{ "ticker": { "uuid": "73e4f19c-f349-49f2-8d11-beebb822b8a2", "symbol": "KLC", "name": "KinderCare Learning Companies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/73e4f19c-f349-49f2-8d11-beebb822b8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/73e4f19c-f349-49f2-8d11-beebb822b8a2/" }, "ticker_metadata": { "id": 2384, "uuid": "73e4f19c-f349-49f2-8d11-beebb822b8a2", "symbol": "KLC", "name": "KinderCare Learning Companies, Inc.", "asset_type": "equity", "market_cap": 452396000, "stock_exchange_id": 3, "industry": "Education & Training Services", "sector": "Consumer Defensive", "description": "KinderCare Learning Companies, Inc. provides early childhood education and care services in the United States. The company is headquartered in Lake Oswego, Oregon.", "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": "73e4f19c-f349-49f2-8d11-beebb822b8a2", "symbol": "KLC", "name": "KinderCare Learning Companies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/73e4f19c-f349-49f2-8d11-beebb822b8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/73e4f19c-f349-49f2-8d11-beebb822b8a2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.92, "quality": 0.13, "momentum": 0.01, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 3.95, "market_cap": 468067100, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.197, "shareholder_yield": 0, "roe": -0.8998, "piotroski_f_score": 4, "momentum_12_1": -0.6528, "volatility_252d": 0.8237 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.690031+00:00", "batch_id": "" }, "size": { "price_close": 3.95, "market_cap": 468067100, "market_cap_usd": 468067100, "enterprise_value": 1411559100, "shares_outstanding": 118498000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9936, "ptbv_ratio": null, "ps_ratio": 0.171, "pcf_ratio": 2.7349, "pfcf_ratio": 1.5294, "ev_ebitda": 5.0757, "ev_ebit": 9.2238, "ev_sales": 0.5156, "ev_fcf": 4.6122, "earnings_yield": null, "fcf_yield": 0.2168, "price_to_sales": 0.171, "price_to_book": 0.9936, "price_to_cashflow": 2.7349, "ebitda_to_ev": 0.197, "sales_yield": 1.9394 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1643, "operating_margin": 0.0559, "net_margin": -0.1548, "ebitda_margin": 0.1016, "fcf_margin": 0.1118, "roe": -0.8998, "roa": -0.1232, "roic": 0.0811, "roc_greenblatt": null, "asset_turnover": 0.7954, "cash_conversion": -0.722, "accruals_ratio": -0.1729, "sbc_to_revenue": 0.0038, "piotroski_f_score": 4, "altman_z_score": 0.842, "earnings_stability_5y": 1.991, "revenue_stability_5y": 0.2344, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1307, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.3057, "net_debt_to_ebitda": 3.3926, "debt_to_assets": 0.3127, "interest_coverage": 1.8554, "current_ratio": 0.735, "quick_ratio": 0.735, "net_debt": 943492000, "local_beta": 0.0008, "volatility_252d": 0.8237, "volatility_60d": 1.9905, "max_drawdown_12m": -0.8116, "risk_adjusted_momentum": -0.7925 }, "growth": { "revenue_growth_1y": 0.0228, "revenue_growth_3y_cagr": 0.0807, "revenue_growth_5y_cagr": 0.1487, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.008, "book_value_growth_1y": -0.2889, "revenue_growth": 0.0228, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0077, "price_return_3m": 0.1003, "price_return_6m": -0.0856, "price_return_9m": -0.4712, "price_return_12m": -0.6501, "price_return_12m_ex1m": -0.6528, "momentum_6m": -0.0856, "momentum_12m": -0.6501, "momentum_12_1": -0.6528, "distance_from_52w_high": -0.6184, "distance_from_52w_low": 1.0256, "relative_strength": -0.7501 }, "raw_ttm": { "revenue_ttm": 2737601000, "gross_profit_ttm": 449669000, "ebit_ttm": 153034999, "ebitda_ttm": 278101999, "net_income_ttm": -423869000, "eps_diluted_ttm": -3.577, "operating_cash_flow_ttm": 171149000, "capital_expenditure_ttm": 134897000, "fcf_ttm": 306046000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 82483000, "cash_and_equivalents": 132874000, "total_current_assets": 343992000, "total_current_liabilities": 468017000, "net_ppe": null, "total_assets": 3441643000, "total_debt": 1076366000, "total_equity": 471093000, "net_working_capital": -97526000, "book_value_per_share": 3.9755, "retained_earnings": -372451000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -639655000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 12, "rank_ev_ebit": 38, "rank_earnings_yield": 50, "rank_fcf_yield": 14, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 95, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 87, "rank_fcf_margin": 67, "rank_piotroski": 84, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 97 }, "composites": { "value_composite": 8, "quality_composite": 87, "momentum_composite": 99, "growth_composite": 74, "yield_composite": 96, "svqf_composite": 30, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.3458, "os_score": 0.53, "value_percentile": 0.92, "quality_percentile": 0.13, "momentum_percentile": 0.01, "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": 20, "small_cap_core_rank": 15, "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": 4401, "ticker_id": 2384, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.690031+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.95, "market_cap": 468067100, "market_cap_usd": 468067100, "enterprise_value": 1411559100, "shares_outstanding": 118498000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.99357685, "ptbv_ratio": null, "ps_ratio": 0.17097711, "pcf_ratio": 2.7348515, "pfcf_ratio": 1.52940114, "ev_ebitda": 5.07568843, "ev_ebit": 9.22376652, "ev_sales": 0.515619, "ev_fcf": 4.61224489, "earnings_yield": null, "fcf_yield": 0.21681416, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16425659, "operating_margin": 0.05590113, "net_margin": -0.15483228, "ebitda_margin": 0.10158602, "fcf_margin": 0.1117935, "roe": -0.89975652, "roa": -0.12315891, "roic": 0.08113775, "roc_greenblatt": null, "asset_turnover": 0.79543433, "cash_conversion": -0.72202968, "accruals_ratio": -0.17288777, "sbc_to_revenue": 0.00383876, "debt_to_equity": 6.30565515, "net_debt_to_ebitda": 3.39261136, "debt_to_assets": 0.31274772, "interest_coverage": 1.855352, "current_ratio": 0.73499894, "quick_ratio": 0.73499894, "net_debt": 943492000, "revenue_growth_1y": 0.02278704, "revenue_growth_3y_cagr": 0.0806623, "revenue_growth_5y_cagr": 0.14871609, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00798195, "book_value_growth_1y": -0.28894402, "piotroski_f_score": 4, "altman_z_score": 0.84196217, "earnings_stability_5y": 1.991026, "revenue_stability_5y": 0.234422, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00765306, "price_return_3m": 0.10027855, "price_return_6m": -0.08564815, "price_return_9m": -0.47121821, "price_return_12m": -0.65013286, "price_return_12m_ex1m": -0.65279008, "distance_from_52w_high": -0.61835749, "distance_from_52w_low": 1.02564103, "relative_strength": -0.75009644, "local_beta": 0.0008, "volatility_252d": 0.823684, "volatility_60d": 1.990465, "max_drawdown_12m": -0.8115942, "revenue_ttm": 2737601000, "gross_profit_ttm": 449669000, "ebit_ttm": 153034999, "ebitda_ttm": 278101999, "net_income_ttm": -423869000, "eps_diluted_ttm": -3.57701396, "operating_cash_flow_ttm": 171149000, "capital_expenditure_ttm": 134897000, "fcf_ttm": 306046000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 82483000, "cash_and_equivalents": 132874000, "total_current_assets": 343992000, "total_current_liabilities": 468017000, "net_ppe": null, "total_assets": 3441643000, "total_debt": 1076366000, "total_equity": 471093000, "net_working_capital": -97526000, "book_value_per_share": 3.97553545, "retained_earnings": -372451000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -639655000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 12, "rank_ev_ebit": 38, "rank_earnings_yield": 50, "rank_fcf_yield": 14, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 95, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 87, "rank_fcf_margin": 67, "rank_piotroski": 84, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 97, "value_composite": 8, "quality_composite": 87, "momentum_composite": 99, "growth_composite": 74, "yield_composite": 96, "svqf_composite": 30, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 15, "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": 3.95, "os": 0.53, "value": 0.92, "quality": 0.13, "momentum": 0.01, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.8998, "momentum_12_1": -0.6528, "complete_fields": { "id": 4401, "ticker_id": 2384, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.690031+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.95, "market_cap": 468067100, "market_cap_usd": 468067100, "enterprise_value": 1411559100, "shares_outstanding": 118498000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.99357685, "ptbv_ratio": null, "ps_ratio": 0.17097711, "pcf_ratio": 2.7348515, "pfcf_ratio": 1.52940114, "ev_ebitda": 5.07568843, "ev_ebit": 9.22376652, "ev_sales": 0.515619, "ev_fcf": 4.61224489, "earnings_yield": null, "fcf_yield": 0.21681416, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16425659, "operating_margin": 0.05590113, "net_margin": -0.15483228, "ebitda_margin": 0.10158602, "fcf_margin": 0.1117935, "roe": -0.89975652, "roa": -0.12315891, "roic": 0.08113775, "roc_greenblatt": null, "asset_turnover": 0.79543433, "cash_conversion": -0.72202968, "accruals_ratio": -0.17288777, "sbc_to_revenue": 0.00383876, "debt_to_equity": 6.30565515, "net_debt_to_ebitda": 3.39261136, "debt_to_assets": 0.31274772, "interest_coverage": 1.855352, "current_ratio": 0.73499894, "quick_ratio": 0.73499894, "net_debt": 943492000, "revenue_growth_1y": 0.02278704, "revenue_growth_3y_cagr": 0.0806623, "revenue_growth_5y_cagr": 0.14871609, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00798195, "book_value_growth_1y": -0.28894402, "piotroski_f_score": 4, "altman_z_score": 0.84196217, "earnings_stability_5y": 1.991026, "revenue_stability_5y": 0.234422, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00765306, "price_return_3m": 0.10027855, "price_return_6m": -0.08564815, "price_return_9m": -0.47121821, "price_return_12m": -0.65013286, "price_return_12m_ex1m": -0.65279008, "distance_from_52w_high": -0.61835749, "distance_from_52w_low": 1.02564103, "relative_strength": -0.75009644, "local_beta": 0.0008, "volatility_252d": 0.823684, "volatility_60d": 1.990465, "max_drawdown_12m": -0.8115942, "revenue_ttm": 2737601000, "gross_profit_ttm": 449669000, "ebit_ttm": 153034999, "ebitda_ttm": 278101999, "net_income_ttm": -423869000, "eps_diluted_ttm": -3.57701396, "operating_cash_flow_ttm": 171149000, "capital_expenditure_ttm": 134897000, "fcf_ttm": 306046000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 82483000, "cash_and_equivalents": 132874000, "total_current_assets": 343992000, "total_current_liabilities": 468017000, "net_ppe": null, "total_assets": 3441643000, "total_debt": 1076366000, "total_equity": 471093000, "net_working_capital": -97526000, "book_value_per_share": 3.97553545, "retained_earnings": -372451000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -639655000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 12, "rank_ev_ebit": 38, "rank_earnings_yield": 50, "rank_fcf_yield": 14, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 95, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 87, "rank_fcf_margin": 67, "rank_piotroski": 84, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 97, "value_composite": 8, "quality_composite": 87, "momentum_composite": 99, "growth_composite": 74, "yield_composite": 96, "svqf_composite": 30, "vc1_composite": 5, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 15, "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 2733323000, "cost_of_revenue": 2252097000, "gross_profit": 481226000, "ebit": 183994000, "ebitda": 307961000, "pretax_income": -93342000, "tax_provision": 19538000, "net_income": -112880000, "net_income_to_common": -112880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133205000, "total_current_assets": 358019000, "total_assets": 3747890000, "short_term_debt": 157236000, "long_term_debt": 917925000, "total_debt": 1075161000, "total_liabilities": 2992628000, "total_equity": 755262000, "shares_outstanding": 118329000, "goodwill_and_intangibles": 1385751000 }, "cash_flow": { "operating_cash_flow": 238535000, "capital_expenditure": 128271000, "free_cash_flow": 366806000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285344, "ticker_id": 2384, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183994000", "ebitda": "307961000", "netIncome": "-112880000", "grossProfit": "481226000", "depreciation": "None", "totalRevenue": "2733323000", "costOfRevenue": "2252097000", "interestIncome": "4827000", "incomeBeforeTax": "-93342000", "interestExpense": "83975000", "operatingIncome": "183994000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19538000", "reportedCurrency": "USD", "netInterestIncome": "-79148000", "nonInterestIncome": "None", "operatingExpenses": "297232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2252097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123967000", "sellingGeneralAndAdministrative": "297232000", "netIncomeFromContinuingOperations": "-112880000" }, "balance": { "goodwill": "964829000", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "3747890000", "longTermDebt": "917925000", "shortTermDebt": "157236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420922000", "reportedCurrency": "USD", "retainedEarnings": "-82619000", "totalLiabilities": "2992628000", "otherCurrentAssets": "56887000", "totalCurrentAssets": "358019000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389871000", "currentAccountsPayable": "48850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1921969000", "shortLongTermDebtTotal": "2525426000", "totalShareholderEquity": "755262000", "capitalLeaseObligations": "1597881000", "otherCurrentLiabilities": "220746000", "totalCurrentLiabilities": "484865000", "otherNonCurrentLiabilities": "42180000", "totalNonCurrentLiabilities": "2507763000", "cashAndShortTermInvestments": "133205000", "commonStockSharesOutstanding": "118329000", "intangibleAssetsExcludingGoodwill": "420922000", "cashAndCashEquivalentsAtCarryingValue": "133205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112880000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238535000", "capitalExpenditures": "128271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13250000", "cashflowFromInvestment": "-154416000", "stockBasedCompensation": "11849000", "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": "123967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2733323000, "cost_of_revenue": 2252097000, "gross_profit": 481226000, "research_and_development": null, "selling_general_admin": 297232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183994000, "depreciation_amortisation": 123967000, "ebitda": 307961000, "interest_expense": 83975000, "interest_income": null, "other_non_operating": null, "pretax_income": -93342000, "tax_provision": 19538000, "effective_tax_rate": null, "net_income": -112880000, "net_income_continuing_ops": -112880000, "net_income_to_common": -112880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133205000, "short_term_investments": null, "net_receivables": 167927000, "inventory": null, "other_current_assets": null, "total_current_assets": 358019000, "net_ppe": null, "goodwill": 964829000, "intangible_assets": 420922000, "goodwill_and_intangibles": 1385751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3389871000, "total_assets": 3747890000, "short_term_debt": 157236000, "accounts_payable": 48850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484865000, "long_term_debt": 917925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2507763000, "total_liabilities": 2992628000, "total_debt": 1075161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82619000, "total_equity": 755262000, "shares_outstanding": 118329000, "operating_cash_flow": 238535000, "stock_based_compensation": 11849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154416000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13250000, "free_cash_flow": 