138900000", "capitalLeaseObligations": "15484000", "otherCurrentLiabilities": "22819000", "totalCurrentLiabilities": "74154000", "otherNonCurrentLiabilities": "9322000", "totalNonCurrentLiabilities": "1243562000", "cashAndShortTermInvestments": "126750000", "commonStockSharesOutstanding": "175079941", "intangibleAssetsExcludingGoodwill": "1037440000", "cashAndCashEquivalentsAtCarryingValue": "126750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91758000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-61934000", "operatingCashflow": "-40172000", "capitalExpenditures": "8613000", "changeInReceivables": "-6190000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48812000", "cashflowFromInvestment": "-10251000", "stockBasedCompensation": "14649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-99235000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65795000", "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 362338000, "cost_of_revenue": 189721000, "gross_profit": 172617000, "ebit": -590909000, "ebitda": -529530000, "pretax_income": -653544000, "tax_provision": 7976000, "net_income": -661520000, "net_income_to_common": -661520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225554000, "total_current_assets": 374937000, "total_assets": 2591315000, "short_term_debt": 70392000, "long_term_debt": 664128000, "total_debt": 734520000, "total_liabilities": 1498250000, "total_equity": 1093065000, "shares_outstanding": 157237000, "goodwill_and_intangibles": 2151912000 }, "cash_flow": { "operating_cash_flow": 72350000, "capital_expenditure": 9750000, "free_cash_flow": 82100000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318216, "ticker_id": 3211, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-590909000", "ebitda": "-529530000", "netIncome": "-661520000", "grossProfit": "172617000", "depreciation": "None", "totalRevenue": "362338000", "costOfRevenue": "189721000", "interestIncome": "50471000", "incomeBeforeTax": "-653544000", "interestExpense": "45439000", "operatingIncome": "-600134000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7976000", "reportedCurrency": "USD", "netInterestIncome": "-32474000", "nonInterestIncome": "None", "operatingExpenses": "772751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61379000", "sellingGeneralAndAdministrative": "652990000", "netIncomeFromContinuingOperations": "23338000" }, "balance": { "goodwill": "1051080000", "inventory": "110087000", "commonStock": "157237000", "currentDebt": "None", "investments": "None", "totalAssets": "2591315000", "longTermDebt": "664128000", "shortTermDebt": "70392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1100832000", "reportedCurrency": "USD", "retainedEarnings": "-736825000", "totalLiabilities": "1498250000", "otherCurrentAssets": "14161000", "totalCurrentAssets": "374937000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2216378000", "currentAccountsPayable": "27469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62247000", "shortLongTermDebtTotal": "835086000", "totalShareholderEquity": "1093065000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2180000", "totalCurrentLiabilities": "100486000", "otherNonCurrentLiabilities": "22195000", "totalNonCurrentLiabilities": "1397764000", "cashAndShortTermInvestments": "225554000", "commonStockSharesOutstanding": "157237000", "intangibleAssetsExcludingGoodwill": "1100832000", "cashAndCashEquivalentsAtCarryingValue": "225554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-661520000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23460000", "operatingCashflow": "72350000", "capitalExpenditures": "9750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-761431000", "cashflowFromInvestment": "-1226369000", "stockBasedCompensation": "292177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362338000, "cost_of_revenue": 189721000, "gross_profit": 172617000, "research_and_development": null, "selling_general_admin": 652990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -590909000, "depreciation_amortisation": 61379000, "ebitda": -529530000, "interest_expense": 45439000, "interest_income": null, "other_non_operating": null, "pretax_income": -653544000, "tax_provision": 7976000, "effective_tax_rate": null, "net_income": -661520000, "net_income_continuing_ops": 23338000, "net_income_to_common": -661520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225554000, "short_term_investments": null, "net_receivables": 25135000, "inventory": 110087000, "other_current_assets": null, "total_current_assets": 374937000, "net_ppe": null, "goodwill": 1051080000, "intangible_assets": 1100832000, "goodwill_and_intangibles": 2151912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2216378000, "total_assets": 2591315000, "short_term_debt": 70392000, "accounts_payable": 27469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100486000, "long_term_debt": 664128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1397764000, "total_liabilities": 1498250000, "total_debt": 734520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -736825000, "total_equity": 1093065000, "shares_outstanding": 157237000, "operating_cash_flow": 72350000, "stock_based_compensation": 292177000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1226369000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -761431000, "free_cash_flow": 82100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-590909000", "ebitda": "-529530000", "netIncome": "-661520000", "grossProfit": "172617000", "depreciation": "None", "totalRevenue": "362338000", "costOfRevenue": "189721000", "interestIncome": "50471000", "incomeBeforeTax": "-653544000", "interestExpense": "45439000", "operatingIncome": "-600134000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7976000", "reportedCurrency": "USD", "netInterestIncome": "-32474000", "nonInterestIncome": "None", "operatingExpenses": "772751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61379000", "sellingGeneralAndAdministrative": "652990000", "netIncomeFromContinuingOperations": "23338000" }, "balance": { "goodwill": "1051080000", "inventory": "110087000", "commonStock": "157237000", "currentDebt": "None", "investments": "None", "totalAssets": "2591315000", "longTermDebt": "664128000", "shortTermDebt": "70392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1100832000", "reportedCurrency": "USD", "retainedEarnings": "-736825000", "totalLiabilities": "1498250000", "otherCurrentAssets": "14161000", "totalCurrentAssets": "374937000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2216378000", "currentAccountsPayable": "27469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62247000", "shortLongTermDebtTotal": "835086000", "totalShareholderEquity": "1093065000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2180000", "totalCurrentLiabilities": "100486000", "otherNonCurrentLiabilities": "22195000", "totalNonCurrentLiabilities": "1397764000", "cashAndShortTermInvestments": "225554000", "commonStockSharesOutstanding": "157237000", "intangibleAssetsExcludingGoodwill": "1100832000", "cashAndCashEquivalentsAtCarryingValue": "225554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-661520000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23460000", "operatingCashflow": "72350000", "capitalExpenditures": "9750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-761431000", "cashflowFromInvestment": "-1226369000", "stockBasedCompensation": "292177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76195000", "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 339577000, "cost_of_revenue": 177532000, "gross_profit": 162045000, "ebit": 71476000, "ebitda": 129592999, "pretax_income": 34732000, "tax_provision": 10483000, "net_income": 24249000, "net_income_to_common": 24249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22478000, "total_current_assets": 133021000, "total_assets": 1138206000, "short_term_debt": 6723000, "long_term_debt": 680548000, "total_debt": 687271000, "total_liabilities": 846784000, "total_equity": 291422000, "shares_outstanding": 157137410, "goodwill_and_intangibles": 955741000 }, "cash_flow": { "operating_cash_flow": 70826000, "capital_expenditure": 7497000, "free_cash_flow": 78323000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318221, "ticker_id": 3211, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71476000", "ebitda": "129592999", "netIncome": "24249000", "grossProfit": "162045000", "depreciation": "None", "totalRevenue": "339577000", "costOfRevenue": "177532000", "interestIncome": "36377000", "incomeBeforeTax": "34732000", "interestExpense": "42017000", "operatingIncome": "71476000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10483000", "reportedCurrency": "USD", "netInterestIncome": "-42017000", "nonInterestIncome": "None", "operatingExpenses": "90569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58116999", "sellingGeneralAndAdministrative": "37747000", "netIncomeFromContinuingOperations": "24249000" }, "balance": { "goodwill": "482041000", "inventory": "58784000", "commonStock": "53046000", "currentDebt": "None", "investments": "None", "totalAssets": "1138206000", "longTermDebt": "680548000", "shortTermDebt": "6723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "473700000", "reportedCurrency": "USD", "retainedEarnings": "-47794000", "totalLiabilities": "846784000", "otherCurrentAssets": "11406000", "totalCurrentAssets": "133021000", "currentLongTermDebt": "6723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005185000", "currentAccountsPayable": "9869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48235000", "shortLongTermDebtTotal": "687271000", "totalShareholderEquity": "291422000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13140000", "totalCurrentLiabilities": "32923000", "otherNonCurrentLiabilities": "21151000", "totalNonCurrentLiabilities": "813861000", "cashAndShortTermInvestments": "22478000", "commonStockSharesOutstanding": "157137410", "intangibleAssetsExcludingGoodwill": "473700000", "cashAndCashEquivalentsAtCarryingValue": "22478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24249000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11170000", "operatingCashflow": "70826000", "capitalExpenditures": "7497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45610000", "cashflowFromInvestment": "-9467000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339577000, "cost_of_revenue": 177532000, "gross_profit": 162045000, "research_and_development": null, "selling_general_admin": 37747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71476000, "depreciation_amortisation": 58116999, "ebitda": 129592999, "interest_expense": 42017000, "interest_income": null, "other_non_operating": null, "pretax_income": 34732000, "tax_provision": 10483000, "effective_tax_rate": null, "net_income": 24249000, "net_income_continuing_ops": 24249000, "net_income_to_common": 24249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22478000, "short_term_investments": null, "net_receivables": 40353000, "inventory": 58784000, "other_current_assets": null, "total_current_assets": 133021000, "net_ppe": null, "goodwill": 482041000, "intangible_assets": 473700000, "goodwill_and_intangibles": 955741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005185000, "total_assets": 1138206000, "short_term_debt": 6723000, "accounts_payable": 9869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32923000, "long_term_debt": 680548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813861000, "total_liabilities": 846784000, "total_debt": 687271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47794000, "total_equity": 291422000, "shares_outstanding": 157137410, "operating_cash_flow": 70826000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9467000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45610000, "free_cash_flow": 