366806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183994000", "ebitda": "307961000", "netIncome": "-112880000", "grossProfit": "481226000", "depreciation": "None", "totalRevenue": "2733323000", "costOfRevenue": "2252097000", "interestIncome": "4827000", "incomeBeforeTax": "-93342000", "interestExpense": "83975000", "operatingIncome": "183994000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19538000", "reportedCurrency": "USD", "netInterestIncome": "-79148000", "nonInterestIncome": "None", "operatingExpenses": "297232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2252097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123967000", "sellingGeneralAndAdministrative": "297232000", "netIncomeFromContinuingOperations": "-112880000" }, "balance": { "goodwill": "964829000", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "3747890000", "longTermDebt": "917925000", "shortTermDebt": "157236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420922000", "reportedCurrency": "USD", "retainedEarnings": "-82619000", "totalLiabilities": "2992628000", "otherCurrentAssets": "56887000", "totalCurrentAssets": "358019000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389871000", "currentAccountsPayable": "48850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1921969000", "shortLongTermDebtTotal": "2525426000", "totalShareholderEquity": "755262000", "capitalLeaseObligations": "1597881000", "otherCurrentLiabilities": "220746000", "totalCurrentLiabilities": "484865000", "otherNonCurrentLiabilities": "42180000", "totalNonCurrentLiabilities": "2507763000", "cashAndShortTermInvestments": "133205000", "commonStockSharesOutstanding": "118329000", "intangibleAssetsExcludingGoodwill": "420922000", "cashAndCashEquivalentsAtCarryingValue": "133205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112880000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238535000", "capitalExpenditures": "128271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13250000", "cashflowFromInvestment": "-154416000", "stockBasedCompensation": "11849000", "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": "123967000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 2663035000, "cost_of_revenue": 2032513000, "gross_profit": 630522000, "ebit": 92307000, "ebitda": 209913000, "pretax_income": -78232000, "tax_provision": 14608000, "net_income": -92840000, "net_income_to_common": -92840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62336000, "total_current_assets": 214773000, "total_assets": 3645467000, "short_term_debt": 153904000, "long_term_debt": 919080000, "total_debt": 1072984000, "total_liabilities": 2780958000, "total_equity": 864509000, "shares_outstanding": 96309000, "goodwill_and_intangibles": 1549480000 }, "cash_flow": { "operating_cash_flow": 115887000, "capital_expenditure": 132322000, "free_cash_flow": 248209000, "dividends_paid": 320000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285349, "ticker_id": 2384, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92307000", "ebitda": "209913000", "netIncome": "-92840000", "grossProfit": "630522000", "depreciation": "None", "totalRevenue": "2663035000", "costOfRevenue": "2032513000", "interestIncome": "7369000", "incomeBeforeTax": "-78232000", "interestExpense": "170539000", "operatingIncome": "79318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14608000", "reportedCurrency": "USD", "netInterestIncome": "-163170000", "nonInterestIncome": "None", "operatingExpenses": "551204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2032513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117606000", "sellingGeneralAndAdministrative": "423063000", "netIncomeFromContinuingOperations": "-92840000" }, "balance": { "goodwill": "1119714000", "inventory": "None", "commonStock": "1180000", "currentDebt": "None", "investments": "None", "totalAssets": "3645467000", "longTermDebt": "919080000", "shortTermDebt": "153904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "429766000", "reportedCurrency": "USD", "retainedEarnings": "30261000", "totalLiabilities": "2780958000", "otherCurrentAssets": "35075000", "totalCurrentAssets": "214773000", "currentLongTermDebt": "7579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430694000", "currentAccountsPayable": "45293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1796135000", "shortLongTermDebtTotal": "2392364000", "totalShareholderEquity": "864509000", "capitalLeaseObligations": "1465705000", "otherCurrentLiabilities": "156497000", "totalCurrentLiabilities": "412758000", "otherNonCurrentLiabilities": "37432000", "totalNonCurrentLiabilities": "2368200000", "cashAndShortTermInvestments": "62336000", "commonStockSharesOutstanding": "96309000", "intangibleAssetsExcludingGoodwill": "429766000", "cashAndCashEquivalentsAtCarryingValue": "62336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92840000", "profitLoss": "None", "dividendPayout": "320000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115887000", "capitalExpenditures": "132322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62631000", "cashflowFromInvestment": "-147238000", "stockBasedCompensation": "144082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "625968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2663035000, "cost_of_revenue": 2032513000, "gross_profit": 630522000, "research_and_development": null, "selling_general_admin": 423063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92307000, "depreciation_amortisation": 117606000, "ebitda": 209913000, "interest_expense": 170539000, "interest_income": null, "other_non_operating": null, "pretax_income": -78232000, "tax_provision": 14608000, "effective_tax_rate": null, "net_income": -92840000, "net_income_continuing_ops": -92840000, "net_income_to_common": -92840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62336000, "short_term_investments": null, "net_receivables": 117362000, "inventory": null, "other_current_assets": null, "total_current_assets": 214773000, "net_ppe": null, "goodwill": 1119714000, "intangible_assets": 429766000, "goodwill_and_intangibles": 1549480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3430694000, "total_assets": 3645467000, "short_term_debt": 153904000, "accounts_payable": 45293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412758000, "long_term_debt": 919080000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368200000, "total_liabilities": 2780958000, "total_debt": 1072984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30261000, "total_equity": 864509000, "shares_outstanding": 96309000, "operating_cash_flow": 115887000, "stock_based_compensation": 144082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147238000, "dividends_paid": 320000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62631000, "free_cash_flow": 248209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92307000", "ebitda": "209913000", "netIncome": "-92840000", "grossProfit": "630522000", "depreciation": "None", "totalRevenue": "2663035000", "costOfRevenue": "2032513000", "interestIncome": "7369000", "incomeBeforeTax": "-78232000", "interestExpense": "170539000", "operatingIncome": "79318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14608000", "reportedCurrency": "USD", "netInterestIncome": "-163170000", "nonInterestIncome": "None", "operatingExpenses": "551204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2032513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117606000", "sellingGeneralAndAdministrative": "423063000", "netIncomeFromContinuingOperations": "-92840000" }, "balance": { "goodwill": "1119714000", "inventory": "None", "commonStock": "1180000", "currentDebt": "None", "investments": "None", "totalAssets": "3645467000", "longTermDebt": "919080000", "shortTermDebt": "153904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "429766000", "reportedCurrency": "USD", "retainedEarnings": "30261000", "totalLiabilities": "2780958000", "otherCurrentAssets": "35075000", "totalCurrentAssets": "214773000", "currentLongTermDebt": "7579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430694000", "currentAccountsPayable": "45293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1796135000", "shortLongTermDebtTotal": "2392364000", "totalShareholderEquity": "864509000", "capitalLeaseObligations": "1465705000", "otherCurrentLiabilities": "156497000", "totalCurrentLiabilities": "412758000", "otherNonCurrentLiabilities": "37432000", "totalNonCurrentLiabilities": "2368200000", "cashAndShortTermInvestments": "62336000", "commonStockSharesOutstanding": "96309000", "intangibleAssetsExcludingGoodwill": "429766000", "cashAndCashEquivalentsAtCarryingValue": "62336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92840000", "profitLoss": "None", "dividendPayout": "320000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115887000", "capitalExpenditures": "132322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62631000", "cashflowFromInvestment": "-147238000", "stockBasedCompensation": "144082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "625968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117606000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 2510182000, "cost_of_revenue": 1824324000, "gross_profit": 685858000, "ebit": 282818000, "ebitda": 391863000, "pretax_income": 129925000, "tax_provision": 27367000, "net_income": 102558000, "net_income_to_common": 102558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156147000, "total_current_assets": 283427000, "total_assets": 3653262000, "short_term_debt": 148394000, "long_term_debt": 1237738000, "total_debt": 1386132000, "total_liabilities": 3146382000, "total_equity": 506880000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1549592000 }, "cash_flow": { "operating_cash_flow": 303540000, "capital_expenditure": 129045000, "free_cash_flow": 432585000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285354, "ticker_id": 2384, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282818000", "ebitda": "391863000", "netIncome": "102558000", "grossProfit": "685858000", "depreciation": "None", "totalRevenue": "2510182000", "costOfRevenue": "1824324000", "interestIncome": "6139000", "incomeBeforeTax": "129925000", "interestExpense": "152893000", "operatingIncome": "275286000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "27367000", "reportedCurrency": "USD", "netInterestIncome": "-146754000", "nonInterestIncome": "None", "operatingExpenses": "410572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1824324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109045000", "sellingGeneralAndAdministrative": "287967000", "netIncomeFromContinuingOperations": "102558000" }, "balance": { "goodwill": "1110591000", "inventory": "27084000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "3653262000", "longTermDebt": "1237738000", "shortTermDebt": "148394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439001000", "reportedCurrency": "USD", "retainedEarnings": "123101000", "totalLiabilities": "3146382000", "otherCurrentAssets": "32108000", "totalCurrentAssets": "283427000", "currentLongTermDebt": "13596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3369835000", "currentAccountsPayable": "50593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1753604000", "shortLongTermDebtTotal": "2692935000", "totalShareholderEquity": "506880000", "capitalLeaseObligations": "1441601000", "otherCurrentLiabilities": "155256000", "totalCurrentLiabilities": "426547000", "otherNonCurrentLiabilities": "35764000", "totalNonCurrentLiabilities": "2719835000", "cashAndShortTermInvestments": "156147000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "439001000", "cashAndCashEquivalentsAtCarryingValue": "156147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102558000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303540000", "capitalExpenditures": "129045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134937000", "cashflowFromInvestment": "-117660000", "stockBasedCompensation": "12557000", "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": "109045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2510182000, "cost_of_revenue": 1824324000, "gross_profit": 685858000, "research_and_development": null, "selling_general_admin": 287967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282818000, "depreciation_amortisation": 109045000, "ebitda": 391863000, "interest_expense": 152893000, "interest_income": null, "other_non_operating": null, "pretax_income": 129925000, "tax_provision": 27367000, "effective_tax_rate": null, "net_income": 102558000, "net_income_continuing_ops": 102558000, "net_income_to_common": 102558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156147000, "short_term_investments": null, "net_receivables": 95172000, "inventory": 27084000, "other_current_assets": null, "total_current_assets": 283427000, "net_ppe": null, "goodwill": 1110591000, "intangible_assets": 439001000, "goodwill_and_intangibles": 1549592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3369835000, "total_assets": 3653262000, "short_term_debt": 148394000, "accounts_payable": 50593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426547000, "long_term_debt": 1237738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2719835000, "total_liabilities": 3146382000, "total_debt": 1386132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123101000, "total_equity": 506880000, "shares_outstanding": 114366089, "operating_cash_flow": 303540000, "stock_based_compensation": 12557000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117660000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134937000, "free_cash_flow": 432585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "282818000", "ebitda": "391863000", "netIncome": "102558000", "grossProfit": "685858000", "depreciation": "None", "totalRevenue": "2510182000", "costOfRevenue": "1824324000", "interestIncome": "6139000", "incomeBeforeTax": "129925000", "interestExpense": "152893000", "operatingIncome": "275286000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "27367000", "reportedCurrency": "USD", "netInterestIncome": "-146754000", "nonInterestIncome": "None", "operatingExpenses": "410572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1824324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109045000", "sellingGeneralAndAdministrative": "287967000", "netIncomeFromContinuingOperations": "102558000" }, "balance": { "goodwill": "1110591000", "inventory": "27084000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "3653262000", "longTermDebt": "1237738000", "shortTermDebt": "148394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439001000", "reportedCurrency": "USD", "retainedEarnings": "123101000", "totalLiabilities": "3146382000", "otherCurrentAssets": "32108000", "totalCurrentAssets": "283427000", "currentLongTermDebt": "13596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3369835000", "currentAccountsPayable": "50593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1753604000", "shortLongTermDebtTotal": "2692935000", "totalShareholderEquity": "506880000", "capitalLeaseObligations": "1441601000", "otherCurrentLiabilities": "155256000", "totalCurrentLiabilities": "426547000", "otherNonCurrentLiabilities": "35764000", "totalNonCurrentLiabilities": "2719835000", "cashAndShortTermInvestments": "156147000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "439001000", "cashAndCashEquivalentsAtCarryingValue": "156147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102558000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303540000", "capitalExpenditures": "129045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134937000", "cashflowFromInvestment": "-117660000", "stockBasedCompensation": "12557000", "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": "109045000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 2165813000, "cost_of_revenue": 1721614000, "gross_profit": 444199000, "ebit": 88407000, "ebitda": 176914000, "pretax_income": 287753000, "tax_provision": 68584000, "net_income": 219169000, "net_income_to_common": 219169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105206000, "total_current_assets": 233548000, "total_assets": 3664950000, "short_term_debt": 153408000, "long_term_debt": 1349130000, "total_debt": 1502538000, "total_liabilities": 3257264000, "total_equity": 407686000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1551027000 }, "cash_flow": { "operating_cash_flow": 341609000, "capital_expenditure": 139425000, "free_cash_flow": 481034000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285359, "ticker_id": 2384, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88407000", "ebitda": "176914000", "netIncome": "219169000", "grossProfit": "444199000", "depreciation": "None", "totalRevenue": "2165813000", "costOfRevenue": "1721614000", "interestIncome": "2971000", "incomeBeforeTax": "287753000", "interestExpense": "101471000", "operatingIncome": "389473000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "68584000", "reportedCurrency": "USD", "netInterestIncome": "-98500000", "nonInterestIncome": "None", "operatingExpenses": "54726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1721614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88507000", "sellingGeneralAndAdministrative": "247785000", "netIncomeFromContinuingOperations": "219169000" }, "balance": { "goodwill": "1102697000", "inventory": "30169000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "3664950000", "longTermDebt": "1349130000", "shortTermDebt": "153408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "448330000", "reportedCurrency": "USD", "retainedEarnings": "20543000", "totalLiabilities": "3257264000", "otherCurrentAssets": "34055000", "totalCurrentAssets": "233548000", "currentLongTermDebt": "12675000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3431402000", "currentAccountsPayable": "56670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1822615000", "shortLongTermDebtTotal": "2858124000", "totalShareholderEquity": "407686000", "capitalLeaseObligations": "1496319000", "otherCurrentLiabilities": "125384000", "totalCurrentLiabilities": "410223000", "otherNonCurrentLiabilities": "38850000", "totalNonCurrentLiabilities": "2847041000", "cashAndShortTermInvestments": "105206000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "448330000", "cashAndCashEquivalentsAtCarryingValue": "105206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219169000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341609000", "capitalExpenditures": "139425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117659000", "cashflowFromInvestment": "-299729000", "stockBasedCompensation": "9874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2165813000, "cost_of_revenue": 1721614000, "gross_profit": 444199000, "research_and_development": null, "selling_general_admin": 247785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88407000, "depreciation_amortisation": 88507000, "ebitda": 176914000, "interest_expense": 101471000, "interest_income": null, "other_non_operating": null, "pretax_income": 287753000, "tax_provision": 68584000, "effective_tax_rate": null, "net_income": 219169000, "net_income_continuing_ops": 219169000, "net_income_to_common": 219169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105206000, "short_term_investments": null, "net_receivables": 94287000, "inventory": 30169000, "other_current_assets": null, "total_current_assets": 233548000, "net_ppe": null, "goodwill": 1102697000, "intangible_assets": 448330000, "goodwill_and_intangibles": 1551027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3431402000, "total_assets": 3664950000, "short_term_debt": 153408000, "accounts_payable": 56670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410223000, "long_term_debt": 1349130000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2847041000, "total_liabilities": 3257264000, "total_debt": 1502538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20543000, "total_equity": 407686000, "shares_outstanding": 114366089, "operating_cash_flow": 341609000, "stock_based_compensation": 9874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117659000, "free_cash_flow": 481034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88407000", "ebitda": "176914000", "netIncome": "219169000", "grossProfit": "444199000", "depreciation": "None", "totalRevenue": "2165813000", "costOfRevenue": "1721614000", "interestIncome": "2971000", "incomeBeforeTax": "287753000", "interestExpense": "101471000", "operatingIncome": "389473000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "68584000", "reportedCurrency": "USD", "netInterestIncome": "-98500000", "nonInterestIncome": "None", "operatingExpenses": "54726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1721614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88507000", "sellingGeneralAndAdministrative": "247785000", "netIncomeFromContinuingOperations": "219169000" }, "balance": { "goodwill": "1102697000", "inventory": "30169000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "3664950000", "longTermDebt": "1349130000", "shortTermDebt": "153408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "448330000", "reportedCurrency": "USD", "retainedEarnings": "20543000", "totalLiabilities": "3257264000", "otherCurrentAssets": "34055000", "totalCurrentAssets": "233548000", "currentLongTermDebt": "12675000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3431402000", "currentAccountsPayable": "56670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1822615000", "shortLongTermDebtTotal": "2858124000", "totalShareholderEquity": "407686000", "capitalLeaseObligations": "1496319000", "otherCurrentLiabilities": "125384000", "totalCurrentLiabilities": "410223000", "otherNonCurrentLiabilities": "38850000", "totalNonCurrentLiabilities": "2847041000", "cashAndShortTermInvestments": "105206000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "448330000", "cashAndCashEquivalentsAtCarryingValue": "105206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219169000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "341609000", "capitalExpenditures": "139425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117659000", "cashflowFromInvestment": "-299729000", "stockBasedCompensation": "9874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88507000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 1807814000, "cost_of_revenue": 1439517000, "gross_profit": 368297000, "ebit": 58902000, "ebitda": 141215000, "pretax_income": 116467000, "tax_provision": 28058000, "net_income": 88409000, "net_income_to_common": 88409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177248000, "total_current_assets": 304243000, "total_assets": 3469561000, "short_term_debt": 151487000, "long_term_debt": 1375430000, "total_debt": 1526917000, "total_liabilities": 3213954000, "total_equity": 255607000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1426231000 }, "cash_flow": { "operating_cash_flow": 183295000, "capital_expenditure": 66898000, "free_cash_flow": 250193000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285363, "ticker_id": 2384, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58902000", "ebitda": "141215000", "netIncome": "88409000", "grossProfit": "368297000", "depreciation": "None", "totalRevenue": "1807814000", "costOfRevenue": "1439517000", "interestIncome": "14000", "incomeBeforeTax": "116467000", "interestExpense": "96578000", "operatingIncome": "212400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28058000", "reportedCurrency": "USD", "netInterestIncome": "-96564000", "nonInterestIncome": "None", "operatingExpenses": "155897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1439517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82313000", "sellingGeneralAndAdministrative": "204182000", "netIncomeFromContinuingOperations": "88409000" }, "balance": { "goodwill": "992302000", "inventory": "30006000", "commonStock": "454233000", "currentDebt": "None", "investments": "None", "totalAssets": "3469561000", "longTermDebt": "1375430000", "shortTermDebt": "151487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "433929000", "reportedCurrency": "USD", "retainedEarnings": "-198626000", "totalLiabilities": "3213954000", "otherCurrentAssets": "31543000", "totalCurrentAssets": "304243000", "currentLongTermDebt": "22800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3165318000", "currentAccountsPayable": "47860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2886464000", "totalShareholderEquity": "255607000", "capitalLeaseObligations": "1488234000", "otherCurrentLiabilities": "111961000", "totalCurrentLiabilities": "380228000", "otherNonCurrentLiabilities": "26271000", "totalNonCurrentLiabilities": "2833726000", "cashAndShortTermInvestments": "177248000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "433929000", "cashAndCashEquivalentsAtCarryingValue": "177248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88409000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183295000", "capitalExpenditures": "66898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20871000", "cashflowFromInvestment": "-80153000", "stockBasedCompensation": "909000", "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": "82313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1807814000, "cost_of_revenue": 1439517000, "gross_profit": 368297000, "research_and_development": null, "selling_general_admin": 204182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58902000, "depreciation_amortisation": 82313000, "ebitda": 141215000, "interest_expense": 96578000, "interest_income": null, "other_non_operating": null, "pretax_income": 116467000, "tax_provision": 28058000, "effective_tax_rate": null, "net_income": 88409000, "net_income_continuing_ops": 88409000, "net_income_to_common": 88409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177248000, "short_term_investments": null, "net_receivables": 95452000, "inventory": 30006000, "other_current_assets": null, "total_current_assets": 304243000, "net_ppe": null, "goodwill": 992302000, "intangible_assets": 433929000, "goodwill_and_intangibles": 1426231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3165318000, "total_assets": 3469561000, "short_term_debt": 151487000, "accounts_payable": 47860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 380228000, "long_term_debt": 1375430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2833726000, "total_liabilities": 3213954000, "total_debt": 1526917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -198626000, "total_equity": 255607000, "shares_outstanding": 114366089, "operating_cash_flow": 183295000, "stock_based_compensation": 909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20871000, "free_cash_flow": 250193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58902000", "ebitda": "141215000", "netIncome": "88409000", "grossProfit": "368297000", "depreciation": "None", "totalRevenue": "1807814000", "costOfRevenue": "1439517000", "interestIncome": "14000", "incomeBeforeTax": "116467000", "interestExpense": "96578000", "operatingIncome": "212400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "28058000", "reportedCurrency": "USD", "netInterestIncome": "-96564000", "nonInterestIncome": "None", "operatingExpenses": "155897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1439517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82313000", "sellingGeneralAndAdministrative": "204182000", "netIncomeFromContinuingOperations": "88409000" }, "balance": { "goodwill": "992302000", "inventory": "30006000", "commonStock": "454233000", "currentDebt": "None", "investments": "None", "totalAssets": "3469561000", "longTermDebt": "1375430000", "shortTermDebt": "151487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "433929000", "reportedCurrency": "USD", "retainedEarnings": "-198626000", "totalLiabilities": "3213954000", "otherCurrentAssets": "31543000", "totalCurrentAssets": "304243000", "currentLongTermDebt": "22800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3165318000", "currentAccountsPayable": "47860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2886464000", "totalShareholderEquity": "255607000", "capitalLeaseObligations": "1488234000", "otherCurrentLiabilities": "111961000", "totalCurrentLiabilities": "380228000", "otherNonCurrentLiabilities": "26271000", "totalNonCurrentLiabilities": "2833726000", "cashAndShortTermInvestments": "177248000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "433929000", "cashAndCashEquivalentsAtCarryingValue": "177248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88409000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183295000", "capitalExpenditures": "66898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20871000", "cashflowFromInvestment": "-80153000", "stockBasedCompensation": "909000", "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": "82313000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 1366556000, "cost_of_revenue": 1201063000, "gross_profit": 165493000, "ebit": -92735000, "ebitda": -6551000, "pretax_income": -168794000, "tax_provision": -39298000, "net_income": -129496000, "net_income_to_common": -129496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53235000, "total_current_assets": 136696000, "total_assets": 3266542000, "short_term_debt": 136865000, "long_term_debt": 1378442000, "total_debt": 1515307000, "total_liabilities": 3130257000, "total_equity": 136285000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1423409000 }, "cash_flow": { "operating_cash_flow": 13592000, "capital_expenditure": 48195000, "free_cash_flow": 61787000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285368, "ticker_id": 2384, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-92735000", "ebitda": "-6551000", "netIncome": "-129496000", "grossProfit": "165493000", "depreciation": "None", "totalRevenue": "1366556000", "costOfRevenue": "1201063000", "interestIncome": "None", "incomeBeforeTax": "-168794000", "interestExpense": "99353000", "operatingIncome": "-70480000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-39298000", "reportedCurrency": "USD", "netInterestIncome": "-99353000", "nonInterestIncome": "None", "operatingExpenses": "235973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1201063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86184000", "sellingGeneralAndAdministrative": "158409000", "netIncomeFromContinuingOperations": "-129496000" }, "balance": { "goodwill": "980729000", "inventory": "20387000", "commonStock": "430062000", "currentDebt": "None", "investments": "None", "totalAssets": "3266542000", "longTermDebt": "1378442000", "shortTermDebt": "136865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "442680000", "reportedCurrency": "USD", "retainedEarnings": "-287035000", "totalLiabilities": "3130257000", "otherCurrentAssets": "22323000", "totalCurrentAssets": "136696000", "currentLongTermDebt": "15074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129846000", "currentAccountsPayable": "39713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2849775000", "totalShareholderEquity": "136285000", "capitalLeaseObligations": "1456259000", "otherCurrentLiabilities": "97318000", "totalCurrentLiabilities": "330434000", "otherNonCurrentLiabilities": "28241000", "totalNonCurrentLiabilities": "2799823000", "cashAndShortTermInvestments": "53235000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "442680000", "cashAndCashEquivalentsAtCarryingValue": "53235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "56634000", "operatingCashflow": "13592000", "capitalExpenditures": "48195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47769000", "cashflowFromInvestment": "-48482000", "stockBasedCompensation": "1486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1366556000, "cost_of_revenue": 1201063000, "gross_profit": 165493000, "research_and_development": null, "selling_general_admin": 158409000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92735000, "depreciation_amortisation": 86184000, "ebitda": -6551000, "interest_expense": 99353000, "interest_income": null, "other_non_operating": null, "pretax_income": -168794000, "tax_provision": -39298000, "effective_tax_rate": null, "net_income": -129496000, "net_income_continuing_ops": -129496000, "net_income_to_common": -129496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53235000, "short_term_investments": null, "net_receivables": 61138000, "inventory": 20387000, "other_current_assets": null, "total_current_assets": 136696000, "net_ppe": null, "goodwill": 980729000, "intangible_assets": 442680000, "goodwill_and_intangibles": 1423409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3129846000, "total_assets": 3266542000, "short_term_debt": 136865000, "accounts_payable": 39713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330434000, "long_term_debt": 1378442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2799823000, "total_liabilities": 3130257000, "total_debt": 1515307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -287035000, "total_equity": 136285000, "shares_outstanding": 114366089, "operating_cash_flow": 13592000, "stock_based_compensation": 