78323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71476000", "ebitda": "129592999", "netIncome": "24249000", "grossProfit": "162045000", "depreciation": "None", "totalRevenue": "339577000", "costOfRevenue": "177532000", "interestIncome": "36377000", "incomeBeforeTax": "34732000", "interestExpense": "42017000", "operatingIncome": "71476000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10483000", "reportedCurrency": "USD", "netInterestIncome": "-42017000", "nonInterestIncome": "None", "operatingExpenses": "90569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58116999", "sellingGeneralAndAdministrative": "37747000", "netIncomeFromContinuingOperations": "24249000" }, "balance": { "goodwill": "482041000", "inventory": "58784000", "commonStock": "53046000", "currentDebt": "None", "investments": "None", "totalAssets": "1138206000", "longTermDebt": "680548000", "shortTermDebt": "6723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "473700000", "reportedCurrency": "USD", "retainedEarnings": "-47794000", "totalLiabilities": "846784000", "otherCurrentAssets": "11406000", "totalCurrentAssets": "133021000", "currentLongTermDebt": "6723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005185000", "currentAccountsPayable": "9869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48235000", "shortLongTermDebtTotal": "687271000", "totalShareholderEquity": "291422000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13140000", "totalCurrentLiabilities": "32923000", "otherNonCurrentLiabilities": "21151000", "totalNonCurrentLiabilities": "813861000", "cashAndShortTermInvestments": "22478000", "commonStockSharesOutstanding": "157137410", "intangibleAssetsExcludingGoodwill": "473700000", "cashAndCashEquivalentsAtCarryingValue": "22478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24249000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11170000", "operatingCashflow": "70826000", "capitalExpenditures": "7497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45610000", "cashflowFromInvestment": "-9467000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58117000", "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": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 239310000, "cost_of_revenue": 155427000, "gross_profit": 83883000, "ebit": -4777000, "ebitda": 53248000, "pretax_income": -59711000, "tax_provision": -17674000, "net_income": -42037000, "net_income_to_common": -42037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9822000, "total_current_assets": 123207000, "total_assets": 1145480000, "short_term_debt": 5610000, "long_term_debt": 724255000, "total_debt": 729865000, "total_liabilities": 883094000, "total_equity": 262386000, "shares_outstanding": 157137410, "goodwill_and_intangibles": 973324000 }, "cash_flow": { "operating_cash_flow": -305000, "capital_expenditure": 8859000, "free_cash_flow": 8554000, "dividends_paid": 12360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318225, "ticker_id": 3211, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4777000", "ebitda": "53248000", "netIncome": "-42037000", "grossProfit": "83883000", "depreciation": "None", "totalRevenue": "239310000", "costOfRevenue": "155427000", "interestIncome": "54339000", "incomeBeforeTax": "-59711000", "interestExpense": "51655000", "operatingIncome": "-5777000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17674000", "reportedCurrency": "USD", "netInterestIncome": "-51655000", "nonInterestIncome": "None", "operatingExpenses": "89660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58025000", "sellingGeneralAndAdministrative": "36198000", "netIncomeFromContinuingOperations": "-42037000" }, "balance": { "goodwill": "473194000", "inventory": "69954000", "commonStock": "53046000", "currentDebt": "None", "investments": "None", "totalAssets": "1145480000", "longTermDebt": "724255000", "shortTermDebt": "5610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "500130000", "reportedCurrency": "USD", "retainedEarnings": "-72043000", "totalLiabilities": "883094000", "otherCurrentAssets": "1913000", "totalCurrentAssets": "123207000", "currentLongTermDebt": "5610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022273000", "currentAccountsPayable": "19477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46287000", "shortLongTermDebtTotal": "729865000", "totalShareholderEquity": "262386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18532000", "totalCurrentLiabilities": "47884000", "otherNonCurrentLiabilities": "741000", "totalNonCurrentLiabilities": "835210000", "cashAndShortTermInvestments": "9822000", "commonStockSharesOutstanding": "157137410", "intangibleAssetsExcludingGoodwill": "500130000", "cashAndCashEquivalentsAtCarryingValue": "9822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42037000", "profitLoss": "None", "dividendPayout": "12360000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10146000", "operatingCashflow": "-305000", "capitalExpenditures": "8859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21030000", "cashflowFromInvestment": "-25173000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239310000, "cost_of_revenue": 155427000, "gross_profit": 83883000, "research_and_development": null, "selling_general_admin": 36198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4777000, "depreciation_amortisation": 58025000, "ebitda": 53248000, "interest_expense": 51655000, "interest_income": null, "other_non_operating": null, "pretax_income": -59711000, "tax_provision": -17674000, "effective_tax_rate": null, "net_income": -42037000, "net_income_continuing_ops": -42037000, "net_income_to_common": -42037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9822000, "short_term_investments": null, "net_receivables": 41518000, "inventory": 69954000, "other_current_assets": null, "total_current_assets": 123207000, "net_ppe": null, "goodwill": 473194000, "intangible_assets": 500130000, "goodwill_and_intangibles": 973324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1022273000, "total_assets": 1145480000, "short_term_debt": 5610000, "accounts_payable": 19477000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47884000, "long_term_debt": 724255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 835210000, "total_liabilities": 883094000, "total_debt": 729865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72043000, "total_equity": 262386000, "shares_outstanding": 157137410, "operating_cash_flow": -305000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25173000, "dividends_paid": 12360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21030000, "free_cash_flow": 8554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4777000", "ebitda": "53248000", "netIncome": "-42037000", "grossProfit": "83883000", "depreciation": "None", "totalRevenue": "239310000", "costOfRevenue": "155427000", "interestIncome": "54339000", "incomeBeforeTax": "-59711000", "interestExpense": "51655000", "operatingIncome": "-5777000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17674000", "reportedCurrency": "USD", "netInterestIncome": "-51655000", "nonInterestIncome": "None", "operatingExpenses": "89660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58025000", "sellingGeneralAndAdministrative": "36198000", "netIncomeFromContinuingOperations": "-42037000" }, "balance": { "goodwill": "473194000", "inventory": "69954000", "commonStock": "53046000", "currentDebt": "None", "investments": "None", "totalAssets": "1145480000", "longTermDebt": "724255000", "shortTermDebt": "5610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "500130000", "reportedCurrency": "USD", "retainedEarnings": "-72043000", "totalLiabilities": "883094000", "otherCurrentAssets": "1913000", "totalCurrentAssets": "123207000", "currentLongTermDebt": "5610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022273000", "currentAccountsPayable": "19477000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46287000", "shortLongTermDebtTotal": "729865000", "totalShareholderEquity": "262386000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18532000", "totalCurrentLiabilities": "47884000", "otherNonCurrentLiabilities": "741000", "totalNonCurrentLiabilities": "835210000", "cashAndShortTermInvestments": "9822000", "commonStockSharesOutstanding": "157137410", "intangibleAssetsExcludingGoodwill": "500130000", "cashAndCashEquivalentsAtCarryingValue": "9822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42037000", "profitLoss": "None", "dividendPayout": "12360000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10146000", "operatingCashflow": "-305000", "capitalExpenditures": "8859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21030000", "cashflowFromInvestment": "-25173000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 125069000, "cost_of_revenue": 96881000, "gross_profit": 28188000, "ebit": 72487000, "ebitda": 99626000, "pretax_income": 49846000, "tax_provision": -23090000, "net_income": 72936000, "net_income_to_common": 72936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91624000, "total_current_assets": 398173000, "total_assets": 3164378000, "short_term_debt": null, "long_term_debt": 1209650000, "total_debt": 1209650000, "total_liabilities": 1959529000, "total_equity": 1204849000, "shares_outstanding": 165074373, "goodwill_and_intangibles": 2615407000 }, "cash_flow": { "operating_cash_flow": -88961000, "capital_expenditure": 5801000, "free_cash_flow": -83160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318194, "ticker_id": 3211, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72487000", "ebitda": "99626000", "netIncome": "72936000", "grossProfit": "28188000", "depreciation": "None", "totalRevenue": "125069000", "costOfRevenue": "96881000", "interestIncome": "None", "incomeBeforeTax": "49846000", "interestExpense": "24356000", "operatingIncome": "72487000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-23090000", "reportedCurrency": "USD", "netInterestIncome": "-24356000", "nonInterestIncome": "None", "operatingExpenses": "-44298999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27139000", "sellingGeneralAndAdministrative": "23061000", "netIncomeFromContinuingOperations": "72936000" }, "balance": { "goodwill": "1365415000", "inventory": "191026000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "3164378000", "longTermDebt": "1209650000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1249992000", "reportedCurrency": "USD", "retainedEarnings": "-720153000", "totalLiabilities": "1959529000", "otherCurrentAssets": "27987000", "totalCurrentAssets": "398173000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2766205000", "currentAccountsPayable": "38408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1366407000", "totalShareholderEquity": "1204849000", "capitalLeaseObligations": "45210000", "otherCurrentLiabilities": "87160999", "totalCurrentLiabilities": "128890999", "otherNonCurrentLiabilities": "3963000", "totalNonCurrentLiabilities": "1830638000", "cashAndShortTermInvestments": "91624000", "commonStockSharesOutstanding": "165074373", "intangibleAssetsExcludingGoodwill": "1249992000", "cashAndCashEquivalentsAtCarryingValue": "91624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3099000", "operatingCashflow": "-88961000", "capitalExpenditures": "5801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542764000", "cashflowFromInvestment": "-688095000", "stockBasedCompensation": "2598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125069000, "cost_of_revenue": 96881000, "gross_profit": 28188000, "research_and_development": null, "selling_general_admin": 23061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72487000, "depreciation_amortisation": 27139000, "ebitda": 99626000, "interest_expense": 24356000, "interest_income": null, "other_non_operating": null, "pretax_income": 49846000, "tax_provision": -23090000, "effective_tax_rate": null, "net_income": 72936000, "net_income_continuing_ops": 72936000, "net_income_to_common": 72936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91624000, "short_term_investments": null, "net_receivables": 87536000, "inventory": 191026000, "other_current_assets": null, "total_current_assets": 398173000, "net_ppe": null, "goodwill": 1365415000, "intangible_assets": 1249992000, "goodwill_and_intangibles": 2615407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2766205000, "total_assets": 3164378000, "short_term_debt": null, "accounts_payable": 38408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128890999, "long_term_debt": 