1486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47769000, "free_cash_flow": 61787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-92735000", "ebitda": "-6551000", "netIncome": "-129496000", "grossProfit": "165493000", "depreciation": "None", "totalRevenue": "1366556000", "costOfRevenue": "1201063000", "interestIncome": "None", "incomeBeforeTax": "-168794000", "interestExpense": "99353000", "operatingIncome": "-70480000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-39298000", "reportedCurrency": "USD", "netInterestIncome": "-99353000", "nonInterestIncome": "None", "operatingExpenses": "235973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1201063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86184000", "sellingGeneralAndAdministrative": "158409000", "netIncomeFromContinuingOperations": "-129496000" }, "balance": { "goodwill": "980729000", "inventory": "20387000", "commonStock": "430062000", "currentDebt": "None", "investments": "None", "totalAssets": "3266542000", "longTermDebt": "1378442000", "shortTermDebt": "136865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "442680000", "reportedCurrency": "USD", "retainedEarnings": "-287035000", "totalLiabilities": "3130257000", "otherCurrentAssets": "22323000", "totalCurrentAssets": "136696000", "currentLongTermDebt": "15074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129846000", "currentAccountsPayable": "39713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2849775000", "totalShareholderEquity": "136285000", "capitalLeaseObligations": "1456259000", "otherCurrentLiabilities": "97318000", "totalCurrentLiabilities": "330434000", "otherNonCurrentLiabilities": "28241000", "totalNonCurrentLiabilities": "2799823000", "cashAndShortTermInvestments": "53235000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "442680000", "cashAndCashEquivalentsAtCarryingValue": "53235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "56634000", "operatingCashflow": "13592000", "capitalExpenditures": "48195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47769000", "cashflowFromInvestment": "-48482000", "stockBasedCompensation": "1486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87919000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 1875664000, "cost_of_revenue": 1470430000, "gross_profit": 405234000, "ebit": 87278000, "ebitda": 184841000, "pretax_income": -21053001, "tax_provision": 8087999, "net_income": -29141000, "net_income_to_common": -29141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40343000, "total_current_assets": 121484000, "total_assets": 3300318000, "short_term_debt": 141698000, "long_term_debt": null, "total_debt": 141698000, "total_liabilities": 3061810000, "total_equity": 238508000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1439113000 }, "cash_flow": { "operating_cash_flow": 117333000, "capital_expenditure": 94365000, "free_cash_flow": 211698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285372, "ticker_id": 2384, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87278000", "ebitda": "184841000", "netIncome": "-29141000", "grossProfit": "405234000", "depreciation": "None", "totalRevenue": "1875664000", "costOfRevenue": "1470430000", "interestIncome": "None", "incomeBeforeTax": "-21053001", "interestExpense": "102626000", "operatingIncome": "64370000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8087999", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "340864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97563000", "sellingGeneralAndAdministrative": "202701000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "980360000", "inventory": "None", "commonStock": "403576000", "currentDebt": "None", "investments": "None", "totalAssets": "3300318000", "longTermDebt": "None", "shortTermDebt": "141698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "458753000", "reportedCurrency": "None", "retainedEarnings": "-157539000", "totalLiabilities": "3061810000", "otherCurrentAssets": "14298000", "totalCurrentAssets": "121484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3178834000", "currentAccountsPayable": "30719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2749035000", "totalShareholderEquity": "238508000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "131032000", "totalCurrentLiabilities": "341721000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2720089000", "cashAndShortTermInvestments": "40343000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "458753000", "cashAndCashEquivalentsAtCarryingValue": "40343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "28517000", "operatingCashflow": "117333000", "capitalExpenditures": "94365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8672000", "cashflowFromInvestment": "-94486000", "stockBasedCompensation": "-74000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1875664000, "cost_of_revenue": 1470430000, "gross_profit": 405234000, "research_and_development": null, "selling_general_admin": 202701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87278000, "depreciation_amortisation": 97563000, "ebitda": 184841000, "interest_expense": 102626000, "interest_income": null, "other_non_operating": null, "pretax_income": -21053001, "tax_provision": 8087999, "effective_tax_rate": null, "net_income": -29141000, "net_income_continuing_ops": null, "net_income_to_common": -29141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40343000, "short_term_investments": null, "net_receivables": 66843000, "inventory": null, "other_current_assets": null, "total_current_assets": 121484000, "net_ppe": null, "goodwill": 980360000, "intangible_assets": 458753000, "goodwill_and_intangibles": 1439113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3178834000, "total_assets": 3300318000, "short_term_debt": 141698000, "accounts_payable": 30719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341721000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2720089000, "total_liabilities": 3061810000, "total_debt": 141698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -157539000, "total_equity": 238508000, "shares_outstanding": 114366089, "operating_cash_flow": 117333000, "stock_based_compensation": -74000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8672000, "free_cash_flow": 211698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87278000", "ebitda": "184841000", "netIncome": "-29141000", "grossProfit": "405234000", "depreciation": "None", "totalRevenue": "1875664000", "costOfRevenue": "1470430000", "interestIncome": "None", "incomeBeforeTax": "-21053001", "interestExpense": "102626000", "operatingIncome": "64370000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8087999", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "340864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1470430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97563000", "sellingGeneralAndAdministrative": "202701000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "980360000", "inventory": "None", "commonStock": "403576000", "currentDebt": "None", "investments": "None", "totalAssets": "3300318000", "longTermDebt": "None", "shortTermDebt": "141698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "458753000", "reportedCurrency": "None", "retainedEarnings": "-157539000", "totalLiabilities": "3061810000", "otherCurrentAssets": "14298000", "totalCurrentAssets": "121484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3178834000", "currentAccountsPayable": "30719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2749035000", "totalShareholderEquity": "238508000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "131032000", "totalCurrentLiabilities": "341721000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2720089000", "cashAndShortTermInvestments": "40343000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "458753000", "cashAndCashEquivalentsAtCarryingValue": "40343000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "28517000", "operatingCashflow": "117333000", "capitalExpenditures": "94365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8672000", "cashflowFromInvestment": "-94486000", "stockBasedCompensation": "-74000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 1675049000, "cost_of_revenue": 1329497000, "gross_profit": 345552000, "ebit": 46036000, "ebitda": 141938000, "pretax_income": -48061000, "tax_provision": -11640000, "net_income": -36421000, "net_income_to_common": -36421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 114366089, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 90955000, "capital_expenditure": 88151000, "free_cash_flow": 179106000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285373, "ticker_id": 2384, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46036000", "ebitda": "141938000", "netIncome": "-36421000", "grossProfit": "345552000", "depreciation": "None", "totalRevenue": "1675049000", "costOfRevenue": "1329497000", "interestIncome": "None", "incomeBeforeTax": "-48061000", "interestExpense": "94097000", "operatingIncome": "45920000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-11640000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "283278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95902000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "974000", "operatingCashflow": "90955000", "capitalExpenditures": "88151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "198805000", "cashflowFromInvestment": "-295462000", "stockBasedCompensation": "2174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1675049000, "cost_of_revenue": 1329497000, "gross_profit": 345552000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46036000, "depreciation_amortisation": 95902000, "ebitda": 141938000, "interest_expense": 94097000, "interest_income": null, "other_non_operating": null, "pretax_income": -48061000, "tax_provision": -11640000, "effective_tax_rate": null, "net_income": -36421000, "net_income_continuing_ops": null, "net_income_to_common": -36421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 114366089, "operating_cash_flow": 90955000, "stock_based_compensation": 2174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 198805000, "free_cash_flow": 179106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46036000", "ebitda": "141938000", "netIncome": "-36421000", "grossProfit": "345552000", "depreciation": "None", "totalRevenue": "1675049000", "costOfRevenue": "1329497000", "interestIncome": "None", "incomeBeforeTax": "-48061000", "interestExpense": "94097000", "operatingIncome": "45920000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-11640000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "283278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95902000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "974000", "operatingCashflow": "90955000", "capitalExpenditures": "88151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "198805000", "cashflowFromInvestment": "-295462000", "stockBasedCompensation": "2174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95902000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 672522000, "cost_of_revenue": 582000000, "gross_profit": 90522000, "ebit": 19393000, "ebitda": 50470000, "pretax_income": -290367000, "tax_provision": -535000, "net_income": -289832000, "net_income_to_common": -289832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132874000, "total_current_assets": 343992000, "total_assets": 3441643000, "short_term_debt": 159373000, "long_term_debt": 916993000, "total_debt": 1076366000, "total_liabilities": 2970550000, "total_equity": 471093000, "shares_outstanding": 118498000, "goodwill_and_intangibles": 1110748000 }, "cash_flow": { "operating_cash_flow": 31058000, "capital_expenditure": 29986000, "free_cash_flow": 61044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285342, "ticker_id": 2384, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19393000", "ebitda": "50470000", "netIncome": "-289832000", "grossProfit": "90522000", "depreciation": "None", "totalRevenue": "672522000", "costOfRevenue": "582000000", "interestIncome": "842000", "incomeBeforeTax": "-290367000", "interestExpense": "18616000", "operatingIncome": "19393000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-535000", "reportedCurrency": "USD", "netInterestIncome": "-17378000", "nonInterestIncome": "None", "operatingExpenses": "71129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31077000", "sellingGeneralAndAdministrative": "71129000", "netIncomeFromContinuingOperations": "-289832000" }, "balance": { "goodwill": "691900000", "inventory": "None", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "3441643000", "longTermDebt": "916993000", "shortTermDebt": "159373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "418848000", "reportedCurrency": "USD", "retainedEarnings": "-372451000", "totalLiabilities": "2970550000", "otherCurrentAssets": "104336000", "totalCurrentAssets": "343992000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3097651000", "currentAccountsPayable": "154167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1611236000", "totalShareholderEquity": "471093000", "capitalLeaseObligations": "1601616000", "otherCurrentLiabilities": "258245000", "totalCurrentLiabilities": "468017000", "otherNonCurrentLiabilities": "97975000", "totalNonCurrentLiabilities": "2502533000", "cashAndShortTermInvestments": "132874000", "commonStockSharesOutstanding": "118498000", "intangibleAssetsExcludingGoodwill": "418848000", "cashAndCashEquivalentsAtCarryingValue": "132874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289832000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31058000", "capitalExpenditures": "29986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2832000", "cashflowFromInvestment": "-28651000", "stockBasedCompensation": "2508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672522000, "cost_of_revenue": 582000000, "gross_profit": 90522000, "research_and_development": null, "selling_general_admin": 71129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19393000, "depreciation_amortisation": 31077000, "ebitda": 50470000, "interest_expense": 18616000, "interest_income": null, "other_non_operating": null, "pretax_income": -290367000, "tax_provision": -535000, "effective_tax_rate": null, "net_income": -289832000, "net_income_continuing_ops": -289832000, "net_income_to_common": -289832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132874000, "short_term_investments": null, "net_receivables": 106782000, "inventory": null, "other_current_assets": null, "total_current_assets": 343992000, "net_ppe": null, "goodwill": 691900000, "intangible_assets": 418848000, "goodwill_and_intangibles": 1110748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3097651000, "total_assets": 3441643000, "short_term_debt": 159373000, "accounts_payable": 154167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468017000, "long_term_debt": 916993000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2502533000, "total_liabilities": 2970550000, "total_debt": 1076366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -372451000, "total_equity": 471093000, "shares_outstanding": 118498000, "operating_cash_flow": 31058000, "stock_based_compensation": 2508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2832000, "free_cash_flow": 61044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19393000", "ebitda": "50470000", "netIncome": "-289832000", "grossProfit": "90522000", "depreciation": "None", "totalRevenue": "672522000", "costOfRevenue": "582000000", "interestIncome": "842000", "incomeBeforeTax": "-290367000", "interestExpense": "18616000", "operatingIncome": "19393000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-535000", "reportedCurrency": "USD", "netInterestIncome": "-17378000", "nonInterestIncome": "None", "operatingExpenses": "71129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31077000", "sellingGeneralAndAdministrative": "71129000", "netIncomeFromContinuingOperations": "-289832000" }, "balance": { "goodwill": "691900000", "inventory": "None", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "3441643000", "longTermDebt": "916993000", "shortTermDebt": "159373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "418848000", "reportedCurrency": "USD", "retainedEarnings": "-372451000", "totalLiabilities": "2970550000", "otherCurrentAssets": "104336000", "totalCurrentAssets": "343992000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3097651000", "currentAccountsPayable": "154167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1611236000", "totalShareholderEquity": "471093000", "capitalLeaseObligations": "1601616000", "otherCurrentLiabilities": "258245000", "totalCurrentLiabilities": "468017000", "otherNonCurrentLiabilities": "97975000", "totalNonCurrentLiabilities": "2502533000", "cashAndShortTermInvestments": "132874000", "commonStockSharesOutstanding": "118498000", "intangibleAssetsExcludingGoodwill": "418848000", "cashAndCashEquivalentsAtCarryingValue": "132874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289832000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31058000", "capitalExpenditures": "29986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2832000", "cashflowFromInvestment": "-28651000", "stockBasedCompensation": "2508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31077000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 688139000, "cost_of_revenue": 581223000, "gross_profit": 106916000, "ebit": 33101999, "ebitda": 64998999, "pretax_income": -181618000, "tax_provision": -4443000, "net_income": -177175000, "net_income_to_common": -177175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133205000, "total_current_assets": 358019000, "total_assets": 3747890000, "short_term_debt": 157236000, "long_term_debt": 917925000, "total_debt": 1075161000, "total_liabilities": 2992628000, "total_equity": 755262000, "shares_outstanding": 118411000, "goodwill_and_intangibles": 1385751000 }, "cash_flow": { "operating_cash_flow": 4253000, "capital_expenditure": 32346000, "free_cash_flow": 36599000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285343, "ticker_id": 2384, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33101999", "ebitda": "64998999", "netIncome": "-177175000", "grossProfit": "106916000", "depreciation": "None", "totalRevenue": "688139000", "costOfRevenue": "581223000", "interestIncome": "1013000", "incomeBeforeTax": "-181618000", "interestExpense": "19699000", "operatingIncome": "33101999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4443000", "reportedCurrency": "USD", "netInterestIncome": "-18686000", "nonInterestIncome": "None", "operatingExpenses": "73814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31897000", "sellingGeneralAndAdministrative": "73814000", "netIncomeFromContinuingOperations": "-177175000" }, "balance": { "goodwill": "964829000", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "3747890000", "longTermDebt": "917925000", "shortTermDebt": "157236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420922000", "reportedCurrency": "USD", "retainedEarnings": "-82619000", "totalLiabilities": "2992628000", "otherCurrentAssets": "56887000", "totalCurrentAssets": "358019000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389871000", "currentAccountsPayable": "48850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1921969000", "shortLongTermDebtTotal": "2525426000", "totalShareholderEquity": "755262000", "capitalLeaseObligations": "1597881000", "otherCurrentLiabilities": "220746000", "totalCurrentLiabilities": "484865000", "otherNonCurrentLiabilities": "42180000", "totalNonCurrentLiabilities": "2507763000", "cashAndShortTermInvestments": "133205000", "commonStockSharesOutstanding": "118411000", "intangibleAssetsExcludingGoodwill": "420922000", "cashAndCashEquivalentsAtCarryingValue": "133205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177175000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4253000", "capitalExpenditures": "32346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5789000", "cashflowFromInvestment": "-39993000", "stockBasedCompensation": "1714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 688139000, "cost_of_revenue": 581223000, "gross_profit": 106916000, "research_and_development": null, "selling_general_admin": 73814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33101999, "depreciation_amortisation": 31897000, "ebitda": 64998999, "interest_expense": 19699000, "interest_income": null, "other_non_operating": null, "pretax_income": -181618000, "tax_provision": -4443000, "effective_tax_rate": null, "net_income": -177175000, "net_income_continuing_ops": -177175000, "net_income_to_common": -177175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133205000, "short_term_investments": null, "net_receivables": 167927000, "inventory": null, "other_current_assets": null, "total_current_assets": 358019000, "net_ppe": null, "goodwill": 964829000, "intangible_assets": 420922000, "goodwill_and_intangibles": 1385751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3389871000, "total_assets": 3747890000, "short_term_debt": 157236000, "accounts_payable": 48850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484865000, "long_term_debt": 917925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2507763000, "total_liabilities": 2992628000, "total_debt": 1075161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82619000, "total_equity": 755262000, "shares_outstanding": 118411000, "operating_cash_flow": 4253000, "stock_based_compensation": 1714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39993000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5789000, "free_cash_flow": 36599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33101999", "ebitda": "64998999", "netIncome": "-177175000", "grossProfit": "106916000", "depreciation": "None", "totalRevenue": "688139000", "costOfRevenue": "581223000", "interestIncome": "1013000", "incomeBeforeTax": "-181618000", "interestExpense": "19699000", "operatingIncome": "33101999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4443000", "reportedCurrency": "USD", "netInterestIncome": "-18686000", "nonInterestIncome": "None", "operatingExpenses": "73814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31897000", "sellingGeneralAndAdministrative": "73814000", "netIncomeFromContinuingOperations": "-177175000" }, "balance": { "goodwill": "964829000", "inventory": "None", "commonStock": "1183000", "currentDebt": "None", "investments": "None", "totalAssets": "3747890000", "longTermDebt": "917925000", "shortTermDebt": "157236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420922000", "reportedCurrency": "USD", "retainedEarnings": "-82619000", "totalLiabilities": "2992628000", "otherCurrentAssets": "56887000", "totalCurrentAssets": "358019000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389871000", "currentAccountsPayable": "48850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1921969000", "shortLongTermDebtTotal": "2525426000", "totalShareholderEquity": "755262000", "capitalLeaseObligations": "1597881000", "otherCurrentLiabilities": "220746000", "totalCurrentLiabilities": "484865000", "otherNonCurrentLiabilities": "42180000", "totalNonCurrentLiabilities": "2507763000", "cashAndShortTermInvestments": "133205000", "commonStockSharesOutstanding": "118411000", "intangibleAssetsExcludingGoodwill": "420922000", "cashAndCashEquivalentsAtCarryingValue": "133205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177175000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4253000", "capitalExpenditures": "32346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5789000", "cashflowFromInvestment": "-39993000", "stockBasedCompensation": "1714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31897000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 676830000, "cost_of_revenue": 574158000, "gross_profit": 102672000, "ebit": 29629000, "ebitda": 60648000, "pretax_income": 6205000, "tax_provision": 1655000, "net_income": 4550000, "net_income_to_common": 4550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174733000, "total_current_assets": 334065000, "total_assets": 3883493000, "short_term_debt": 174463000, "long_term_debt": 921268000, "total_debt": 1095731000, "total_liabilities": 2952284000, "total_equity": 931209000, "shares_outstanding": 118413000, "goodwill_and_intangibles": 1560177000 }, "cash_flow": { "operating_cash_flow": 100792000, "capital_expenditure": 38190000, "free_cash_flow": 138982000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285345, "ticker_id": 2384, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29629000", "ebitda": "60648000", "netIncome": "4550000", "grossProfit": "102672000", "depreciation": "None", "totalRevenue": "676830000", "costOfRevenue": "574158000", "interestIncome": "1731000", "incomeBeforeTax": "6205000", "interestExpense": "24095000", "operatingIncome": "29629000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1655000", "reportedCurrency": "USD", "netInterestIncome": "-22364000", "nonInterestIncome": "None", "operatingExpenses": "73043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31019000", "sellingGeneralAndAdministrative": "73043000", "netIncomeFromContinuingOperations": "4550000" }, "balance": { "goodwill": "1137181000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "3883493000", "longTermDebt": "921268000", "shortTermDebt": "174463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "422996000", "reportedCurrency": "USD", "retainedEarnings": "94556000", "totalLiabilities": "2952284000", "otherCurrentAssets": "56034000", "totalCurrentAssets": "334065000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3549428000", "currentAccountsPayable": "58464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1908223000", "shortLongTermDebtTotal": "2516881000", "totalShareholderEquity": "931209000", "capitalLeaseObligations": "1585993000", "otherCurrentLiabilities": "207071000", "totalCurrentLiabilities": "469511000", "otherNonCurrentLiabilities": "105944000", "totalNonCurrentLiabilities": "2482773000", "cashAndShortTermInvestments": "174733000", "commonStockSharesOutstanding": "118413000", "intangibleAssetsExcludingGoodwill": "422996000", "cashAndCashEquivalentsAtCarryingValue": "174733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4550000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100792000", "capitalExpenditures": "38190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2860000", "cashflowFromInvestment": "-42233000", "stockBasedCompensation": "2826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 676830000, "cost_of_revenue": 574158000, "gross_profit": 102672000, "research_and_development": null, "selling_general_admin": 73043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29629000, "depreciation_amortisation": 31019000, "ebitda": 60648000, "interest_expense": 24095000, "interest_income": null, "other_non_operating": null, "pretax_income": 6205000, "tax_provision": 1655000, "effective_tax_rate": null, "net_income": 4550000, "net_income_continuing_ops": 4550000, "net_income_to_common": 4550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174733000, "short_term_investments": null, "net_receivables": 103298000, "inventory": null, "other_current_assets": null, "total_current_assets": 334065000, "net_ppe": null, "goodwill": 1137181000, "intangible_assets": 422996000, "goodwill_and_intangibles": 1560177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3549428000, "total_assets": 3883493000, "short_term_debt": 174463000, "accounts_payable": 58464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469511000, "long_term_debt": 921268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2482773000, "total_liabilities": 2952284000, "total_debt": 1095731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 94556000, "total_equity": 931209000, "shares_outstanding": 118413000, "operating_cash_flow": 100792000, "stock_based_compensation": 2826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42233000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2860000, "free_cash_flow": 138982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29629000", "ebitda": "60648000", "netIncome": "4550000", "grossProfit": "102672000", "depreciation": "None", "totalRevenue": "676830000", "costOfRevenue": "574158000", "interestIncome": "1731000", "incomeBeforeTax": "6205000", "interestExpense": "24095000", "operatingIncome": "29629000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1655000", "reportedCurrency": "USD", "netInterestIncome": "-22364000", "nonInterestIncome": "None", "operatingExpenses": "73043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31019000", "sellingGeneralAndAdministrative": "73043000", "netIncomeFromContinuingOperations": "4550000" }, "balance": { "goodwill": "1137181000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "3883493000", "longTermDebt": "921268000", "shortTermDebt": "174463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "422996000", "reportedCurrency": "USD", "retainedEarnings": "94556000", "totalLiabilities": "2952284000", "otherCurrentAssets": "56034000", "totalCurrentAssets": "334065000", "currentLongTermDebt": "9620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3549428000", "currentAccountsPayable": "58464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1908223000", "shortLongTermDebtTotal": "2516881000", "totalShareholderEquity": "931209000", "capitalLeaseObligations": "1585993000", "otherCurrentLiabilities": "207071000", "totalCurrentLiabilities": "469511000", "otherNonCurrentLiabilities": "105944000", "totalNonCurrentLiabilities": "2482773000", "cashAndShortTermInvestments": "174733000", "commonStockSharesOutstanding": "118413000", "intangibleAssetsExcludingGoodwill": "422996000", "cashAndCashEquivalentsAtCarryingValue": "174733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4550000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100792000", "capitalExpenditures": "38190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2860000", "cashflowFromInvestment": "-42233000", "stockBasedCompensation": "2826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31019000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 700110000, "cost_of_revenue": 550551000, "gross_profit": 149559000, "ebit": 70911000, "ebitda": 101985000, "pretax_income": 53076000, "tax_provision": 14488000, "net_income": 38588000, "net_income_to_common": 38588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119034000, "total_current_assets": 276378000, "total_assets": 3790512000, "short_term_debt": 158476000, "long_term_debt": 916805000, "total_debt": 1075281000, "total_liabilities": 2866233000, "total_equity": 924279000, "shares_outstanding": 118371000, "goodwill_and_intangibles": 1558569000 }, "cash_flow": { "operating_cash_flow": 35046000, "capital_expenditure": 34375000, "free_cash_flow": 69421000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285346, "ticker_id": 2384, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70911000", "ebitda": "101985000", "netIncome": "38588000", "grossProfit": "149559000", "depreciation": "None", "totalRevenue": "700110000", "costOfRevenue": "550551000", "interestIncome": "1424000", "incomeBeforeTax": "53076000", "interestExpense": "20073000", "operatingIncome": "70911000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14488000", "reportedCurrency": "USD", "netInterestIncome": "-18649000", "nonInterestIncome": "None", "operatingExpenses": "78648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31074000", "sellingGeneralAndAdministrative": "78648000", "netIncomeFromContinuingOperations": "38588000" }, "balance": { "goodwill": "1133421000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "3790512000", "longTermDebt": "916805000", "shortTermDebt": "158476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "425148000", "reportedCurrency": "USD", "retainedEarnings": "90006000", "totalLiabilities": "2866233000", "otherCurrentAssets": "44614000", "totalCurrentAssets": "276378000", "currentLongTermDebt": "9982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3514134000", "currentAccountsPayable": "173543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1877609000", "shortLongTermDebtTotal": "2470011000", "totalShareholderEquity": "924279000", "capitalLeaseObligations": "1543224000", "otherCurrentLiabilities": "48682000", "totalCurrentLiabilities": "420230000", "otherNonCurrentLiabilities": "107785000", "totalNonCurrentLiabilities": "2446003000", "cashAndShortTermInvestments": "119034000", "commonStockSharesOutstanding": "118371000", "intangibleAssetsExcludingGoodwill": "425148000", "cashAndCashEquivalentsAtCarryingValue": "119034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38588000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35046000", "capitalExpenditures": "34375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3504000", "cashflowFromInvestment": "-43802000", "stockBasedCompensation": "3461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 