1209650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1830638000, "total_liabilities": 1959529000, "total_debt": 1209650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -720153000, "total_equity": 1204849000, "shares_outstanding": 165074373, "operating_cash_flow": -88961000, "stock_based_compensation": 2598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -688095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 542764000, "free_cash_flow": -83160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72487000", "ebitda": "99626000", "netIncome": "72936000", "grossProfit": "28188000", "depreciation": "None", "totalRevenue": "125069000", "costOfRevenue": "96881000", "interestIncome": "None", "incomeBeforeTax": "49846000", "interestExpense": "24356000", "operatingIncome": "72487000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-23090000", "reportedCurrency": "USD", "netInterestIncome": "-24356000", "nonInterestIncome": "None", "operatingExpenses": "-44298999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27139000", "sellingGeneralAndAdministrative": "23061000", "netIncomeFromContinuingOperations": "72936000" }, "balance": { "goodwill": "1365415000", "inventory": "191026000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "3164378000", "longTermDebt": "1209650000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1249992000", "reportedCurrency": "USD", "retainedEarnings": "-720153000", "totalLiabilities": "1959529000", "otherCurrentAssets": "27987000", "totalCurrentAssets": "398173000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2766205000", "currentAccountsPayable": "38408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1366407000", "totalShareholderEquity": "1204849000", "capitalLeaseObligations": "45210000", "otherCurrentLiabilities": "87160999", "totalCurrentLiabilities": "128890999", "otherNonCurrentLiabilities": "3963000", "totalNonCurrentLiabilities": "1830638000", "cashAndShortTermInvestments": "91624000", "commonStockSharesOutstanding": "165074373", "intangibleAssetsExcludingGoodwill": "1249992000", "cashAndCashEquivalentsAtCarryingValue": "91624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3099000", "operatingCashflow": "-88961000", "capitalExpenditures": "5801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "542764000", "cashflowFromInvestment": "-688095000", "stockBasedCompensation": "2598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 102750000, "cost_of_revenue": 41159000, "gross_profit": 61591000, "ebit": -164737000, "ebitda": -158894000, "pretax_income": -174428000, "tax_provision": -34197000, "net_income": -140231000, "net_income_to_common": -140231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325927000, "total_current_assets": 563973000, "total_assets": 2653007000, "short_term_debt": 0, "long_term_debt": 669122000, "total_debt": 669122000, "total_liabilities": 1519688000, "total_equity": 1133319000, "shares_outstanding": 148808784, "goodwill_and_intangibles": 1964534000 }, "cash_flow": { "operating_cash_flow": 15943764, "capital_expenditure": 6877644, "free_cash_flow": 22821408, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318195, "ticker_id": 3211, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-164737000", "ebitda": "-158894000", "netIncome": "-140231000", "grossProfit": "61591000", "depreciation": "None", "totalRevenue": "102750000", "costOfRevenue": "41159000", "interestIncome": "9902000", "incomeBeforeTax": "-174428000", "interestExpense": "9691000", "operatingIncome": "-9550000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34197000", "reportedCurrency": "USD", "netInterestIncome": "-9691000", "nonInterestIncome": "None", "operatingExpenses": "71141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5843000", "sellingGeneralAndAdministrative": "21832000", "netIncomeFromContinuingOperations": "-140231000" }, "balance": { "goodwill": "1065211000", "inventory": "139634000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2653007000", "longTermDebt": "669122000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "899323000", "reportedCurrency": "USD", "retainedEarnings": "-793089000", "totalLiabilities": "1519688000", "otherCurrentAssets": "34049000", "totalCurrentAssets": "563973000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089034000", "currentAccountsPayable": "30301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121003000", "shortLongTermDebtTotal": "819873000", "totalShareholderEquity": "1133319000", "capitalLeaseObligations": "37970000", "otherCurrentLiabilities": "142938000", "totalCurrentLiabilities": "175118000", "otherNonCurrentLiabilities": "3590000", "totalNonCurrentLiabilities": "1344570000", "cashAndShortTermInvestments": "325927000", "commonStockSharesOutstanding": "148808784", "intangibleAssetsExcludingGoodwill": "899323000", "cashAndCashEquivalentsAtCarryingValue": "325927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6497892", "operatingCashflow": "15943764", "capitalExpenditures": "6877644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13324445", "cashflowFromInvestment": "-47581516", "stockBasedCompensation": "1829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "595559", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102750000, "cost_of_revenue": 41159000, "gross_profit": 61591000, "research_and_development": null, "selling_general_admin": 21832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -164737000, "depreciation_amortisation": 5843000, "ebitda": -158894000, "interest_expense": 9691000, "interest_income": null, "other_non_operating": null, "pretax_income": -174428000, "tax_provision": -34197000, "effective_tax_rate": null, "net_income": -140231000, "net_income_continuing_ops": -140231000, "net_income_to_common": -140231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325927000, "short_term_investments": null, "net_receivables": 64363000, "inventory": 139634000, "other_current_assets": null, "total_current_assets": 563973000, "net_ppe": null, "goodwill": 1065211000, "intangible_assets": 899323000, "goodwill_and_intangibles": 1964534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2089034000, "total_assets": 2653007000, "short_term_debt": 0, "accounts_payable": 30301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175118000, "long_term_debt": 669122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1344570000, "total_liabilities": 1519688000, "total_debt": 669122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -793089000, "total_equity": 1133319000, "shares_outstanding": 148808784, "operating_cash_flow": 15943764, "stock_based_compensation": 1829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6877644, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47581516, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13324445, "free_cash_flow": 22821408, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-164737000", "ebitda": "-158894000", "netIncome": "-140231000", "grossProfit": "61591000", "depreciation": "None", "totalRevenue": "102750000", "costOfRevenue": "41159000", "interestIncome": "9902000", "incomeBeforeTax": "-174428000", "interestExpense": "9691000", "operatingIncome": "-9550000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-34197000", "reportedCurrency": "USD", "netInterestIncome": "-9691000", "nonInterestIncome": "None", "operatingExpenses": "71141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5843000", "sellingGeneralAndAdministrative": "21832000", "netIncomeFromContinuingOperations": "-140231000" }, "balance": { "goodwill": "1065211000", "inventory": "139634000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2653007000", "longTermDebt": "669122000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "899323000", "reportedCurrency": "USD", "retainedEarnings": "-793089000", "totalLiabilities": "1519688000", "otherCurrentAssets": "34049000", "totalCurrentAssets": "563973000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2089034000", "currentAccountsPayable": "30301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121003000", "shortLongTermDebtTotal": "819873000", "totalShareholderEquity": "1133319000", "capitalLeaseObligations": "37970000", "otherCurrentLiabilities": "142938000", "totalCurrentLiabilities": "175118000", "otherNonCurrentLiabilities": "3590000", "totalNonCurrentLiabilities": "1344570000", "cashAndShortTermInvestments": "325927000", "commonStockSharesOutstanding": "148808784", "intangibleAssetsExcludingGoodwill": "899323000", "cashAndCashEquivalentsAtCarryingValue": "325927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6497892", "operatingCashflow": "15943764", "capitalExpenditures": "6877644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13324445", "cashflowFromInvestment": "-47581516", "stockBasedCompensation": "1829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "595559", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 315443000, "cost_of_revenue": 131533000, "gross_profit": 183910000, "ebit": -87280000, "ebitda": -68487000, "pretax_income": -97150000, "tax_provision": -6490000, "net_income": -90660000, "net_income_to_common": -90660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340647000, "total_current_assets": 584154000, "total_assets": 2645439000, "short_term_debt": 4421000, "long_term_debt": 668778000, "total_debt": 673199000, "total_liabilities": 1534091000, "total_equity": 1111348000, "shares_outstanding": 146803539, "goodwill_and_intangibles": 1941992000 }, "cash_flow": { "operating_cash_flow": 207949892, "capital_expenditure": 5383532, "free_cash_flow": 213333424, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318197, "ticker_id": 3211, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-87280000", "ebitda": "-68487000", "netIncome": "-90660000", "grossProfit": "183910000", "depreciation": "None", "totalRevenue": "315443000", "costOfRevenue": "131533000", "interestIncome": "9876000", "incomeBeforeTax": "-97150000", "interestExpense": "9870000", "operatingIncome": "-87347000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6490000", "reportedCurrency": "USD", "netInterestIncome": "-9870000", "nonInterestIncome": "None", "operatingExpenses": "271257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18793000", "sellingGeneralAndAdministrative": "23477000", "netIncomeFromContinuingOperations": "-90660000" }, "balance": { "goodwill": "1053778000", "inventory": "130139000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2645439000", "longTermDebt": "668778000", "shortTermDebt": "4421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "888214000", "reportedCurrency": "USD", "retainedEarnings": "-652858000", "totalLiabilities": "1534091000", "otherCurrentAssets": "6680000", "totalCurrentAssets": "584154000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2061285000", "currentAccountsPayable": "30542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118764000", "shortLongTermDebtTotal": "707854000", "totalShareholderEquity": "1111348000", "capitalLeaseObligations": "39076000", "otherCurrentLiabilities": "192816000", "totalCurrentLiabilities": "263646000", "otherNonCurrentLiabilities": "2710000", "totalNonCurrentLiabilities": "1270445000", "cashAndShortTermInvestments": "340647000", "commonStockSharesOutstanding": "146803539", "intangibleAssetsExcludingGoodwill": "888214000", "cashAndCashEquivalentsAtCarryingValue": "340647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "23007000", "operatingCashflow": "207949892", "capitalExpenditures": "5383532", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19550051", "cashflowFromInvestment": "-18122899", "stockBasedCompensation": "5234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299684", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315443000, "cost_of_revenue": 131533000, "gross_profit": 183910000, "research_and_development": null, "selling_general_admin": 23477000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -87280000, "depreciation_amortisation": 18793000, "ebitda": -68487000, "interest_expense": 