700110000, "cost_of_revenue": 550551000, "gross_profit": 149559000, "research_and_development": null, "selling_general_admin": 78648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70911000, "depreciation_amortisation": 31074000, "ebitda": 101985000, "interest_expense": 20073000, "interest_income": null, "other_non_operating": null, "pretax_income": 53076000, "tax_provision": 14488000, "effective_tax_rate": null, "net_income": 38588000, "net_income_continuing_ops": 38588000, "net_income_to_common": 38588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119034000, "short_term_investments": null, "net_receivables": 112730000, "inventory": null, "other_current_assets": null, "total_current_assets": 276378000, "net_ppe": null, "goodwill": 1133421000, "intangible_assets": 425148000, "goodwill_and_intangibles": 1558569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3514134000, "total_assets": 3790512000, "short_term_debt": 158476000, "accounts_payable": 173543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420230000, "long_term_debt": 916805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2446003000, "total_liabilities": 2866233000, "total_debt": 1075281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90006000, "total_equity": 924279000, "shares_outstanding": 118371000, "operating_cash_flow": 35046000, "stock_based_compensation": 3461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43802000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3504000, "free_cash_flow": 69421000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70911000", "ebitda": "101985000", "netIncome": "38588000", "grossProfit": "149559000", "depreciation": "None", "totalRevenue": "700110000", "costOfRevenue": "550551000", "interestIncome": "1424000", "incomeBeforeTax": "53076000", "interestExpense": "20073000", "operatingIncome": "70911000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14488000", "reportedCurrency": "USD", "netInterestIncome": "-18649000", "nonInterestIncome": "None", "operatingExpenses": "78648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31074000", "sellingGeneralAndAdministrative": "78648000", "netIncomeFromContinuingOperations": "38588000" }, "balance": { "goodwill": "1133421000", "inventory": "None", "commonStock": "1181000", "currentDebt": "None", "investments": "None", "totalAssets": "3790512000", "longTermDebt": "916805000", "shortTermDebt": "158476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "425148000", "reportedCurrency": "USD", "retainedEarnings": "90006000", "totalLiabilities": "2866233000", "otherCurrentAssets": "44614000", "totalCurrentAssets": "276378000", "currentLongTermDebt": "9982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3514134000", "currentAccountsPayable": "173543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1877609000", "shortLongTermDebtTotal": "2470011000", "totalShareholderEquity": "924279000", "capitalLeaseObligations": "1543224000", "otherCurrentLiabilities": "48682000", "totalCurrentLiabilities": "420230000", "otherNonCurrentLiabilities": "107785000", "totalNonCurrentLiabilities": "2446003000", "cashAndShortTermInvestments": "119034000", "commonStockSharesOutstanding": "118371000", "intangibleAssetsExcludingGoodwill": "425148000", "cashAndCashEquivalentsAtCarryingValue": "119034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38588000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35046000", "capitalExpenditures": "34375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3504000", "cashflowFromInvestment": "-43802000", "stockBasedCompensation": "3461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31074000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 668244000, "cost_of_revenue": 546165000, "gross_profit": 122079000, "ebit": 50352000, "ebitda": 80329000, "pretax_income": 28995000, "tax_provision": 7838000, "net_income": 21157000, "net_income_to_common": 21157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131294000, "total_current_assets": 284677000, "total_assets": 3718058000, "short_term_debt": 159635000, "long_term_debt": 917690000, "total_debt": 1077325000, "total_liabilities": 2833175000, "total_equity": 884883000, "shares_outstanding": 118321000, "goodwill_and_intangibles": 1553839000 }, "cash_flow": { "operating_cash_flow": 98444000, "capital_expenditure": 23360000, "free_cash_flow": 121804000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285347, "ticker_id": 2384, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50352000", "ebitda": "80329000", "netIncome": "21157000", "grossProfit": "122079000", "depreciation": "None", "totalRevenue": "668244000", "costOfRevenue": "546165000", "interestIncome": "659000", "incomeBeforeTax": "28995000", "interestExpense": "20108000", "operatingIncome": "50352000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7838000", "reportedCurrency": "USD", "netInterestIncome": "-19449000", "nonInterestIncome": "None", "operatingExpenses": "71727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29977000", "sellingGeneralAndAdministrative": "71727000", "netIncomeFromContinuingOperations": "21157000" }, "balance": { "goodwill": "1126382000", "inventory": "None", "commonStock": "1180000", "currentDebt": "None", "investments": "None", "totalAssets": "3718058000", "longTermDebt": "917690000", "shortTermDebt": "159635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "427457000", "reportedCurrency": "USD", "retainedEarnings": "51418000", "totalLiabilities": "2833175000", "otherCurrentAssets": "57505000", "totalCurrentAssets": "284677000", "currentLongTermDebt": "9668000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433381000", "currentAccountsPayable": "183552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1801821000", "shortLongTermDebtTotal": "2398039000", "totalShareholderEquity": "884883000", "capitalLeaseObligations": "1470681000", "otherCurrentLiabilities": "96611000", "totalCurrentLiabilities": "470425000", "otherNonCurrentLiabilities": "97312000", "totalNonCurrentLiabilities": "2362750000", "cashAndShortTermInvestments": "131294000", "commonStockSharesOutstanding": "118321000", "intangibleAssetsExcludingGoodwill": "427457000", "cashAndCashEquivalentsAtCarryingValue": "131294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21157000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98444000", "capitalExpenditures": "23360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1097000", "cashflowFromInvestment": "-28388000", "stockBasedCompensation": "3848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668244000, "cost_of_revenue": 546165000, "gross_profit": 122079000, "research_and_development": null, "selling_general_admin": 71727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50352000, "depreciation_amortisation": 29977000, "ebitda": 80329000, "interest_expense": 20108000, "interest_income": null, "other_non_operating": null, "pretax_income": 28995000, "tax_provision": 7838000, "effective_tax_rate": null, "net_income": 21157000, "net_income_continuing_ops": 21157000, "net_income_to_common": 21157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131294000, "short_term_investments": null, "net_receivables": 95878000, "inventory": null, "other_current_assets": null, "total_current_assets": 284677000, "net_ppe": null, "goodwill": 1126382000, "intangible_assets": 427457000, "goodwill_and_intangibles": 1553839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3433381000, "total_assets": 3718058000, "short_term_debt": 159635000, "accounts_payable": 183552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470425000, "long_term_debt": 917690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2362750000, "total_liabilities": 2833175000, "total_debt": 1077325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51418000, "total_equity": 884883000, "shares_outstanding": 118321000, "operating_cash_flow": 98444000, "stock_based_compensation": 3848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28388000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1097000, "free_cash_flow": 121804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50352000", "ebitda": "80329000", "netIncome": "21157000", "grossProfit": "122079000", "depreciation": "None", "totalRevenue": "668244000", "costOfRevenue": "546165000", "interestIncome": "659000", "incomeBeforeTax": "28995000", "interestExpense": "20108000", "operatingIncome": "50352000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7838000", "reportedCurrency": "USD", "netInterestIncome": "-19449000", "nonInterestIncome": "None", "operatingExpenses": "71727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29977000", "sellingGeneralAndAdministrative": "71727000", "netIncomeFromContinuingOperations": "21157000" }, "balance": { "goodwill": "1126382000", "inventory": "None", "commonStock": "1180000", "currentDebt": "None", "investments": "None", "totalAssets": "3718058000", "longTermDebt": "917690000", "shortTermDebt": "159635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "427457000", "reportedCurrency": "USD", "retainedEarnings": "51418000", "totalLiabilities": "2833175000", "otherCurrentAssets": "57505000", "totalCurrentAssets": "284677000", "currentLongTermDebt": "9668000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433381000", "currentAccountsPayable": "183552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1801821000", "shortLongTermDebtTotal": "2398039000", "totalShareholderEquity": "884883000", "capitalLeaseObligations": "1470681000", "otherCurrentLiabilities": "96611000", "totalCurrentLiabilities": "470425000", "otherNonCurrentLiabilities": "97312000", "totalNonCurrentLiabilities": "2362750000", "cashAndShortTermInvestments": "131294000", "commonStockSharesOutstanding": "118321000", "intangibleAssetsExcludingGoodwill": "427457000", "cashAndCashEquivalentsAtCarryingValue": "131294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21157000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98444000", "capitalExpenditures": "23360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1097000", "cashflowFromInvestment": "-28388000", "stockBasedCompensation": "3848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29977000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 646956000, "cost_of_revenue": 513695000, "gross_profit": 133261000, "ebit": -87114000, "ebitda": -56901000, "pretax_income": -137847000, "tax_provision": -4264000, "net_income": -133583000, "net_income_to_common": -133583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62336000, "total_current_assets": 214773000, "total_assets": 3645467000, "short_term_debt": 153904000, "long_term_debt": 919080000, "total_debt": 1072984000, "total_liabilities": 2780958000, "total_equity": 864509000, "shares_outstanding": 114136000, "goodwill_and_intangibles": 1549480000 }, "cash_flow": { "operating_cash_flow": -40849000, "capital_expenditure": 37708000, "free_cash_flow": -3141000, "dividends_paid": 320000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285348, "ticker_id": 2384, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-87114000", "ebitda": "-56901000", "netIncome": "-133583000", "grossProfit": "133261000", "depreciation": "None", "totalRevenue": "646956000", "costOfRevenue": "513695000", "interestIncome": "2249000", "incomeBeforeTax": "-137847000", "interestExpense": "50733000", "operatingIncome": "-89262000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4264000", "reportedCurrency": "USD", "netInterestIncome": "-48484000", "nonInterestIncome": "None", "operatingExpenses": "222523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30213000", "sellingGeneralAndAdministrative": "188915000", "netIncomeFromContinuingOperations": "-133583000" }, "balance": { "goodwill": "1119714000", "inventory": "None", "commonStock": "1180000", "currentDebt": "None", "investments": "None", "totalAssets": "3645467000", "longTermDebt": "919080000", "shortTermDebt": "153904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "429766000", "reportedCurrency": "USD", "retainedEarnings": "30261000", "totalLiabilities": "2780958000", "otherCurrentAssets": "35075000", "totalCurrentAssets": "214773000", "currentLongTermDebt": "7579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430694000", "currentAccountsPayable": "45293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1796135000", "shortLongTermDebtTotal": "2392364000", "totalShareholderEquity": "864509000", "capitalLeaseObligations": "1465705000", "otherCurrentLiabilities": "156497000", "totalCurrentLiabilities": "412758000", "otherNonCurrentLiabilities": "37432000", "totalNonCurrentLiabilities": "2368200000", "cashAndShortTermInvestments": "62336000", "commonStockSharesOutstanding": "114136000", "intangibleAssetsExcludingGoodwill": "429766000", "cashAndCashEquivalentsAtCarryingValue": "62336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133583000", "profitLoss": "None", "dividendPayout": "320000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40849000", "capitalExpenditures": "37708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4481000", "cashflowFromInvestment": "-38536000", "stockBasedCompensation": "121766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 646956000, "cost_of_revenue": 513695000, "gross_profit": 133261000, "research_and_development": null, "selling_general_admin": 188915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -87114000, "depreciation_amortisation": 30213000, "ebitda": -56901000, "interest_expense": 50733000, "interest_income": null, "other_non_operating": null, "pretax_income": -137847000, "tax_provision": -4264000, "effective_tax_rate": null, "net_income": -133583000, "net_income_continuing_ops": -133583000, "net_income_to_common": -133583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62336000, "short_term_investments": null, "net_receivables": 117362000, "inventory": null, "other_current_assets": null, "total_current_assets": 214773000, "net_ppe": null, "goodwill": 1119714000, "intangible_assets": 429766000, "goodwill_and_intangibles": 1549480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3430694000, "total_assets": 3645467000, "short_term_debt": 153904000, "accounts_payable": 45293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412758000, "long_term_debt": 919080000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368200000, "total_liabilities": 2780958000, "total_debt": 1072984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30261000, "total_equity": 864509000, "shares_outstanding": 114136000, "operating_cash_flow": -40849000, "stock_based_compensation": 121766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38536000, "dividends_paid": 320000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4481000, "free_cash_flow": -3141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-87114000", "ebitda": "-56901000", "netIncome": "-133583000", "grossProfit": "133261000", "depreciation": "None", "totalRevenue": "646956000", "costOfRevenue": "513695000", "interestIncome": "2249000", "incomeBeforeTax": "-137847000", "interestExpense": "50733000", "operatingIncome": "-89262000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4264000", "reportedCurrency": "USD", "netInterestIncome": "-48484000", "nonInterestIncome": "None", "operatingExpenses": "222523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30213000", "sellingGeneralAndAdministrative": "188915000", "netIncomeFromContinuingOperations": "-133583000" }, "balance": { "goodwill": "1119714000", "inventory": "None", "commonStock": "1180000", "currentDebt": "None", "investments": "None", "totalAssets": "3645467000", "longTermDebt": "919080000", "shortTermDebt": "153904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "429766000", "reportedCurrency": "USD", "retainedEarnings": "30261000", "totalLiabilities": "2780958000", "otherCurrentAssets": "35075000", "totalCurrentAssets": "214773000", "currentLongTermDebt": "7579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430694000", "currentAccountsPayable": "45293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1796135000", "shortLongTermDebtTotal": "2392364000", "totalShareholderEquity": "864509000", "capitalLeaseObligations": "1465705000", "otherCurrentLiabilities": "156497000", "totalCurrentLiabilities": "412758000", "otherNonCurrentLiabilities": "37432000", "totalNonCurrentLiabilities": "2368200000", "cashAndShortTermInvestments": "62336000", "commonStockSharesOutstanding": "114136000", "intangibleAssetsExcludingGoodwill": "429766000", "cashAndCashEquivalentsAtCarryingValue": "62336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133583000", "profitLoss": "None", "dividendPayout": "320000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40849000", "capitalExpenditures": "37708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4481000", "cashflowFromInvestment": "-38536000", "stockBasedCompensation": "121766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30213000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 671476000, "cost_of_revenue": 521093000, "gross_profit": 150383000, "ebit": 57572000, "ebitda": 87213000, "pretax_income": 18113000, "tax_provision": 4154000, "net_income": 13959000, "net_income_to_common": 13959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137240000, "total_current_assets": 302819000, "total_assets": 3722497000, "short_term_debt": 160558000, "long_term_debt": 1496423000, "total_debt": 1656981000, "total_liabilities": 3486922000, "total_equity": 235575000, "shares_outstanding": 117966089, "goodwill_and_intangibles": 1551408000 }, "cash_flow": { "operating_cash_flow": 86683000, "capital_expenditure": 41658000, "free_cash_flow": 128341000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285350, "ticker_id": 2384, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57572000", "ebitda": "87213000", "netIncome": "13959000", "grossProfit": "150383000", "depreciation": "None", "totalRevenue": "671476000", "costOfRevenue": "521093000", "interestIncome": "1260000", "incomeBeforeTax": "18113000", "interestExpense": "39459000", "operatingIncome": "54375000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4154000", "reportedCurrency": "USD", "netInterestIncome": "-38199000", "nonInterestIncome": "None", "operatingExpenses": "96008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29641000", "sellingGeneralAndAdministrative": "65110000", "netIncomeFromContinuingOperations": "13959000" }, "balance": { "goodwill": "1119259000", "inventory": "None", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "3722497000", "longTermDebt": "1496423000", "shortTermDebt": "160558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "432149000", "reportedCurrency": "USD", "retainedEarnings": "163844000", "totalLiabilities": "3486922000", "otherCurrentAssets": "64656000", "totalCurrentAssets": "302819000", "currentLongTermDebt": "15827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3419678000", "currentAccountsPayable": "66340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1790491000", "shortLongTermDebtTotal": "2972079000", "totalShareholderEquity": "235575000", "capitalLeaseObligations": "1459829000", "otherCurrentLiabilities": "249454000", "totalCurrentLiabilities": "504533000", "otherNonCurrentLiabilities": "113153000", "totalNonCurrentLiabilities": "2982389000", "cashAndShortTermInvestments": "137240000", "commonStockSharesOutstanding": "117966089", "intangibleAssetsExcludingGoodwill": "432149000", "cashAndCashEquivalentsAtCarryingValue": "137240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13959000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "11098000", "operatingCashflow": "86683000", "capitalExpenditures": "41658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2250000", "cashflowFromInvestment": "-42902000", "stockBasedCompensation": "3223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671476000, "cost_of_revenue": 521093000, "gross_profit": 150383000, "research_and_development": null, "selling_general_admin": 65110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57572000, "depreciation_amortisation": 29641000, "ebitda": 87213000, "interest_expense": 39459000, "interest_income": null, "other_non_operating": null, "pretax_income": 18113000, "tax_provision": 4154000, "effective_tax_rate": null, "net_income": 13959000, "net_income_continuing_ops": 13959000, "net_income_to_common": 13959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137240000, "short_term_investments": null, "net_receivables": 100923000, "inventory": null, "other_current_assets": null, "total_current_assets": 302819000, "net_ppe": null, "goodwill": 1119259000, "intangible_assets": 432149000, "goodwill_and_intangibles": 1551408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3419678000, "total_assets": 3722497000, "short_term_debt": 160558000, "accounts_payable": 66340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 504533000, "long_term_debt": 1496423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2982389000, "total_liabilities": 3486922000, "total_debt": 1656981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 163844000, "total_equity": 235575000, "shares_outstanding": 117966089, "operating_cash_flow": 86683000, "stock_based_compensation": 3223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42902000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2250000, "free_cash_flow": 128341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57572000", "ebitda": "87213000", "netIncome": "13959000", "grossProfit": "150383000", "depreciation": "None", "totalRevenue": "671476000", "costOfRevenue": "521093000", "interestIncome": "1260000", "incomeBeforeTax": "18113000", "interestExpense": "39459000", "operatingIncome": "54375000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4154000", "reportedCurrency": "USD", "netInterestIncome": "-38199000", "nonInterestIncome": "None", "operatingExpenses": "96008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29641000", "sellingGeneralAndAdministrative": "65110000", "netIncomeFromContinuingOperations": "13959000" }, "balance": { "goodwill": "1119259000", "inventory": "None", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "3722497000", "longTermDebt": "1496423000", "shortTermDebt": "160558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "432149000", "reportedCurrency": "USD", "retainedEarnings": "163844000", "totalLiabilities": "3486922000", "otherCurrentAssets": "64656000", "totalCurrentAssets": "302819000", "currentLongTermDebt": "15827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3419678000", "currentAccountsPayable": "66340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1790491000", "shortLongTermDebtTotal": "2972079000", "totalShareholderEquity": "235575000", "capitalLeaseObligations": "1459829000", "otherCurrentLiabilities": "249454000", "totalCurrentLiabilities": "504533000", "otherNonCurrentLiabilities": "113153000", "totalNonCurrentLiabilities": "2982389000", "cashAndShortTermInvestments": "137240000", "commonStockSharesOutstanding": "117966089", "intangibleAssetsExcludingGoodwill": "432149000", "cashAndCashEquivalentsAtCarryingValue": "137240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13959000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "11098000", "operatingCashflow": "86683000", "capitalExpenditures": "41658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2250000", "cashflowFromInvestment": "-42902000", "stockBasedCompensation": "3223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29641000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 689933000, "cost_of_revenue": 500031000, "gross_profit": 189902000, "ebit": 82838000, "ebitda": 112050000, "pretax_income": 38911000, "tax_provision": 10376000, "net_income": 28535000, "net_income_to_common": 28535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95709000, "total_current_assets": 250887000, "total_assets": 3668086000, "short_term_debt": 159108000, "long_term_debt": 1494151000, "total_debt": 1653259000, "total_liabilities": 3430733000, "total_equity": 237353000, "shares_outstanding": 756817000, "goodwill_and_intangibles": 1553692000 }, "cash_flow": { "operating_cash_flow": 35026500, "capital_expenditure": 26478000, "free_cash_flow": 61504500, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285351, "ticker_id": 2384, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82838000", "ebitda": "112050000", "netIncome": "28535000", "grossProfit": "189902000", "depreciation": "None", "totalRevenue": "689933000", "costOfRevenue": "500031000", "interestIncome": "1752000", "incomeBeforeTax": "38911000", "interestExpense": "43927000", "operatingIncome": "80586000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10376000", "reportedCurrency": "USD", "netInterestIncome": "-42175000", "nonInterestIncome": "None", "operatingExpenses": "109316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29212000", "sellingGeneralAndAdministrative": "78583000", "netIncomeFromContinuingOperations": "28535000" }, "balance": { "goodwill": "1119259000", "inventory": "31779000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "3668086000", "longTermDebt": "1494151000", "shortTermDebt": "159108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "434433000", "reportedCurrency": "USD", "retainedEarnings": "149885000", "totalLiabilities": "3430733000", "otherCurrentAssets": "42620000", "totalCurrentAssets": "250887000", "currentLongTermDebt": "15827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417199000", "currentAccountsPayable": "156220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988183000", "totalShareholderEquity": "237353000", "capitalLeaseObligations": "1478205000", "otherCurrentLiabilities": "92720000", "totalCurrentLiabilities": "442835000", "otherNonCurrentLiabilities": "95354000", "totalNonCurrentLiabilities": "2987898000", "cashAndShortTermInvestments": "95709000", "commonStockSharesOutstanding": "756817000", "intangibleAssetsExcludingGoodwill": "434433000", "cashAndCashEquivalentsAtCarryingValue": "95709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13392000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35026500", "capitalExpenditures": "26478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32431000", "cashflowFromInvestment": "-32900000", "stockBasedCompensation": "9546500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689933000, "cost_of_revenue": 500031000, "gross_profit": 189902000, "research_and_development": null, "selling_general_admin": 78583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82838000, "depreciation_amortisation": 29212000, "ebitda": 112050000, "interest_expense": 43927000, "interest_income": null, "other_non_operating": null, "pretax_income": 38911000, "tax_provision": 10376000, "effective_tax_rate": null, "net_income": 28535000, "net_income_continuing_ops": 28535000, "net_income_to_common": 28535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95709000, "short_term_investments": null, "net_receivables": 112558000, "inventory": 31779000, "other_current_assets": null, "total_current_assets": 250887000, "net_ppe": null, "goodwill": 1119259000, "intangible_assets": 434433000, "goodwill_and_intangibles": 1553692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417199000, "total_assets": 3668086000, "short_term_debt": 159108000, "accounts_payable": 156220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 442835000, "long_term_debt": 1494151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2987898000, "total_liabilities": 3430733000, "total_debt": 1653259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 149885000, "total_equity": 237353000, "shares_outstanding": 756817000, "operating_cash_flow": 35026500, "stock_based_compensation": 9546500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32900000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32431000, "free_cash_flow": 61504500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82838000", "ebitda": "112050000", "netIncome": "28535000", "grossProfit": "189902000", "depreciation": "None", "totalRevenue": "689933000", "costOfRevenue": "500031000", "interestIncome": "1752000", "incomeBeforeTax": "38911000", "interestExpense": "43927000", "operatingIncome": "80586000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10376000", "reportedCurrency": "USD", "netInterestIncome": "-42175000", "nonInterestIncome": "None", "operatingExpenses": "109316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29212000", "sellingGeneralAndAdministrative": "78583000", "netIncomeFromContinuingOperations": "28535000" }, "balance": { "goodwill": "1119259000", "inventory": "31779000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "3668086000", "longTermDebt": "1494151000", "shortTermDebt": "159108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "434433000", "reportedCurrency": "USD", "retainedEarnings": "149885000", "totalLiabilities": "3430733000", "otherCurrentAssets": "42620000", "totalCurrentAssets": "250887000", "currentLongTermDebt": "15827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417199000", "currentAccountsPayable": "156220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988183000", "totalShareholderEquity": "237353000", "capitalLeaseObligations": "1478205000", "otherCurrentLiabilities": "92720000", "totalCurrentLiabilities": "442835000", "otherNonCurrentLiabilities": "95354000", "totalNonCurrentLiabilities": "2987898000", "cashAndShortTermInvestments": "95709000", "commonStockSharesOutstanding": "756817000", "intangibleAssetsExcludingGoodwill": "434433000", "cashAndCashEquivalentsAtCarryingValue": "95709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13392000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35026500", "capitalExpenditures": "26478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32431000", "cashflowFromInvestment": "-32900000", "stockBasedCompensation": "9546500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30218000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 689933000, "cost_of_revenue": 500031000, "gross_profit": 189902000, "ebit": 82838000, "ebitda": 112050000, "pretax_income": 38911000, "tax_provision": 10376000, "net_income": 28535000, "net_income_to_common": 28535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95709000, "total_current_assets": 250887000, "total_assets": 3668086000, "short_term_debt": 159108000, "long_term_debt": null, "total_debt": 159108000, "total_liabilities": 3430733000, "total_equity": 237353000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1553692000 }, "cash_flow": { "operating_cash_flow": 5934000, "capital_expenditure": 28848000, "free_cash_flow": 34782000, "dividends_paid": 320000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285352, "ticker_id": 2384, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82838000", "ebitda": "112050000", "netIncome": "28535000", "grossProfit": "189902000", "depreciation": "None", "totalRevenue": "689933000", "costOfRevenue": "500031000", "interestIncome": "2108000", "incomeBeforeTax": "38911000", "interestExpense": "43927000", "operatingIncome": "80586000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10376000", "reportedCurrency": "USD", "netInterestIncome": "-34312000", "nonInterestIncome": "None", "operatingExpenses": "109316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29212000", "sellingGeneralAndAdministrative": "90455000", "netIncomeFromContinuingOperations": "-1751000" }, "balance": { "goodwill": "1119259000", "inventory": "None", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "3668086000", "longTermDebt": "None", "shortTermDebt": "159108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "434433000", "reportedCurrency": "None", "retainedEarnings": "149885000", "totalLiabilities": "3430733000", "otherCurrentAssets": "54853000", "totalCurrentAssets": "250887000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7357000", "currentNetReceivables": "100325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417199000", "currentAccountsPayable": "156220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988183000", "totalShareholderEquity": "237353000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92720000", "totalCurrentLiabilities": "442835000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2987898000", "cashAndShortTermInvestments": "95709000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "434433000", "cashAndCashEquivalentsAtCarryingValue": "95709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28535000", "profitLoss": "None", "dividendPayout": "320000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5934000", "capitalExpenditures": "28848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4549000", "cashflowFromInvestment": "-34413000", "stockBasedCompensation": "2176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689933000, "cost_of_revenue": 