9870000, "interest_income": null, "other_non_operating": null, "pretax_income": -97150000, "tax_provision": -6490000, "effective_tax_rate": null, "net_income": -90660000, "net_income_continuing_ops": -90660000, "net_income_to_common": -90660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340647000, "short_term_investments": null, "net_receivables": 106688000, "inventory": 130139000, "other_current_assets": null, "total_current_assets": 584154000, "net_ppe": null, "goodwill": 1053778000, "intangible_assets": 888214000, "goodwill_and_intangibles": 1941992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2061285000, "total_assets": 2645439000, "short_term_debt": 4421000, "accounts_payable": 30542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263646000, "long_term_debt": 668778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1270445000, "total_liabilities": 1534091000, "total_debt": 673199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652858000, "total_equity": 1111348000, "shares_outstanding": 146803539, "operating_cash_flow": 207949892, "stock_based_compensation": 5234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5383532, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18122899, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19550051, "free_cash_flow": 213333424, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-87280000", "ebitda": "-68487000", "netIncome": "-90660000", "grossProfit": "183910000", "depreciation": "None", "totalRevenue": "315443000", "costOfRevenue": "131533000", "interestIncome": "9876000", "incomeBeforeTax": "-97150000", "interestExpense": "9870000", "operatingIncome": "-87347000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6490000", "reportedCurrency": "USD", "netInterestIncome": "-9870000", "nonInterestIncome": "None", "operatingExpenses": "271257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18793000", "sellingGeneralAndAdministrative": "23477000", "netIncomeFromContinuingOperations": "-90660000" }, "balance": { "goodwill": "1053778000", "inventory": "130139000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2645439000", "longTermDebt": "668778000", "shortTermDebt": "4421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "888214000", "reportedCurrency": "USD", "retainedEarnings": "-652858000", "totalLiabilities": "1534091000", "otherCurrentAssets": "6680000", "totalCurrentAssets": "584154000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2061285000", "currentAccountsPayable": "30542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118764000", "shortLongTermDebtTotal": "707854000", "totalShareholderEquity": "1111348000", "capitalLeaseObligations": "39076000", "otherCurrentLiabilities": "192816000", "totalCurrentLiabilities": "263646000", "otherNonCurrentLiabilities": "2710000", "totalNonCurrentLiabilities": "1270445000", "cashAndShortTermInvestments": "340647000", "commonStockSharesOutstanding": "146803539", "intangibleAssetsExcludingGoodwill": "888214000", "cashAndCashEquivalentsAtCarryingValue": "340647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "23007000", "operatingCashflow": "207949892", "capitalExpenditures": "5383532", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19550051", "cashflowFromInvestment": "-18122899", "stockBasedCompensation": "5234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299684", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 162639000, "cost_of_revenue": 61143000, "gross_profit": 101496000, "ebit": -26226000, "ebitda": -8302000, "pretax_income": -33848000, "tax_provision": -1687000, "net_income": -32161000, "net_income_to_common": -32161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140658000, "total_current_assets": 420079000, "total_assets": 2486262000, "short_term_debt": 3945000, "long_term_debt": 668439000, "total_debt": 672384000, "total_liabilities": 1307631000, "total_equity": 1178631000, "shares_outstanding": 147055804, "goodwill_and_intangibles": 1949871000 }, "cash_flow": { "operating_cash_flow": -2852000, "capital_expenditure": 27990000, "free_cash_flow": 25138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318198, "ticker_id": 3211, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26226000", "ebitda": "-8302000", "netIncome": "-32161000", "grossProfit": "101496000", "depreciation": "None", "totalRevenue": "162639000", "costOfRevenue": "61143000", "interestIncome": "7834000", "incomeBeforeTax": "-33848000", "interestExpense": "9930000", "operatingIncome": "-26226000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1687000", "reportedCurrency": "USD", "netInterestIncome": "-9930000", "nonInterestIncome": "None", "operatingExpenses": "127722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17924000", "sellingGeneralAndAdministrative": "15967000", "netIncomeFromContinuingOperations": "-32161000" }, "balance": { "goodwill": "1053108000", "inventory": "150049000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2486262000", "longTermDebt": "668439000", "shortTermDebt": "3945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "896763000", "reportedCurrency": "USD", "retainedEarnings": "-562198000", "totalLiabilities": "1307631000", "otherCurrentAssets": "7528000", "totalCurrentAssets": "420079000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066183000", "currentAccountsPayable": "35902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115670000", "shortLongTermDebtTotal": "706941000", "totalShareholderEquity": "1178631000", "capitalLeaseObligations": "38502000", "otherCurrentLiabilities": "43417000", "totalCurrentLiabilities": "103964000", "otherNonCurrentLiabilities": "2507000", "totalNonCurrentLiabilities": "1203667000", "cashAndShortTermInvestments": "140658000", "commonStockSharesOutstanding": "147055804", "intangibleAssetsExcludingGoodwill": "896763000", "cashAndCashEquivalentsAtCarryingValue": "140658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-23979000", "operatingCashflow": "-2852000", "capitalExpenditures": "27990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32167000", "cashflowFromInvestment": "-27990000", "stockBasedCompensation": "2238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162639000, "cost_of_revenue": 61143000, "gross_profit": 101496000, "research_and_development": null, "selling_general_admin": 15967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26226000, "depreciation_amortisation": 17924000, "ebitda": -8302000, "interest_expense": 9930000, "interest_income": null, "other_non_operating": null, "pretax_income": -33848000, "tax_provision": -1687000, "effective_tax_rate": null, "net_income": -32161000, "net_income_continuing_ops": -32161000, "net_income_to_common": -32161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140658000, "short_term_investments": null, "net_receivables": 121844000, "inventory": 150049000, "other_current_assets": null, "total_current_assets": 420079000, "net_ppe": null, "goodwill": 1053108000, "intangible_assets": 896763000, "goodwill_and_intangibles": 1949871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2066183000, "total_assets": 2486262000, "short_term_debt": 3945000, "accounts_payable": 35902000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103964000, "long_term_debt": 668439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1203667000, "total_liabilities": 1307631000, "total_debt": 672384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562198000, "total_equity": 1178631000, "shares_outstanding": 147055804, "operating_cash_flow": -2852000, "stock_based_compensation": 2238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27990000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32167000, "free_cash_flow": 25138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26226000", "ebitda": "-8302000", "netIncome": "-32161000", "grossProfit": "101496000", "depreciation": "None", "totalRevenue": "162639000", "costOfRevenue": "61143000", "interestIncome": "7834000", "incomeBeforeTax": "-33848000", "interestExpense": "9930000", "operatingIncome": "-26226000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1687000", "reportedCurrency": "USD", "netInterestIncome": "-9930000", "nonInterestIncome": "None", "operatingExpenses": "127722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17924000", "sellingGeneralAndAdministrative": "15967000", "netIncomeFromContinuingOperations": "-32161000" }, "balance": { "goodwill": "1053108000", "inventory": "150049000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2486262000", "longTermDebt": "668439000", "shortTermDebt": "3945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "896763000", "reportedCurrency": "USD", "retainedEarnings": "-562198000", "totalLiabilities": "1307631000", "otherCurrentAssets": "7528000", "totalCurrentAssets": "420079000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066183000", "currentAccountsPayable": "35902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115670000", "shortLongTermDebtTotal": "706941000", "totalShareholderEquity": "1178631000", "capitalLeaseObligations": "38502000", "otherCurrentLiabilities": "43417000", "totalCurrentLiabilities": "103964000", "otherNonCurrentLiabilities": "2507000", "totalNonCurrentLiabilities": "1203667000", "cashAndShortTermInvestments": "140658000", "commonStockSharesOutstanding": "147055804", "intangibleAssetsExcludingGoodwill": "896763000", "cashAndCashEquivalentsAtCarryingValue": "140658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-23979000", "operatingCashflow": "-2852000", "capitalExpenditures": "27990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32167000", "cashflowFromInvestment": "-27990000", "stockBasedCompensation": "2238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 72030000, "cost_of_revenue": 43877000, "gross_profit": 28153000, "ebit": 78823000, "ebitda": 95716000, "pretax_income": 69179000, "tax_provision": 12493000, "net_income": 56686000, "net_income_to_common": 56686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200050000, "total_current_assets": 385443000, "total_assets": 2405146000, "short_term_debt": 6858000, "long_term_debt": 668104000, "total_debt": 674962000, "total_liabilities": 1188776000, "total_equity": 1216370000, "shares_outstanding": 156727696, "goodwill_and_intangibles": 1927995000 }, "cash_flow": { "operating_cash_flow": 23746000, "capital_expenditure": 4813000, "free_cash_flow": 28559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318199, "ticker_id": 3211, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78823000", "ebitda": "95716000", "netIncome": "56686000", "grossProfit": "28153000", "depreciation": "None", "totalRevenue": "72030000", "costOfRevenue": "43877000", "interestIncome": "8485000", "incomeBeforeTax": "69179000", "interestExpense": "9644000", "operatingIncome": "-77807000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12493000", "reportedCurrency": "USD", "netInterestIncome": "-9644000", "nonInterestIncome": "None", "operatingExpenses": "105960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16893000", "sellingGeneralAndAdministrative": "16299000", "netIncomeFromContinuingOperations": "56686000" }, "balance": { "goodwill": "1039306000", "inventory": "122714000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2405146000", "longTermDebt": "668104000", "shortTermDebt": "6858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "888689000", "reportedCurrency": "USD", "retainedEarnings": "-530037000", "totalLiabilities": "1188776000", "otherCurrentAssets": "11382000", "totalCurrentAssets": "385443000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2019703000", "currentAccountsPayable": "20128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90958000", "shortLongTermDebtTotal": "692903000", "totalShareholderEquity": "1216370000", "capitalLeaseObligations": "24799000", "otherCurrentLiabilities": "39929000", "totalCurrentLiabilities": "73709000", "otherNonCurrentLiabilities": "2314000", "totalNonCurrentLiabilities": "1115067000", "cashAndShortTermInvestments": "200050000", "commonStockSharesOutstanding": "156727696", "intangibleAssetsExcludingGoodwill": "888689000", "cashAndCashEquivalentsAtCarryingValue": "200050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56686000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2145000", "operatingCashflow": "23746000", "capitalExpenditures": "4813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8393000", "cashflowFromInvestment": "-14813000", "stockBasedCompensation": "-77942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72030000, "cost_of_revenue": 43877000, "gross_profit": 28153000, "research_and_development": null, "selling_general_admin": 16299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78823000, "depreciation_amortisation": 16893000, "ebitda": 95716000, "interest_expense": 9644000, "interest_income": null, "other_non_operating": null, "pretax_income": 69179000, "tax_provision": 12493000, "effective_tax_rate": null, "net_income": 56686000, "net_income_continuing_ops": 56686000, "net_income_to_common": 56686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200050000, "short_term_investments": null, "net_receivables": 51297000, "inventory": 122714000, "other_current_assets": null, "total_current_assets": 385443000, "net_ppe": null, "goodwill": 1039306000, "intangible_assets": 888689000, "goodwill_and_intangibles": 1927995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2019703000, "total_assets": 2405146000, "short_term_debt": 6858000, "accounts_payable": 20128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73709000, "long_term_debt": 668104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1115067000, "total_liabilities": 1188776000, "total_debt": 674962000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530037000, "total_equity": 1216370000, "shares_outstanding": 156727696, "operating_cash_flow": 23746000, "stock_based_compensation": -77942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8393000, "free_cash_flow": 28559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78823000", "ebitda": "95716000", "netIncome": "56686000", "grossProfit": "28153000", "depreciation": "None", "totalRevenue": "72030000", "costOfRevenue": "43877000", "interestIncome": "8485000", "incomeBeforeTax": "69179000", "interestExpense": "9644000", "operatingIncome": "-77807000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12493000", "reportedCurrency": "USD", "netInterestIncome": "-9644000", "nonInterestIncome": "None", "operatingExpenses": "105960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16893000", "sellingGeneralAndAdministrative": "16299000", "netIncomeFromContinuingOperations": "56686000" }, "balance": { "goodwill": "1039306000", "inventory": "122714000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2405146000", "longTermDebt": "668104000", "shortTermDebt": "6858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "888689000", "reportedCurrency": "USD", "retainedEarnings": "-530037000", "totalLiabilities": "1188776000", "otherCurrentAssets": "11382000", "totalCurrentAssets": "385443000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2019703000", "currentAccountsPayable": "20128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90958000", "shortLongTermDebtTotal": "692903000", "totalShareholderEquity": "1216370000", "capitalLeaseObligations": "24799000", "otherCurrentLiabilities": "39929000", "totalCurrentLiabilities": "73709000", "otherNonCurrentLiabilities": "2314000", "totalNonCurrentLiabilities": "1115067000", "cashAndShortTermInvestments": "200050000", "commonStockSharesOutstanding": "156727696", "intangibleAssetsExcludingGoodwill": "888689000", "cashAndCashEquivalentsAtCarryingValue": "200050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56686000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2145000", "operatingCashflow": "23746000", "capitalExpenditures": "4813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8393000", "cashflowFromInvestment": "-14813000", "stockBasedCompensation": "-77942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 86231000, "cost_of_revenue": 44336000, "gross_profit": 41895000, "ebit": 61318000, "ebitda": 77821000, "pretax_income": 49929000, "tax_provision": -94241000, "net_income": 144170000, "net_income_to_common": 144170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198456000, "total_current_assets": 394024000, "total_assets": 2416394000, "short_term_debt": 3409000, "long_term_debt": 667774000, "total_debt": 671183000, "total_liabilities": 1259124000, "total_equity": 1157270000, "shares_outstanding": 160931755, "goodwill_and_intangibles": 1932960000 }, "cash_flow": { "operating_cash_flow": -5987000, "capital_expenditure": 6460000, "free_cash_flow": 473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318200, "ticker_id": 3211, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61318000", "ebitda": "77821000", "netIncome": "144170000", "grossProfit": "41895000", "depreciation": "None", "totalRevenue": "86231000", "costOfRevenue": "44336000", "interestIncome": "11449000", "incomeBeforeTax": "49929000", "interestExpense": "9169000", "operatingIncome": "61318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-94241000", "reportedCurrency": "USD", "netInterestIncome": "-9169000", "nonInterestIncome": "None", "operatingExpenses": "-19423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16503000", "sellingGeneralAndAdministrative": "54789000", "netIncomeFromContinuingOperations": "144170000" }, "balance": { "goodwill": "1034543000", "inventory": "116347000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2416394000", "longTermDebt": "667774000", "shortTermDebt": "3409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898417000", "reportedCurrency": "USD", "retainedEarnings": "-586723000", "totalLiabilities": "1259124000", "otherCurrentAssets": "12082000", "totalCurrentAssets": "394024000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022370000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88248000", "shortLongTermDebtTotal": "805533000", "totalShareholderEquity": "1157270000", "capitalLeaseObligations": "24962000", "otherCurrentLiabilities": "30533000", "totalCurrentLiabilities": "62488000", "otherNonCurrentLiabilities": "2226000", "totalNonCurrentLiabilities": "1196636000", "cashAndShortTermInvestments": "198456000", "commonStockSharesOutstanding": "160931755", "intangibleAssetsExcludingGoodwill": "898417000", "cashAndCashEquivalentsAtCarryingValue": "198456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7501000", "operatingCashflow": "-5987000", "capitalExpenditures": "6460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23313000", "cashflowFromInvestment": "-39252000", "stockBasedCompensation": "-7219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86231000, "cost_of_revenue": 44336000, "gross_profit": 41895000, "research_and_development": null, "selling_general_admin": 54789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61318000, "depreciation_amortisation": 16503000, "ebitda": 77821000, "interest_expense": 9169000, "interest_income": null, "other_non_operating": null, "pretax_income": 49929000, "tax_provision": -94241000, "effective_tax_rate": null, "net_income": 144170000, "net_income_continuing_ops": 144170000, "net_income_to_common": 144170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198456000, "short_term_investments": 0, "net_receivables": 67139000, "inventory": 116347000, "other_current_assets": null, "total_current_assets": 394024000, "net_ppe": null, "goodwill": 1034543000, "intangible_assets": 898417000, "goodwill_and_intangibles": 1932960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2022370000, "total_assets": 2416394000, "short_term_debt": 3409000, "accounts_payable": 23519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62488000, "long_term_debt": 667774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1196636000, "total_liabilities": 1259124000, "total_debt": 671183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586723000, "total_equity": 1157270000, "shares_outstanding": 160931755, "operating_cash_flow": -5987000, "stock_based_compensation": -7219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23313000, "free_cash_flow": 473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61318000", "ebitda": "77821000", "netIncome": "144170000", "grossProfit": "41895000", "depreciation": "None", "totalRevenue": "86231000", "costOfRevenue": "44336000", "interestIncome": "11449000", "incomeBeforeTax": "49929000", "interestExpense": "9169000", "operatingIncome": "61318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-94241000", "reportedCurrency": "USD", "netInterestIncome": "-9169000", "nonInterestIncome": "None", "operatingExpenses": "-19423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16503000", "sellingGeneralAndAdministrative": "54789000", "netIncomeFromContinuingOperations": "144170000" }, "balance": { "goodwill": "1034543000", "inventory": "116347000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2416394000", "longTermDebt": "667774000", "shortTermDebt": "3409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "898417000", "reportedCurrency": "USD", "retainedEarnings": "-586723000", "totalLiabilities": "1259124000", "otherCurrentAssets": "12082000", "totalCurrentAssets": "394024000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2022370000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88248000", "shortLongTermDebtTotal": "805533000", "totalShareholderEquity": "1157270000", "capitalLeaseObligations": "24962000", "otherCurrentLiabilities": "30533000", "totalCurrentLiabilities": "62488000", "otherNonCurrentLiabilities": "2226000", "totalNonCurrentLiabilities": "1196636000", "cashAndShortTermInvestments": "198456000", "commonStockSharesOutstanding": "160931755", "intangibleAssetsExcludingGoodwill": "898417000", "cashAndCashEquivalentsAtCarryingValue": "198456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7501000", "operatingCashflow": "-5987000", "capitalExpenditures": "6460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23313000", "cashflowFromInvestment": "-39252000", "stockBasedCompensation": "-7219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 288417000, "cost_of_revenue": 107195000, "gross_profit": 181222000, "ebit": -35239000, "ebitda": -18795000, "pretax_income": -44090000, "tax_provision": 45077000, "net_income": -89167000, "net_income_to_common": -89167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223053000, "total_current_assets": 438717000, "total_assets": 2462305000, "short_term_debt": 6022000, "long_term_debt": 667447000, "total_debt": 673469000, "total_liabilities": 1462122000, "total_equity": 1000183000, "shares_outstanding": 145222189, "goodwill_and_intangibles": 1939770000 }, "cash_flow": { "operating_cash_flow": 182957000, "capital_expenditure": 3895769, "free_cash_flow": 186852769, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318202, "ticker_id": 3211, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35239000", "ebitda": "-18795000", "netIncome": "-89167000", "grossProfit": "181222000", "depreciation": "None", "totalRevenue": "288417000", "costOfRevenue": "107195000", "interestIncome": "8700000", "incomeBeforeTax": "-44090000", "interestExpense": "10054000", "operatingIncome": "-35239000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "45077000", "reportedCurrency": "USD", "netInterestIncome": "-10054000", "nonInterestIncome": "None", "operatingExpenses": "216461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16444000", "sellingGeneralAndAdministrative": "18520000", "netIncomeFromContinuingOperations": "-89167000" }, "balance": { "goodwill": "1036481000", "inventory": "108366000", "commonStock": "166844000", "currentDebt": "None", "investments": "None", "totalAssets": "2462305000", "longTermDebt": "667447000", "shortTermDebt": "6022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "903289000", "reportedCurrency": "USD", "retainedEarnings": "-730893000", "totalLiabilities": "1462122000", "otherCurrentAssets": "9732000", "totalCurrentAssets": "438717000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "97566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023588000", "currentAccountsPayable": "23082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82840000", "shortLongTermDebtTotal": "690134000", "totalShareholderEquity": "1000183000", "capitalLeaseObligations": "22687000", "otherCurrentLiabilities": "46251000", "totalCurrentLiabilities": "112062000", "otherNonCurrentLiabilities": "2377000", "totalNonCurrentLiabilities": "1350060000", "cashAndShortTermInvestments": "223053000", "commonStockSharesOutstanding": "145222189", "intangibleAssetsExcludingGoodwill": "903289000", "cashAndCashEquivalentsAtCarryingValue": "223053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89167000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "34702716", "operatingCashflow": "182957000", "capitalExpenditures": "3895769", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000", "cashflowFromInvestment": "-3874252", "stockBasedCompensation": "3312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288417000, "cost_of_revenue": 107195000, "gross_profit": 181222000, "research_and_development": null, "selling_general_admin": 18520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35239000, "depreciation_amortisation": 16444000, "ebitda": -18795000, "interest_expense": 10054000, "interest_income": null, "other_non_operating": null, "pretax_income": -44090000, "tax_provision": 45077000, "effective_tax_rate": null, "net_income": -89167000, "net_income_continuing_ops": -89167000, "net_income_to_common": -89167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223053000, "short_term_investments": 0, "net_receivables": 97566000, "inventory": 108366000, "other_current_assets": null, "total_current_assets": 438717000, "net_ppe": null, "goodwill": 1036481000, "intangible_assets": 903289000, "goodwill_and_intangibles": 1939770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2023588000, "total_assets": 2462305000, "short_term_debt": 6022000, "accounts_payable": 23082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112062000, "long_term_debt": 667447000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1350060000, "total_liabilities": 1462122000, "total_debt": 673469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -730893000, "total_equity": 1000183000, "shares_outstanding": 145222189, "operating_cash_flow": 182957000, "stock_based_compensation": 3312000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3895769, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3874252, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180000, "free_cash_flow": 186852769, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35239000", "ebitda": "-18795000", "netIncome": "-89167000", "grossProfit": "181222000", "depreciation": "None", "totalRevenue": "288417000", "costOfRevenue": "107195000", "interestIncome": "8700000", "incomeBeforeTax": "-44090000", "interestExpense": "10054000", "operatingIncome": "-35239000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "45077000", "reportedCurrency": "USD", "netInterestIncome": "-10054000", "nonInterestIncome": "None", "operatingExpenses": "216461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16444000", "sellingGeneralAndAdministrative": "18520000", "netIncomeFromContinuingOperations": "-89167000" }, "balance": { "goodwill": "1036481000", "inventory": "108366000", "commonStock": "166844000", "currentDebt": "None", "investments": "None", "totalAssets": "2462305000", "longTermDebt": "667447000", "shortTermDebt": "6022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "903289000", "reportedCurrency": "USD", "retainedEarnings": "-730893000", "totalLiabilities": "1462122000", "otherCurrentAssets": "9732000", "totalCurrentAssets": "438717000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "97566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023588000", "currentAccountsPayable": "23082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82840000", "shortLongTermDebtTotal": "690134000", "totalShareholderEquity": "1000183000", "capitalLeaseObligations": "22687000", "otherCurrentLiabilities": "46251000", "totalCurrentLiabilities": "112062000", "otherNonCurrentLiabilities": "2377000", "totalNonCurrentLiabilities": "1350060000", "cashAndShortTermInvestments": "223053000", "commonStockSharesOutstanding": "145222189", "intangibleAssetsExcludingGoodwill": "903289000", "cashAndCashEquivalentsAtCarryingValue": "223053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89167000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "34702716", "operatingCashflow": "182957000", "capitalExpenditures": "3895769", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000", "cashflowFromInvestment": "-3874252", "stockBasedCompensation": "3312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 127276000, "cost_of_revenue": 54009000, "gross_profit": 73267000, "ebit": 45018000, "ebitda": 61377000, "pretax_income": 34130000, "tax_provision": 12480000, "net_income": 21650000, "net_income_to_common": 21650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43162000, "total_current_assets": 295317000, "total_assets": 2321630000, "short_term_debt": 5986000, "long_term_debt": 667125000, "total_debt": 673111000, "total_liabilities": 1246456000, "total_equity": 1075174000, "shares_outstanding": 154664770, "goodwill_and_intangibles": 1943853000 }, "cash_flow": { "operating_cash_flow": 8632000, "capital_expenditure": 3643000, "free_cash_flow": 12275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318203, "ticker_id": 3211, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45018000", "ebitda": "61377000", "netIncome": "21650000", "grossProfit": "73267000", "depreciation": "None", "totalRevenue": "127276000", "costOfRevenue": "54009000", "interestIncome": "None", "incomeBeforeTax": "34130000", "interestExpense": "10590000", "operatingIncome": "45018000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12480000", "reportedCurrency": "USD", "netInterestIncome": "-10590000", "nonInterestIncome": "None", "operatingExpenses": "28249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16359000", "sellingGeneralAndAdministrative": "588000", "netIncomeFromContinuingOperations": "21650000" }, "balance": { "goodwill": "1030180000", "inventory": "142172000", "commonStock": "166825000", "currentDebt": "None", "investments": "None", "totalAssets": "2321630000", "longTermDebt": "667125000", "shortTermDebt": "5986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "913673000", "reportedCurrency": "USD", "retainedEarnings": "-641726000", "totalLiabilities": "1246456000", "otherCurrentAssets": "11489000", "totalCurrentAssets": "295317000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "98494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2026313000", "currentAccountsPayable": "21805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "800929000", "totalShareholderEquity": "1075174000", "capitalLeaseObligations": "23124000", "otherCurrentLiabilities": "28945000", "totalCurrentLiabilities": "81852000", "otherNonCurrentLiabilities": "2151000", "totalNonCurrentLiabilities": "1164604000", "cashAndShortTermInvestments": "43162000", "commonStockSharesOutstanding": "154664770", "intangibleAssetsExcludingGoodwill": "913673000", "cashAndCashEquivalentsAtCarryingValue": "43162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2450000", "operatingCashflow": "8632000", "capitalExpenditures": "3643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334000", "cashflowFromInvestment": "659000", "stockBasedCompensation": "2994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127276000, "cost_of_revenue": 54009000, "gross_profit": 73267000, "research_and_development": null, "selling_general_admin": 588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45018000, "depreciation_amortisation": 16359000, "ebitda": 61377000, "interest_expense": 10590000, "interest_income": null, "other_non_operating": null, "pretax_income": 34130000, "tax_provision": 12480000, "effective_tax_rate": null, "net_income": 21650000, "net_income_continuing_ops": 21650000, "net_income_to_common": 21650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43162000, "short_term_investments": 0, "net_receivables": 98494000, "inventory": 142172000, "other_current_assets": null, "total_current_assets": 295317000, "net_ppe": null, "goodwill": 1030180000, "intangible_assets": 913673000, "goodwill_and_intangibles": 1943853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2026313000, "total_assets": 2321630000, "short_term_debt": 5986000, "accounts_payable": 21805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81852000, "long_term_debt": 667125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164604000, "total_liabilities": 1246456000, "total_debt": 673111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -641726000, "total_equity": 1075174000, "shares_outstanding": 154664770, "operating_cash_flow": 8632000, "stock_based_compensation": 2994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 659000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334000, "free_cash_flow": 12275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45018000", "ebitda": "61377000", "netIncome": "21650000", "grossProfit": "73267000", "depreciation": "None", "totalRevenue": "127276000", "costOfRevenue": "54009000", "interestIncome": "None", "incomeBeforeTax": "34130000", "interestExpense": "10590000", "operatingIncome": "45018000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12480000", "reportedCurrency": "USD", "netInterestIncome": "-10590000", "nonInterestIncome": "None", "operatingExpenses": "28249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16359000", "sellingGeneralAndAdministrative": "588000", "netIncomeFromContinuingOperations": "21650000" }, "balance": { "goodwill": "1030180000", "inventory": "142172000", "commonStock": "166825000", "currentDebt": "None", "investments": "None", "totalAssets": "2321630000", "longTermDebt": "667125000", "shortTermDebt": "5986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "913673000", "reportedCurrency": "USD", "retainedEarnings": "-641726000", "totalLiabilities": "1246456000", "otherCurrentAssets": "11489000", "totalCurrentAssets": "295317000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "98494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2026313000", "currentAccountsPayable": "21805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "800929000", "totalShareholderEquity": "1075174000", "capitalLeaseObligations": "23124000", "otherCurrentLiabilities": "28945000", "totalCurrentLiabilities": "81852000", "otherNonCurrentLiabilities": "2151000", "totalNonCurrentLiabilities": "1164604000", "cashAndShortTermInvestments": "43162000", "commonStockSharesOutstanding": "154664770", "intangibleAssetsExcludingGoodwill": "913673000", "cashAndCashEquivalentsAtCarryingValue": "43162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2450000", "operatingCashflow": "8632000", "capitalExpenditures": "3643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334000", "cashflowFromInvestment": "659000", "stockBasedCompensation": "2994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 59044000, "cost_of_revenue": 38342000, "gross_profit": 20702000, "ebit": -76184000, "ebitda": -59772000, "pretax_income": -86832000, "tax_provision": -4274000, "net_income": -82558000, "net_income_to_common": -82558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34382000, "total_current_assets": 236875000, "total_assets": 2278747000, "short_term_debt": 5814000, "long_term_debt": 666808000, "total_debt": 672622000, "total_liabilities": 1227089000, "total_equity": 1051658000, "shares_outstanding": 145326933, "goodwill_and_intangibles": 1959856000 }, "cash_flow": { "operating_cash_flow": 2786000, "capital_expenditure": 1553000, "free_cash_flow": 4339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318204, "ticker_id": 3211, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76184000", "ebitda": "-59772000", "netIncome": "-82558000", "grossProfit": "20702000", "depreciation": "None", "totalRevenue": "59044000", "costOfRevenue": "38342000", "interestIncome": "None", "incomeBeforeTax": "-86832000", "interestExpense": "10648000", "operatingIncome": "74864000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4274000", "reportedCurrency": "USD", "netInterestIncome": "-10648000", "nonInterestIncome": "None", "operatingExpenses": "-54162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16412000", "sellingGeneralAndAdministrative": "68333000", "netIncomeFromContinuingOperations": "-82558000" }, "balance": { "goodwill": "1031388000", "inventory": "144674000", "commonStock": "166825000", "currentDebt": "None", "investments": "None", "totalAssets": "2278747000", "longTermDebt": "666808000", "shortTermDebt": "5814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "928468000", "reportedCurrency": "USD", "retainedEarnings": "-663376000", "totalLiabilities": "1227089000", "otherCurrentAssets": "13053000", "totalCurrentAssets": "236875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4317000", "currentNetReceivables": "40449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041872000", "currentAccountsPayable": "14345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "800057000", "totalShareholderEquity": "1051658000", "capitalLeaseObligations": "23627000", "otherCurrentLiabilities": "35003000", "totalCurrentLiabilities": "62581000", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "1164508000", "cashAndShortTermInvestments": "34382000", "commonStockSharesOutstanding": "145326933", "intangibleAssetsExcludingGoodwill": "928468000", "cashAndCashEquivalentsAtCarryingValue": "34382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "231000", "operatingCashflow": "2786000", "capitalExpenditures": "1553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14450000", "cashflowFromInvestment": "-472000", "stockBasedCompensation": "70075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59044000, "cost_of_revenue": 38342000, "gross_profit": 20702000, "research_and_development": null, "selling_general_admin": 68333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76184000, "depreciation_amortisation": 16412000, "ebitda": -59772000, "interest_expense": 10648000, "interest_income": null, "other_non_operating": null, "pretax_income": -86832000, "tax_provision": -4274000, "effective_tax_rate": null, "net_income": -82558000, "net_income_continuing_ops": -82558000, "net_income_to_common": -82558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34382000, "short_term_investments": 4317000, "net_receivables": 40449000, "inventory": 144674000, "other_current_assets": null, "total_current_assets": 236875000, "net_ppe": null, "goodwill": 1031388000, "intangible_assets": 928468000, "goodwill_and_intangibles": 1959856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2041872000, "total_assets": 2278747000, "short_term_debt": 5814000, "accounts_payable": 14345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62581000, "long_term_debt": 666808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164508000, "total_liabilities": 1227089000, "total_debt": 672622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -663376000, "total_equity": 1051658000, "shares_outstanding": 145326933, "operating_cash_flow": 2786000, "stock_based_compensation": 70075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14450000, "free_cash_flow": 4339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76184000", "ebitda": "-59772000", "netIncome": "-82558000", "grossProfit": "20702000", "depreciation": "None", "totalRevenue": "59044000", "costOfRevenue": "38342000", "interestIncome": "None", "incomeBeforeTax": "-86832000", "interestExpense": "10648000", "operatingIncome": "74864000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4274000", "reportedCurrency": "USD", "netInterestIncome": "-10648000", "nonInterestIncome": "None", "operatingExpenses": "-54162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16412000", "sellingGeneralAndAdministrative": "68333000", "netIncomeFromContinuingOperations": "-82558000" }, "balance": { "goodwill": "1031388000", "inventory": "144674000", "commonStock": "166825000", "currentDebt": "None", "investments": "None", "totalAssets": "2278747000", "longTermDebt": "666808000", "shortTermDebt": "5814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "928468000", "reportedCurrency": "USD", "retainedEarnings": "-663376000", "totalLiabilities": "1227089000", "otherCurrentAssets": "13053000", "totalCurrentAssets": "236875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4317000", "currentNetReceivables": "40449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041872000", "currentAccountsPayable": "14345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "800057000", "totalShareholderEquity": "1051658000", "capitalLeaseObligations": "23627000", "otherCurrentLiabilities": "35003000", "totalCurrentLiabilities": "62581000", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "1164508000", "cashAndShortTermInvestments": "34382000", "commonStockSharesOutstanding": "145326933", "intangibleAssetsExcludingGoodwill": "928468000", "cashAndCashEquivalentsAtCarryingValue": "34382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "231000", "operatingCashflow": "2786000", "capitalExpenditures": "1553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14450000", "cashflowFromInvestment": "-472000", "stockBasedCompensation": "70075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 59455000, "cost_of_revenue": 38744000, "gross_profit": 20711000, "ebit": -8917000, "ebitda": 7445000, "pretax_income": -17334000, "tax_provision": -4093000, "net_income": -13241000, "net_income_to_common": -13241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47276000, "total_current_assets": 251014000, "total_assets": 2334438000, "short_term_debt": 2746000, "long_term_debt": 666494000, "total_debt": 669240000, "total_liabilities": 1182143000, "total_equity": 1152295000, "shares_outstanding": 150833523, "goodwill_and_intangibles": 1981286000 }, "cash_flow": { "operating_cash_flow": 10427000, "capital_expenditure": 2805000, "free_cash_flow": 13232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318205, "ticker_id": 3211, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8917000", "ebitda": "7445000", "netIncome": "-13241000", "grossProfit": "20711000", "depreciation": "None", "totalRevenue": "59455000", "costOfRevenue": "38744000", "interestIncome": "None", "incomeBeforeTax": "-17334000", "interestExpense": "10440000", "operatingIncome": "-8917000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4093000", "reportedCurrency": "USD", "netInterestIncome": "-10440000", "nonInterestIncome": "None", "operatingExpenses": "29628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16362000", "sellingGeneralAndAdministrative": "13771000", "netIncomeFromContinuingOperations": "-13241000" }, "balance": { "goodwill": "1036279000", "inventory": "145652000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2334438000", "longTermDebt": "666494000", "shortTermDebt": "2746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "945007000", "reportedCurrency": "USD", "retainedEarnings": "-580818000", "totalLiabilities": "1182143000", "otherCurrentAssets": "11260000", "totalCurrentAssets": "251014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5519000", "currentNetReceivables": "41307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2083424000", "currentAccountsPayable": "21639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "798258000", "totalShareholderEquity": "1152295000", "capitalLeaseObligations": "23201000", "otherCurrentLiabilities": "23566000", "totalCurrentLiabilities": "55051000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "1127092000", "cashAndShortTermInvestments": "47276000", "commonStockSharesOutstanding": "150833523", "intangibleAssetsExcludingGoodwill": "945007000", "cashAndCashEquivalentsAtCarryingValue": "47276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4718000", "operatingCashflow": "10427000", "capitalExpenditures": "2805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26955000", "cashflowFromInvestment": "-8264000", "stockBasedCompensation": "1726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26819000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59455000, "cost_of_revenue": 38744000, "gross_profit": 20711000, "research_and_development": null, "selling_general_admin": 13771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8917000, "depreciation_amortisation": 16362000, "ebitda": 7445000, "interest_expense": 10440000, "interest_income": null, "other_non_operating": null, "pretax_income": -17334000, "tax_provision": -4093000, "effective_tax_rate": null, "net_income": -13241000, "net_income_continuing_ops": -13241000, "net_income_to_common": -13241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47276000, "short_term_investments": 5519000, "net_receivables": 41307000, "inventory": 145652000, "other_current_assets": null, "total_current_assets": 251014000, "net_ppe": null, "goodwill": 1036279000, "intangible_assets": 945007000, "goodwill_and_intangibles": 1981286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2083424000, "total_assets": 2334438000, "short_term_debt": 2746000, "accounts_payable": 21639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55051000, "long_term_debt": 666494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1127092000, "total_liabilities": 1182143000, "total_debt": 669240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -580818000, "total_equity": 1152295000, "shares_outstanding": 150833523, "operating_cash_flow": 10427000, "stock_based_compensation": 1726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26955000, "free_cash_flow": 13232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8917000", "ebitda": "7445000", "netIncome": "-13241000", "grossProfit": "20711000", "depreciation": "None", "totalRevenue": "59455000", "costOfRevenue": "38744000", "interestIncome": "None", "incomeBeforeTax": "-17334000", "interestExpense": "10440000", "operatingIncome": "-8917000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4093000", "reportedCurrency": "USD", "netInterestIncome": "-10440000", "nonInterestIncome": "None", "operatingExpenses": "29628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16362000", "sellingGeneralAndAdministrative": "13771000", "netIncomeFromContinuingOperations": "-13241000" }, "balance": { "goodwill": "1036279000", "inventory": "145652000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2334438000", "longTermDebt": "666494000", "shortTermDebt": "2746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "945007000", "reportedCurrency": "USD", "retainedEarnings": "-580818000", "totalLiabilities": "1182143000", "otherCurrentAssets": "11260000", "totalCurrentAssets": "251014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5519000", "currentNetReceivables": "41307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2083424000", "currentAccountsPayable": "21639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "798258000", "totalShareholderEquity": "1152295000", "capitalLeaseObligations": "23201000", "otherCurrentLiabilities": "23566000", "totalCurrentLiabilities": "55051000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "1127092000", "cashAndShortTermInvestments": "47276000", "commonStockSharesOutstanding": "150833523", "intangibleAssetsExcludingGoodwill": "945007000", "cashAndCashEquivalentsAtCarryingValue": "47276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4718000", "operatingCashflow": "10427000", "capitalExpenditures": "2805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26955000", "cashflowFromInvestment": "-8264000", "stockBasedCompensation": "1726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26819000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 142658000, "cost_of_revenue": 72825000, "gross_profit": 69833000, "ebit": 67906000, "ebitda": 84182000, "pretax_income": 23061000, "tax_provision": 3779000, "net_income": 19282000, "net_income_to_common": 19282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71761000, "total_current_assets": 294356000, "total_assets": 2359936000, "short_term_debt": 2779000, "long_term_debt": 666184000, "total_debt": 668963000, "total_liabilities": 1182551000, "total_equity": 1177385000, "shares_outstanding": 165479465, "goodwill_and_intangibles": 1983300000 }, "cash_flow": { "operating_cash_flow": 62702000, "capital_expenditure": 2255000, "free_cash_flow": 64957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318207, "ticker_id": 3211, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67906000", "ebitda": "84182000", "netIncome": "19282000", "grossProfit": "69833000", "depreciation": "None", "totalRevenue": "142658000", "costOfRevenue": "72825000", "interestIncome": "None", "incomeBeforeTax": "23061000", "interestExpense": "10448000", "operatingIncome": "27168000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3779000", "reportedCurrency": "USD", "netInterestIncome": "-10448000", "nonInterestIncome": "None", "operatingExpenses": "42665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16276000", "sellingGeneralAndAdministrative": "24544000", "netIncomeFromContinuingOperations": "19282000" }, "balance": { "goodwill": "1028802000", "inventory": "139785000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2359936000", "longTermDebt": "666184000", "shortTermDebt": "2779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "954498000", "reportedCurrency": "USD", "retainedEarnings": "-567577000", "totalLiabilities": "1182551000", "otherCurrentAssets": "6984000", "totalCurrentAssets": "294356000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2065580000", "currentAccountsPayable": "18838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80852000", "shortLongTermDebtTotal": "689384000", "totalShareholderEquity": "1177385000", "capitalLeaseObligations": "20421000", "otherCurrentLiabilities": "35493000", "totalCurrentLiabilities": "63537000", "otherNonCurrentLiabilities": "2087000", "totalNonCurrentLiabilities": "1119014000", "cashAndShortTermInvestments": "71761000", "commonStockSharesOutstanding": "165479465", "intangibleAssetsExcludingGoodwill": "954498000", "cashAndCashEquivalentsAtCarryingValue": "71761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "22637000", "operatingCashflow": "62702000", "capitalExpenditures": "2255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10183000", "cashflowFromInvestment": "-2255000", "stockBasedCompensation": "1749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142658000, "cost_of_revenue": 72825000, "gross_profit": 69833000, "research_and_development": null, "selling_general_admin": 24544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67906000, "depreciation_amortisation": 16276000, "ebitda": 84182000, "interest_expense": 10448000, "interest_income": null, "other_non_operating": null, "pretax_income": 23061000, "tax_provision": 3779000, "effective_tax_rate": null, "net_income": 19282000, "net_income_continuing_ops": 19282000, "net_income_to_common": 19282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71761000, "short_term_investments": null, "net_receivables": 75826000, "inventory": 139785000, "other_current_assets": null, "total_current_assets": 294356000, "net_ppe": null, "goodwill": 1028802000, "intangible_assets": 954498000, "goodwill_and_intangibles": 1983300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2065580000, "total_assets": 2359936000, "short_term_debt": 2779000, "accounts_payable": 18838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63537000, "long_term_debt": 666184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1119014000, "total_liabilities": 1182551000, "total_debt": 668963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567577000, "total_equity": 1177385000, "shares_outstanding": 165479465, "operating_cash_flow": 62702000, "stock_based_compensation": 1749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10183000, "free_cash_flow": 64957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67906000", "ebitda": "84182000", "netIncome": "19282000", "grossProfit": "69833000", "depreciation": "None", "totalRevenue": "142658000", "costOfRevenue": "72825000", "interestIncome": "None", "incomeBeforeTax": "23061000", "interestExpense": "10448000", "operatingIncome": "27168000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3779000", "reportedCurrency": "USD", "netInterestIncome": "-10448000", "nonInterestIncome": "None", "operatingExpenses": "42665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16276000", "sellingGeneralAndAdministrative": "24544000", "netIncomeFromContinuingOperations": "19282000" }, "balance": { "goodwill": "1028802000", "inventory": "139785000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2359936000", "longTermDebt": "666184000", "shortTermDebt": "2779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "954498000", "reportedCurrency": "USD", "retainedEarnings": "-567577000", "totalLiabilities": "1182551000", "otherCurrentAssets": "6984000", "totalCurrentAssets": "294356000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2065580000", "currentAccountsPayable": "18838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80852000", "shortLongTermDebtTotal": "689384000", "totalShareholderEquity": "1177385000", "capitalLeaseObligations": "20421000", "otherCurrentLiabilities": "35493000", "totalCurrentLiabilities": "63537000", "otherNonCurrentLiabilities": "2087000", "totalNonCurrentLiabilities": "1119014000", "cashAndShortTermInvestments": "71761000", "commonStockSharesOutstanding": "165479465", "intangibleAssetsExcludingGoodwill": "954498000", "cashAndCashEquivalentsAtCarryingValue": "71761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "22637000", "operatingCashflow": "62702000", "capitalExpenditures": "2255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10183000", "cashflowFromInvestment": "-2255000", "stockBasedCompensation": "1749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "income_statement": { "revenue": 76137000, "cost_of_revenue": 46811000, "gross_profit": 29326000, "ebit": 63347000, "ebitda": 79477000, "pretax_income": 52747000, "tax_provision": 733000, "net_income": 52014000, "net_income_to_common": 52014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22118000, "total_current_assets": 262011000, "total_assets": 2387916000, "short_term_debt": 3187000, "long_term_debt": 665879000, "total_debt": 669066000, "total_liabilities": 1212854000, "total_equity": 1175062000, "shares_outstanding": 168310311, "goodwill_and_intangibles": 2045762000 }, "cash_flow": { "operating_cash_flow": -41320000, "capital_expenditure": 1919000, "free_cash_flow": -39401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318208, "ticker_id": 3211, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:49.899207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63347000", "ebitda": "79477000", "netIncome": "52014000", "grossProfit": "29326000", "depreciation": "None", "totalRevenue": "76137000", "costOfRevenue": "46811000", "interestIncome": "None", "incomeBeforeTax": "52747000", "interestExpense": "10344000", "operatingIncome": "63347000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-10344000", "nonInterestIncome": "None", "operatingExpenses": "-34021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-256000", "costofGoodsAndServicesSold": "46811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16130000", "sellingGeneralAndAdministrative": "60026000", "netIncomeFromContinuingOperations": "52014000" }, "balance": { "goodwill": "1033642000", "inventory": "163122000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2387916000", "longTermDebt": "665879000", "shortTermDebt": "3187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1012120000", "reportedCurrency": "USD", "retainedEarnings": "-586859000", "totalLiabilities": "1212854000", "otherCurrentAssets": "10721000", "totalCurrentAssets": "262011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125905000", "currentAccountsPayable": "32174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58844000", "shortLongTermDebtTotal": "686070000", "totalShareholderEquity": "1175062000", "capitalLeaseObligations": "17004000", "otherCurrentLiabilities": "23100000", "totalCurrentLiabilities": "66427000", "otherNonCurrentLiabilities": "123530000", "totalNonCurrentLiabilities": "1146427000", "cashAndShortTermInvestments": "22118000", "commonStockSharesOutstanding": "168310311", "intangibleAssetsExcludingGoodwill": "1012120000", "cashAndCashEquivalentsAtCarryingValue": "22118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6844000", "operatingCashflow": "-41320000", "capitalExpenditures": "1919000", "changeInReceivables": "-37310000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26451000", "cashflowFromInvestment": "-1919000", "stockBasedCompensation": "1195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76137000, "cost_of_revenue": 46811000, "gross_profit": 29326000, "research_and_development": null, "selling_general_admin": 60026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63347000, "depreciation_amortisation": 16130000, "ebitda": 79477000, "interest_expense": 10344000, "interest_income": null, "other_non_operating": null, "pretax_income": 52747000, "tax_provision": 733000, "effective_tax_rate": null, "net_income": 52014000, "net_income_continuing_ops": 52014000, "net_income_to_common": 52014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22118000, "short_term_investments": null, "net_receivables": 66050000, "inventory": 163122000, "other_current_assets": null, "total_current_assets": 262011000, "net_ppe": null, "goodwill": 1033642000, "intangible_assets": 1012120000, "goodwill_and_intangibles": 2045762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2125905000, "total_assets": 2387916000, "short_term_debt": 3187000, "accounts_payable": 32174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66427000, "long_term_debt": 665879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1146427000, "total_liabilities": 1212854000, "total_debt": 669066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586859000, "total_equity": 1175062000, "shares_outstanding": 168310311, "operating_cash_flow": -41320000, "stock_based_compensation": 1195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26451000, "free_cash_flow": -39401000, "net_change_in_cash": -69690000 }, "raw_data": { "income": { "ebit": "63347000", "ebitda": "79477000", "netIncome": "52014000", "grossProfit": "29326000", "depreciation": "None", "totalRevenue": "76137000", "costOfRevenue": "46811000", "interestIncome": "None", "incomeBeforeTax": "52747000", "interestExpense": "10344000", "operatingIncome": "63347000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "733000", "reportedCurrency": "USD", "netInterestIncome": "-10344000", "nonInterestIncome": "None", "operatingExpenses": "-34021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-256000", "costofGoodsAndServicesSold": "46811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16130000", "sellingGeneralAndAdministrative": "60026000", "netIncomeFromContinuingOperations": "52014000" }, "balance": { "goodwill": "1033642000", "inventory": "163122000", "commonStock": "165067000", "currentDebt": "None", "investments": "None", "totalAssets": "2387916000", "longTermDebt": "665879000", "shortTermDebt": "3187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1012120000", "reportedCurrency": "USD", "retainedEarnings": "-586859000", "totalLiabilities": "1212854000", "otherCurrentAssets": "10721000", "totalCurrentAssets": "262011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2125905000", "currentAccountsPayable": "32174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58844000", "shortLongTermDebtTotal": "686070000", "totalShareholderEquity": "1175062000", "capitalLeaseObligations": "17004000", "otherCurrentLiabilities": "23100000", "totalCurrentLiabilities": "66427000", "otherNonCurrentLiabilities": "123530000", "totalNonCurrentLiabilities": "1146427000", "cashAndShortTermInvestments": "22118000", "commonStockSharesOutstanding": "168310311", "intangibleAssetsExcludingGoodwill": "1012120000", "cashAndCashEquivalentsAtCarryingValue": "22118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6844000", "operatingCashflow": "-41320000", "capitalExpenditures": "1919000", "changeInReceivables": "-37310000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26451000", "cashflowFromInvestment": "-1919000", "stockBasedCompensation": "1195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69690000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16130000", "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 7, "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" ] } } }