500031000, "gross_profit": 189902000, "research_and_development": null, "selling_general_admin": 90455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82838000, "depreciation_amortisation": 29212000, "ebitda": 112050000, "interest_expense": 43927000, "interest_income": null, "other_non_operating": null, "pretax_income": 38911000, "tax_provision": 10376000, "effective_tax_rate": null, "net_income": 28535000, "net_income_continuing_ops": -1751000, "net_income_to_common": 28535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95709000, "short_term_investments": 7357000, "net_receivables": 100325000, "inventory": null, "other_current_assets": null, "total_current_assets": 250887000, "net_ppe": null, "goodwill": 1119259000, "intangible_assets": 434433000, "goodwill_and_intangibles": 1553692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417199000, "total_assets": 3668086000, "short_term_debt": 159108000, "accounts_payable": 156220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 442835000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2987898000, "total_liabilities": 3430733000, "total_debt": 159108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 149885000, "total_equity": 237353000, "shares_outstanding": 114366089, "operating_cash_flow": 5934000, "stock_based_compensation": 2176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34413000, "dividends_paid": 320000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4549000, "free_cash_flow": 34782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82838000", "ebitda": "112050000", "netIncome": "28535000", "grossProfit": "189902000", "depreciation": "None", "totalRevenue": "689933000", "costOfRevenue": "500031000", "interestIncome": "2108000", "incomeBeforeTax": "38911000", "interestExpense": "43927000", "operatingIncome": "80586000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10376000", "reportedCurrency": "USD", "netInterestIncome": "-34312000", "nonInterestIncome": "None", "operatingExpenses": "109316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29212000", "sellingGeneralAndAdministrative": "90455000", "netIncomeFromContinuingOperations": "-1751000" }, "balance": { "goodwill": "1119259000", "inventory": "None", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "3668086000", "longTermDebt": "None", "shortTermDebt": "159108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "434433000", "reportedCurrency": "None", "retainedEarnings": "149885000", "totalLiabilities": "3430733000", "otherCurrentAssets": "54853000", "totalCurrentAssets": "250887000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7357000", "currentNetReceivables": "100325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417199000", "currentAccountsPayable": "156220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2988183000", "totalShareholderEquity": "237353000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92720000", "totalCurrentLiabilities": "442835000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2987898000", "cashAndShortTermInvestments": "95709000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "434433000", "cashAndCashEquivalentsAtCarryingValue": "95709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28535000", "profitLoss": "None", "dividendPayout": "320000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5934000", "capitalExpenditures": "28848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4549000", "cashflowFromInvestment": "-34413000", "stockBasedCompensation": "2176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29212000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 617996000, "cost_of_revenue": 467025000, "gross_profit": 150971000, "ebit": 50347000, "ebitda": 78810000, "pretax_income": 11819000, "tax_provision": -3008000, "net_income": 14827000, "net_income_to_common": 14827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156147000, "total_current_assets": 283427000, "total_assets": 3653262000, "short_term_debt": 148394000, "long_term_debt": 1237738000, "total_debt": 1386132000, "total_liabilities": 3146382000, "total_equity": 506880000, "shares_outstanding": 114366089, "goodwill_and_intangibles": 1549592000 }, "cash_flow": { "operating_cash_flow": -4224000, "capital_expenditure": 39271000, "free_cash_flow": 35047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285353, "ticker_id": 2384, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50347000", "ebitda": "78810000", "netIncome": "14827000", "grossProfit": "150971000", "depreciation": "None", "totalRevenue": "617996000", "costOfRevenue": "467025000", "interestIncome": "2020000", "incomeBeforeTax": "11819000", "interestExpense": "38528000", "operatingIncome": "48659000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3008000", "reportedCurrency": "USD", "netInterestIncome": "-36508000", "nonInterestIncome": "None", "operatingExpenses": "102312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28463000", "sellingGeneralAndAdministrative": "67370000", "netIncomeFromContinuingOperations": "14827000" }, "balance": { "goodwill": "1110591000", "inventory": "27084000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "3653262000", "longTermDebt": "1237738000", "shortTermDebt": "148394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439001000", "reportedCurrency": "USD", "retainedEarnings": "123101000", "totalLiabilities": "3146382000", "otherCurrentAssets": "32108000", "totalCurrentAssets": "283427000", "currentLongTermDebt": "13596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3369835000", "currentAccountsPayable": "50593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2692935000", "totalShareholderEquity": "506880000", "capitalLeaseObligations": "1441601000", "otherCurrentLiabilities": "155256000", "totalCurrentLiabilities": "426547000", "otherNonCurrentLiabilities": "35764000", "totalNonCurrentLiabilities": "2719835000", "cashAndShortTermInvestments": "156147000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "439001000", "cashAndCashEquivalentsAtCarryingValue": "156147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4224000", "capitalExpenditures": "39271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7151000", "cashflowFromInvestment": "-21118000", "stockBasedCompensation": "-1316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617996000, "cost_of_revenue": 467025000, "gross_profit": 150971000, "research_and_development": null, "selling_general_admin": 67370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50347000, "depreciation_amortisation": 28463000, "ebitda": 78810000, "interest_expense": 38528000, "interest_income": null, "other_non_operating": null, "pretax_income": 11819000, "tax_provision": -3008000, "effective_tax_rate": null, "net_income": 14827000, "net_income_continuing_ops": 14827000, "net_income_to_common": 14827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156147000, "short_term_investments": null, "net_receivables": 95172000, "inventory": 27084000, "other_current_assets": null, "total_current_assets": 283427000, "net_ppe": null, "goodwill": 1110591000, "intangible_assets": 439001000, "goodwill_and_intangibles": 1549592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3369835000, "total_assets": 3653262000, "short_term_debt": 148394000, "accounts_payable": 50593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426547000, "long_term_debt": 1237738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2719835000, "total_liabilities": 3146382000, "total_debt": 1386132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123101000, "total_equity": 506880000, "shares_outstanding": 114366089, "operating_cash_flow": -4224000, "stock_based_compensation": -1316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7151000, "free_cash_flow": 35047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50347000", "ebitda": "78810000", "netIncome": "14827000", "grossProfit": "150971000", "depreciation": "None", "totalRevenue": "617996000", "costOfRevenue": "467025000", "interestIncome": "2020000", "incomeBeforeTax": "11819000", "interestExpense": "38528000", "operatingIncome": "48659000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3008000", "reportedCurrency": "USD", "netInterestIncome": "-36508000", "nonInterestIncome": "None", "operatingExpenses": "102312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28463000", "sellingGeneralAndAdministrative": "67370000", "netIncomeFromContinuingOperations": "14827000" }, "balance": { "goodwill": "1110591000", "inventory": "27084000", "commonStock": "904000", "currentDebt": "None", "investments": "None", "totalAssets": "3653262000", "longTermDebt": "1237738000", "shortTermDebt": "148394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439001000", "reportedCurrency": "USD", "retainedEarnings": "123101000", "totalLiabilities": "3146382000", "otherCurrentAssets": "32108000", "totalCurrentAssets": "283427000", "currentLongTermDebt": "13596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3369835000", "currentAccountsPayable": "50593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2692935000", "totalShareholderEquity": "506880000", "capitalLeaseObligations": "1441601000", "otherCurrentLiabilities": "155256000", "totalCurrentLiabilities": "426547000", "otherNonCurrentLiabilities": "35764000", "totalNonCurrentLiabilities": "2719835000", "cashAndShortTermInvestments": "156147000", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "439001000", "cashAndCashEquivalentsAtCarryingValue": "156147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4224000", "capitalExpenditures": "39271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7151000", "cashflowFromInvestment": "-21118000", "stockBasedCompensation": "-1316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28463000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 624468000, "cost_of_revenue": 468422000, "gross_profit": 156046000, "ebit": 59589000, "ebitda": 86658000, "pretax_income": 21138000, "tax_provision": 5102000, "net_income": 16036000, "net_income_to_common": 16036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 114366089, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70621000, "capital_expenditure": 32234000, "free_cash_flow": 102855000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285355, "ticker_id": 2384, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59589000", "ebitda": "86658000", "netIncome": "16036000", "grossProfit": "156046000", "depreciation": "None", "totalRevenue": "624468000", "costOfRevenue": "468422000", "interestIncome": "1581000", "incomeBeforeTax": "21138000", "interestExpense": "38451000", "operatingIncome": "58724000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5102000", "reportedCurrency": "USD", "netInterestIncome": "-36870000", "nonInterestIncome": "None", "operatingExpenses": "97322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27069000", "sellingGeneralAndAdministrative": "68477000", "netIncomeFromContinuingOperations": "16036000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16036000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70621000", "capitalExpenditures": "32234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1497000", "cashflowFromInvestment": "-32575000", "stockBasedCompensation": "3379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624468000, "cost_of_revenue": 468422000, "gross_profit": 156046000, "research_and_development": null, "selling_general_admin": 68477000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59589000, "depreciation_amortisation": 27069000, "ebitda": 86658000, "interest_expense": 38451000, "interest_income": null, "other_non_operating": null, "pretax_income": 21138000, "tax_provision": 5102000, "effective_tax_rate": null, "net_income": 16036000, "net_income_continuing_ops": 16036000, "net_income_to_common": 16036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 114366089, "operating_cash_flow": 70621000, "stock_based_compensation": 3379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32575000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1497000, "free_cash_flow": 102855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59589000", "ebitda": "86658000", "netIncome": "16036000", "grossProfit": "156046000", "depreciation": "None", "totalRevenue": "624468000", "costOfRevenue": "468422000", "interestIncome": "1581000", "incomeBeforeTax": "21138000", "interestExpense": "38451000", "operatingIncome": "58724000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5102000", "reportedCurrency": "USD", "netInterestIncome": "-36870000", "nonInterestIncome": "None", "operatingExpenses": "97322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27069000", "sellingGeneralAndAdministrative": "68477000", "netIncomeFromContinuingOperations": "16036000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16036000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70621000", "capitalExpenditures": "32234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1497000", "cashflowFromInvestment": "-32575000", "stockBasedCompensation": "3379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27069000", "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": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "income_statement": { "revenue": 633859000, "cost_of_revenue": 506188500, "gross_profit": 127670500, "ebit": 24854000, "ebitda": 51610500, "pretax_income": 48484000, "tax_provision": 12636500, "net_income": 35847500, "net_income_to_common": 35847500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 114366089, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 118571500, "capital_expenditure": 28770000, "free_cash_flow": 147341500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285356, "ticker_id": 2384, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:02.497591+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24854000", "ebitda": "51610500", "netIncome": "35847500", "grossProfit": "127670500", "depreciation": "None", "totalRevenue": "633859000", "costOfRevenue": "506188500", "interestIncome": "None", "incomeBeforeTax": "48484000", "interestExpense": "36688000", "operatingIncome": "83951500", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12636500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "43719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506188500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26756500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "118571500", "capitalExpenditures": "28770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63144500", "cashflowFromInvestment": "-31983500", "stockBasedCompensation": "5247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633859000, "cost_of_revenue": 506188500, "gross_profit": 127670500, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24854000, "depreciation_amortisation": 26756500, "ebitda": 51610500, "interest_expense": 36688000, "interest_income": null, "other_non_operating": null, "pretax_income": 48484000, "tax_provision": 12636500, "effective_tax_rate": null, "net_income": 35847500, "net_income_continuing_ops": null, "net_income_to_common": 35847500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 114366089, "operating_cash_flow": 118571500, "stock_based_compensation": 5247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31983500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63144500, "free_cash_flow": 147341500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24854000", "ebitda": "51610500", "netIncome": "35847500", "grossProfit": "127670500", "depreciation": "None", "totalRevenue": "633859000", "costOfRevenue": "506188500", "interestIncome": "None", "incomeBeforeTax": "48484000", "interestExpense": "36688000", "operatingIncome": "83951500", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12636500", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "43719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506188500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26756500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "114366089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "118571500", "capitalExpenditures": "28770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63144500", "cashflowFromInvestment": "-31983500", "stockBasedCompensation": "5247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }