{ "ticker": { "uuid": "75d27d2e-5c7a-4267-a6b8-98f5d79fed41", "symbol": "LFST", "name": "Lifestance Health Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/75d27d2e-5c7a-4267-a6b8-98f5d79fed41/", "api_url": "https://sharemaestro.com/factors/api/tickers/75d27d2e-5c7a-4267-a6b8-98f5d79fed41/" }, "ticker_metadata": { "id": 6915, "uuid": "75d27d2e-5c7a-4267-a6b8-98f5d79fed41", "symbol": "LFST", "name": "Lifestance Health Group Inc", "asset_type": "equity", "market_cap": 2982127000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "LifeStance Health Group, Inc., provides outpatient mental health services to children, adolescents, adults and geriatrics. The company is headquartered in Scottsdale, Arizona.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "75d27d2e-5c7a-4267-a6b8-98f5d79fed41", "symbol": "LFST", "name": "Lifestance Health Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/75d27d2e-5c7a-4267-a6b8-98f5d79fed41/", "api_url": "https://sharemaestro.com/factors/api/tickers/75d27d2e-5c7a-4267-a6b8-98f5d79fed41/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.06, "quality": 0.27, "momentum": 0.74, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 7.41, "market_cap": 2927572440, "pe_ratio": 126.2048, "earnings_yield": 0.0079, "ebitda_to_ev": 0.0326, "shareholder_yield": 0, "roe": 0.0157, "piotroski_f_score": 7, "momentum_12_1": 0.3185, "volatility_252d": 0.5054 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:51.134322+00:00", "batch_id": "" }, "size": { "price_close": 7.41, "market_cap": 2927572440, "market_cap_usd": 2927572440, "enterprise_value": 3042603440, "shares_outstanding": 395084000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 126.2048, "pb_ratio": 1.9815, "ptbv_ratio": 554.8848, "ps_ratio": 1.9585, "pcf_ratio": 16.0545, "pfcf_ratio": 12.3851, "ev_ebitda": 30.7002, "ev_ebit": 67.9274, "ev_sales": 2.0355, "ev_fcf": 12.8717, "earnings_yield": 0.0079, "fcf_yield": 0.0777, "price_to_sales": 1.9585, "price_to_book": 1.9815, "price_to_cashflow": 16.0545, "ebitda_to_ev": 0.0326, "sales_yield": 0.4913 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2987, "operating_margin": 0.03, "net_margin": 0.0155, "ebitda_margin": 0.0663, "fcf_margin": 0.1581, "roe": 0.0157, "roa": 0.0108, "roic": 0.0194, "roc_greenblatt": null, "asset_turnover": 0.6966, "cash_conversion": 10.1901, "accruals_ratio": -0.0742, "sbc_to_revenue": 0.0477, "piotroski_f_score": 7, "altman_z_score": 2.9399, "earnings_stability_5y": 7.5451, "revenue_stability_5y": 0.5342, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2081, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4525, "net_debt_to_ebitda": 1.1607, "debt_to_assets": 0.1444, "interest_coverage": 4.3144, "current_ratio": 1.4846, "quick_ratio": 1.4846, "net_debt": 115031000, "local_beta": 0.0001, "volatility_252d": 0.5054, "volatility_60d": 0.9382, "max_drawdown_12m": -0.2795, "risk_adjusted_momentum": 0.6302 }, "growth": { "revenue_growth_1y": 0.1646, "revenue_growth_3y_cagr": 0.1833, "revenue_growth_5y_cagr": 0.3044, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5797, "book_value_growth_1y": 0.0194, "revenue_growth": 0.1646, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0377, "price_return_3m": 0.0693, "price_return_6m": 0.1435, "price_return_9m": 0.3799, "price_return_12m": 0.2688, "price_return_12m_ex1m": 0.3185, "momentum_6m": 0.1435, "momentum_12m": 0.2688, "momentum_12_1": 0.3185, "distance_from_52w_high": -0.0389, "distance_from_52w_low": 0.9551, "relative_strength": 0.1109 }, "raw_ttm": { "revenue_ttm": 1494791000, "gross_profit_ttm": 446482000, "ebit_ttm": 44792000, "ebitda_ttm": 99107000, "net_income_ttm": 23197000, "eps_diluted_ttm": 0.0587, "operating_cash_flow_ttm": 182352000, "capital_expenditure_ttm": 54027000, "fcf_ttm": 236379000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10382000, "cash_and_equivalents": 194797000, "total_current_assets": 355911000, "total_current_liabilities": 239732000, "net_ppe": null, "total_assets": 2145882000, "total_debt": 309828000, "total_equity": 1477416000, "net_working_capital": -31249000, "book_value_per_share": 3.7395, "retained_earnings": -794383000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5276000, "tangible_book_per_share": 0.0134 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 95, "rank_pb": 49, "rank_ptbv": 100, "rank_ps": 47, "rank_pcf": 68, "rank_ev_ebitda": 87, "rank_ev_ebit": 94, "rank_earnings_yield": 95, "rank_fcf_yield": 51, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 71, "rank_fcf_margin": 57, "rank_piotroski": 23, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 42 }, "composites": { "value_composite": 94, "quality_composite": 73, "momentum_composite": 26, "growth_composite": 24, "yield_composite": 98, "svqf_composite": 98, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.1273, "os_score": 0.1, "value_percentile": 0.06, "quality_percentile": 0.27, "momentum_percentile": 0.74, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 93, "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": 1794, "ticker_id": 6915, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:51.134322+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.41, "market_cap": 2927572440, "market_cap_usd": 2927572440, "enterprise_value": 3042603440, "shares_outstanding": 395084000, "fx_rate_to_usd": null, "pe_ratio": 126.20478683, "pb_ratio": 1.98154916, "ptbv_ratio": 554.88484458, "ps_ratio": 1.95851623, "pcf_ratio": 16.05451237, "pfcf_ratio": 12.38507837, "ev_ebitda": 30.70018707, "ev_ebit": 67.92738525, "ev_sales": 2.0354708, "ev_fcf": 12.87171635, "earnings_yield": 0.00792363, "fcf_yield": 0.07768972, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29869192, "operating_margin": 0.02996539, "net_margin": 0.01551856, "ebitda_margin": 0.06630158, "fcf_margin": 0.15813515, "roe": 0.01570106, "roa": 0.01081001, "roic": 0.0194231, "roc_greenblatt": null, "asset_turnover": 0.69658583, "cash_conversion": 10.19006768, "accruals_ratio": -0.07416764, "sbc_to_revenue": 0.04771102, "debt_to_equity": 0.45245618, "net_debt_to_ebitda": 1.16067483, "debt_to_assets": 0.14438259, "interest_coverage": 4.31439029, "current_ratio": 1.48462033, "quick_ratio": 1.48462033, "net_debt": 115031000, "revenue_growth_1y": 0.16461824, "revenue_growth_3y_cagr": 0.18334106, "revenue_growth_5y_cagr": 0.30437098, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57969339, "book_value_growth_1y": 0.01943479, "piotroski_f_score": 7, "altman_z_score": 2.93989447, "earnings_stability_5y": 7.545093, "revenue_stability_5y": 0.53415, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03766234, "price_return_3m": 0.06926407, "price_return_6m": 0.14351852, "price_return_9m": 0.37988827, "price_return_12m": 0.26883562, "price_return_12m_ex1m": 0.31849315, "distance_from_52w_high": -0.03891051, "distance_from_52w_low": 0.95514512, "relative_strength": 0.11089457, "local_beta": 0.0001, "volatility_252d": 0.505392, "volatility_60d": 0.938226, "max_drawdown_12m": -0.27946768, "revenue_ttm": 1494791000, "gross_profit_ttm": 446482000, "ebit_ttm": 44792000, "ebitda_ttm": 99107000, "net_income_ttm": 23197000, "eps_diluted_ttm": 0.0587141, "operating_cash_flow_ttm": 182352000, "capital_expenditure_ttm": 54027000, "fcf_ttm": 236379000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10382000, "cash_and_equivalents": 194797000, "total_current_assets": 355911000, "total_current_liabilities": 239732000, "net_ppe": null, "total_assets": 2145882000, "total_debt": 309828000, "total_equity": 1477416000, "net_working_capital": -31249000, "book_value_per_share": 3.73949844, "retained_earnings": -794383000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5276000, "tangible_book_per_share": 0.01335412, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 95, "rank_pb": 49, "rank_ptbv": 100, "rank_ps": 47, "rank_pcf": 68, "rank_ev_ebitda": 87, "rank_ev_ebit": 94, "rank_earnings_yield": 95, "rank_fcf_yield": 51, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 71, "rank_fcf_margin": 57, "rank_piotroski": 23, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 42, "value_composite": 94, "quality_composite": 73, "momentum_composite": 26, "growth_composite": 24, "yield_composite": 98, "svqf_composite": 98, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 93, "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": 7.41, "os": 0.1, "value": 0.06, "quality": 0.27, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 126.2048, "earnings_yield": 0.0079, "shareholder_yield": 0, "roe": 0.0157, "momentum_12_1": 0.3185, "complete_fields": { "id": 1794, "ticker_id": 6915, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:51.134322+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.41, "market_cap": 2927572440, "market_cap_usd": 2927572440, "enterprise_value": 3042603440, "shares_outstanding": 395084000, "fx_rate_to_usd": null, "pe_ratio": 126.20478683, "pb_ratio": 1.98154916, "ptbv_ratio": 554.88484458, "ps_ratio": 1.95851623, "pcf_ratio": 16.05451237, "pfcf_ratio": 12.38507837, "ev_ebitda": 30.70018707, "ev_ebit": 67.92738525, "ev_sales": 2.0354708, "ev_fcf": 12.87171635, "earnings_yield": 0.00792363, "fcf_yield": 0.07768972, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.29869192, "operating_margin": 0.02996539, "net_margin": 0.01551856, "ebitda_margin": 0.06630158, "fcf_margin": 0.15813515, "roe": 0.01570106, "roa": 0.01081001, "roic": 0.0194231, "roc_greenblatt": null, "asset_turnover": 0.69658583, "cash_conversion": 10.19006768, "accruals_ratio": -0.07416764, "sbc_to_revenue": 0.04771102, "debt_to_equity": 0.45245618, "net_debt_to_ebitda": 1.16067483, "debt_to_assets": 0.14438259, "interest_coverage": 4.31439029, "current_ratio": 1.48462033, "quick_ratio": 1.48462033, "net_debt": 115031000, "revenue_growth_1y": 0.16461824, "revenue_growth_3y_cagr": 0.18334106, "revenue_growth_5y_cagr": 0.30437098, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57969339, "book_value_growth_1y": 0.01943479, "piotroski_f_score": 7, "altman_z_score": 2.93989447, "earnings_stability_5y": 7.545093, "revenue_stability_5y": 0.53415, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03766234, "price_return_3m": 0.06926407, "price_return_6m": 0.14351852, "price_return_9m": 0.37988827, "price_return_12m": 0.26883562, "price_return_12m_ex1m": 0.31849315, "distance_from_52w_high": -0.03891051, "distance_from_52w_low": 0.95514512, "relative_strength": 0.11089457, "local_beta": 0.0001, "volatility_252d": 0.505392, "volatility_60d": 0.938226, "max_drawdown_12m": -0.27946768, "revenue_ttm": 1494791000, "gross_profit_ttm": 446482000, "ebit_ttm": 44792000, "ebitda_ttm": 99107000, "net_income_ttm": 23197000, "eps_diluted_ttm": 0.0587141, "operating_cash_flow_ttm": 182352000, "capital_expenditure_ttm": 54027000, "fcf_ttm": 236379000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10382000, "cash_and_equivalents": 194797000, "total_current_assets": 355911000, "total_current_liabilities": 239732000, "net_ppe": null, "total_assets": 2145882000, "total_debt": 309828000, "total_equity": 1477416000, "net_working_capital": -31249000, "book_value_per_share": 3.73949844, "retained_earnings": -794383000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5276000, "tangible_book_per_share": 0.01335412, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 95, "rank_pb": 49, "rank_ptbv": 100, "rank_ps": 47, "rank_pcf": 68, "rank_ev_ebitda": 87, "rank_ev_ebit": 94, "rank_earnings_yield": 95, "rank_fcf_yield": 51, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 71, "rank_fcf_margin": 57, "rank_piotroski": 23, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 42, "value_composite": 94, "quality_composite": 73, "momentum_composite": 26, "growth_composite": 24, "yield_composite": 98, "svqf_composite": 98, "vc1_composite": 88, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 1424285000, "cost_of_revenue": 1017939000, "gross_profit": 406346000, "ebit": 24025000, "ebitda": 78778000, "pretax_income": 12363000, "tax_provision": 2700000, "net_income": 9663000, "net_income_to_common": 9663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248642000, "total_current_assets": 416200000, "total_assets": 2203933000, "short_term_debt": 45544000, "long_term_debt": 265927000, "total_debt": 311471000, "total_liabilities": 682918000, "total_equity": 1521015000, "shares_outstanding": 391136000, "goodwill_and_intangibles": 1471011000 }, "cash_flow": { "operating_cash_flow": 146151000, "capital_expenditure": 36125000, "free_cash_flow": 182276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110266, "ticker_id": 6915, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24025000", "ebitda": "78778000", "netIncome": "9663000", "grossProfit": "406346000", "depreciation": "None", "totalRevenue": "1424285000", "costOfRevenue": "1017939000", "interestIncome": "None", "incomeBeforeTax": "12363000", "interestExpense": "11662000", "operatingIncome": "25706000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-11662000", "nonInterestIncome": "None", "operatingExpenses": "380640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54753000", "sellingGeneralAndAdministrative": "382198000", "netIncomeFromContinuingOperations": "9663000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3883000", "currentDebt": "None", "investments": "None", "totalAssets": "2203933000", "longTermDebt": "265927000", "shortTermDebt": "45544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "177665000", "reportedCurrency": "USD", "retainedEarnings": "-808626000", "totalLiabilities": "682918000", "otherCurrentAssets": "71848000", "totalCurrentAssets": "416200000", "currentLongTermDebt": "14500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787733000", "currentAccountsPayable": "6122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194097000", "totalShareholderEquity": "1521015000", "capitalLeaseObligations": "194097000", "otherCurrentLiabilities": "200296000", "totalCurrentLiabilities": "251962000", "otherNonCurrentLiabilities": "68000", "totalNonCurrentLiabilities": "430956000", "cashAndShortTermInvestments": "248642000", "commonStockSharesOutstanding": "391136000", "intangibleAssetsExcludingGoodwill": "177665000", "cashAndCashEquivalentsAtCarryingValue": "248642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146151000", "capitalExpenditures": "36125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15955000", "cashflowFromInvestment": "-36125000", "stockBasedCompensation": "74701000", "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": "54753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1424285000, "cost_of_revenue": 1017939000, "gross_profit": 406346000, "research_and_development": null, "selling_general_admin": 382198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24025000, "depreciation_amortisation": 54753000, "ebitda": 78778000, "interest_expense": 11662000, "interest_income": null, "other_non_operating": null, "pretax_income": 12363000, "tax_provision": 2700000, "effective_tax_rate": null, "net_income": 9663000, "net_income_continuing_ops": 9663000, "net_income_to_common": 9663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248642000, "short_term_investments": null, "net_receivables": 95710000, "inventory": null, "other_current_assets": null, "total_current_assets": 416200000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 177665000, "goodwill_and_intangibles": 1471011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1787733000, "total_assets": 2203933000, "short_term_debt": 45544000, "accounts_payable": 6122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251962000, "long_term_debt": 265927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430956000, "total_liabilities": 682918000, "total_debt": 311471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -808626000, "total_equity": 1521015000, "shares_outstanding": 391136000, "operating_cash_flow": 146151000, "stock_based_compensation": 74701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36125000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15955000, "free_cash_flow": 182276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24025000", "ebitda": "78778000", "netIncome": "9663000", "grossProfit": "406346000", "depreciation": "None", "totalRevenue": "1424285000", "costOfRevenue": "1017939000", "interestIncome": "None", "incomeBeforeTax": "12363000", "interestExpense": "11662000", "operatingIncome": "25706000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-11662000", "nonInterestIncome": "None", "operatingExpenses": "380640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1017939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54753000", "sellingGeneralAndAdministrative": "382198000", "netIncomeFromContinuingOperations": "9663000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3883000", "currentDebt": "None", "investments": "None", "totalAssets": "2203933000", "longTermDebt": "265927000", "shortTermDebt": "45544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "177665000", "reportedCurrency": "USD", "retainedEarnings": "-808626000", "totalLiabilities": "682918000", "otherCurrentAssets": "71848000", "totalCurrentAssets": "416200000", "currentLongTermDebt": "14500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787733000", "currentAccountsPayable": "6122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194097000", "totalShareholderEquity": "1521015000", "capitalLeaseObligations": "194097000", "otherCurrentLiabilities": "200296000", "totalCurrentLiabilities": "251962000", "otherNonCurrentLiabilities": "68000", "totalNonCurrentLiabilities": "430956000", "cashAndShortTermInvestments": "248642000", "commonStockSharesOutstanding": "391136000", "intangibleAssetsExcludingGoodwill": "177665000", "cashAndCashEquivalentsAtCarryingValue": "248642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146151000", "capitalExpenditures": "36125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15955000", "cashflowFromInvestment": "-36125000", "stockBasedCompensation": "74701000", "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": "54753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 1250970000, "cost_of_revenue": 848571000, "gross_profit": 402399000, "ebit": -31078000, "ebitda": 39872000, "pretax_income": -57613000, "tax_provision": -170000, "net_income": -57443000, "net_income_to_common": -57443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154571000, "total_current_assets": 312510000, "total_assets": 2118298000, "short_term_debt": 56699000, "long_term_debt": 279790000, "total_debt": 336489000, "total_liabilities": 672013000, "total_equity": 1446285000, "shares_outstanding": 379147000, "goodwill_and_intangibles": 1484145000 }, "cash_flow": { "operating_cash_flow": 107260000, "capital_expenditure": 21566000, "free_cash_flow": 128826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110271, "ticker_id": 6915, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31078000", "ebitda": "39872000", "netIncome": "-57443000", "grossProfit": "402399000", "depreciation": "None", "totalRevenue": "1250970000", "costOfRevenue": "848571000", "interestIncome": "None", "incomeBeforeTax": "-57613000", "interestExpense": "26535000", "operatingIncome": "-31613000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-170000", "reportedCurrency": "USD", "netInterestIncome": "-26535000", "nonInterestIncome": "None", "operatingExpenses": "434012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "848571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70950000", "sellingGeneralAndAdministrative": "363062000", "netIncomeFromContinuingOperations": "-57443000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3827000", "currentDebt": "None", "investments": "None", "totalAssets": "2118298000", "longTermDebt": "279790000", "shortTermDebt": "56699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "190799000", "reportedCurrency": "USD", "retainedEarnings": "-818289000", "totalLiabilities": "672013000", "otherCurrentAssets": "25914000", "totalCurrentAssets": "312510000", "currentLongTermDebt": "7250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805788000", "currentAccountsPayable": "7242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485188000", "totalShareholderEquity": "1446285000", "capitalLeaseObligations": "198148000", "otherCurrentLiabilities": "164945000", "totalCurrentLiabilities": "228886000", "otherNonCurrentLiabilities": "309000", "totalNonCurrentLiabilities": "443127000", "cashAndShortTermInvestments": "154571000", "commonStockSharesOutstanding": "379147000", "intangibleAssetsExcludingGoodwill": "190799000", "cashAndCashEquivalentsAtCarryingValue": "154571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107260000", "capitalExpenditures": "21566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9947000", "cashflowFromInvestment": "-21566000", "stockBasedCompensation": "76172000", "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": "70950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1250970000, "cost_of_revenue": 848571000, "gross_profit": 402399000, "research_and_development": null, "selling_general_admin": 363062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31078000, "depreciation_amortisation": 70950000, "ebitda": 39872000, "interest_expense": 26535000, "interest_income": null, "other_non_operating": null, "pretax_income": -57613000, "tax_provision": -170000, "effective_tax_rate": null, "net_income": -57443000, "net_income_continuing_ops": -57443000, "net_income_to_common": -57443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154571000, "short_term_investments": null, "net_receivables": 132025000, "inventory": null, "other_current_assets": null, "total_current_assets": 312510000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 190799000, "goodwill_and_intangibles": 1484145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1805788000, "total_assets": 2118298000, "short_term_debt": 56699000, "accounts_payable": 7242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228886000, "long_term_debt": 279790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443127000, "total_liabilities": 672013000, "total_debt": 336489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -818289000, "total_equity": 1446285000, "shares_outstanding": 379147000, "operating_cash_flow": 107260000, "stock_based_compensation": 76172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9947000, "free_cash_flow": 128826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31078000", "ebitda": "39872000", "netIncome": "-57443000", "grossProfit": "402399000", "depreciation": "None", "totalRevenue": "1250970000", "costOfRevenue": "848571000", "interestIncome": "None", "incomeBeforeTax": "-57613000", "interestExpense": "26535000", "operatingIncome": "-31613000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-170000", "reportedCurrency": "USD", "netInterestIncome": "-26535000", "nonInterestIncome": "None", "operatingExpenses": "434012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "848571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70950000", "sellingGeneralAndAdministrative": "363062000", "netIncomeFromContinuingOperations": "-57443000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3827000", "currentDebt": "None", "investments": "None", "totalAssets": "2118298000", "longTermDebt": "279790000", "shortTermDebt": "56699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "190799000", "reportedCurrency": "USD", "retainedEarnings": "-818289000", "totalLiabilities": "672013000", "otherCurrentAssets": "25914000", "totalCurrentAssets": "312510000", "currentLongTermDebt": "7250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805788000", "currentAccountsPayable": "7242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485188000", "totalShareholderEquity": "1446285000", "capitalLeaseObligations": "198148000", "otherCurrentLiabilities": "164945000", "totalCurrentLiabilities": "228886000", "otherNonCurrentLiabilities": "309000", "totalNonCurrentLiabilities": "443127000", "cashAndShortTermInvestments": "154571000", "commonStockSharesOutstanding": "379147000", "intangibleAssetsExcludingGoodwill": "190799000", "cashAndCashEquivalentsAtCarryingValue": "154571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107260000", "capitalExpenditures": "21566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9947000", "cashflowFromInvestment": "-21566000", "stockBasedCompensation": "76172000", "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": "70950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 1055665000, "cost_of_revenue": 753569000, "gross_profit": 302096000, "ebit": -185363000, "ebitda": -104926000, "pretax_income": -206583000, "tax_provision": -20321000, "net_income": -186262000, "net_income_to_common": -186262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78824000, "total_current_assets": 225731000, "total_assets": 2109969000, "short_term_debt": 49400000, "long_term_debt": 280285000, "total_debt": 329685000, "total_liabilities": 681039000, "total_equity": 1428930000, "shares_outstanding": 367457000, "goodwill_and_intangibles": 1514418000 }, "cash_flow": { "operating_cash_flow": -16884000, "capital_expenditure": 40520000, "free_cash_flow": 23636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110276, "ticker_id": 6915, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-185363000", "ebitda": "-104926000", "netIncome": "-186262000", "grossProfit": "302096000", "depreciation": "None", "totalRevenue": "1055665000", "costOfRevenue": "753569000", "interestIncome": "None", "incomeBeforeTax": "-206583000", "interestExpense": "21220000", "operatingIncome": "-189134000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20321000", "reportedCurrency": "USD", "netInterestIncome": "-20853000", "nonInterestIncome": "None", "operatingExpenses": "491230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "753569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80437000", "sellingGeneralAndAdministrative": "410793000", "netIncomeFromContinuingOperations": "-187959000" }, "balance": { "goodwill": "1293346000", "inventory": "1", "commonStock": "3789000", "currentDebt": "None", "investments": "None", "totalAssets": "2109969000", "longTermDebt": "280285000", "shortTermDebt": "49400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221072000", "reportedCurrency": "USD", "retainedEarnings": "-760846000", "totalLiabilities": "681039000", "otherCurrentAssets": "21267000", "totalCurrentAssets": "225731000", "currentLongTermDebt": "2925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1884238000", "currentAccountsPayable": "23209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "511042000", "totalShareholderEquity": "1428930000", "capitalLeaseObligations": "227832000", "otherCurrentLiabilities": "130264000", "totalCurrentLiabilities": "202873000", "otherNonCurrentLiabilities": "952000", "totalNonCurrentLiabilities": "478166000", "cashAndShortTermInvestments": "78824000", "commonStockSharesOutstanding": "367457000", "intangibleAssetsExcludingGoodwill": "221072000", "cashAndCashEquivalentsAtCarryingValue": "78824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16884000", "capitalExpenditures": "40520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47427000", "cashflowFromInvestment": "-60340000", "stockBasedCompensation": "99388000", "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": "80437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1055665000, "cost_of_revenue": 753569000, "gross_profit": 302096000, "research_and_development": null, "selling_general_admin": 410793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -185363000, "depreciation_amortisation": 80437000, "ebitda": -104926000, "interest_expense": 21220000, "interest_income": null, "other_non_operating": null, "pretax_income": -206583000, "tax_provision": -20321000, "effective_tax_rate": null, "net_income": -186262000, "net_income_continuing_ops": -187959000, "net_income_to_common": -186262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78824000, "short_term_investments": null, "net_receivables": 125640000, "inventory": 1, "other_current_assets": null, "total_current_assets": 225731000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 221072000, "goodwill_and_intangibles": 1514418000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1884238000, "total_assets": 2109969000, "short_term_debt": 49400000, "accounts_payable": 23209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202873000, "long_term_debt": 280285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 478166000, "total_liabilities": 681039000, "total_debt": 329685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -760846000, "total_equity": 1428930000, "shares_outstanding": 367457000, "operating_cash_flow": -16884000, "stock_based_compensation": 99388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47427000, "free_cash_flow": 23636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-185363000", "ebitda": "-104926000", "netIncome": "-186262000", "grossProfit": "302096000", "depreciation": "None", "totalRevenue": "1055665000", "costOfRevenue": "753569000", "interestIncome": "None", "incomeBeforeTax": "-206583000", "interestExpense": "21220000", "operatingIncome": "-189134000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20321000", "reportedCurrency": "USD", "netInterestIncome": "-20853000", "nonInterestIncome": "None", "operatingExpenses": "491230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "753569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80437000", "sellingGeneralAndAdministrative": "410793000", "netIncomeFromContinuingOperations": "-187959000" }, "balance": { "goodwill": "1293346000", "inventory": "1", "commonStock": "3789000", "currentDebt": "None", "investments": "None", "totalAssets": "2109969000", "longTermDebt": "280285000", "shortTermDebt": "49400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221072000", "reportedCurrency": "USD", "retainedEarnings": "-760846000", "totalLiabilities": "681039000", "otherCurrentAssets": "21267000", "totalCurrentAssets": "225731000", "currentLongTermDebt": "2925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1884238000", "currentAccountsPayable": "23209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "511042000", "totalShareholderEquity": "1428930000", "capitalLeaseObligations": "227832000", "otherCurrentLiabilities": "130264000", "totalCurrentLiabilities": "202873000", "otherNonCurrentLiabilities": "952000", "totalNonCurrentLiabilities": "478166000", "cashAndShortTermInvestments": "78824000", "commonStockSharesOutstanding": "367457000", "intangibleAssetsExcludingGoodwill": "221072000", "cashAndCashEquivalentsAtCarryingValue": "78824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16884000", "capitalExpenditures": "40520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47427000", "cashflowFromInvestment": "-60340000", "stockBasedCompensation": "99388000", "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": "80437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 859542000, "cost_of_revenue": 622525000, "gross_profit": 237017000, "ebit": -212802000, "ebitda": -143604000, "pretax_income": -232730000, "tax_provision": -17166000, "net_income": -215564000, "net_income_to_common": -215564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108621000, "total_current_assets": 233223000, "total_assets": 2173871000, "short_term_debt": 41169000, "long_term_debt": 225079000, "total_debt": 266248000, "total_liabilities": 655148000, "total_equity": 1518723000, "shares_outstanding": 355278000, "goodwill_and_intangibles": 1536233000 }, "cash_flow": { "operating_cash_flow": 52789000, "capital_expenditure": 79255000, "free_cash_flow": 132044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110281, "ticker_id": 6915, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-212802000", "ebitda": "-143604000", "netIncome": "-215564000", "grossProfit": "237017000", "depreciation": "None", "totalRevenue": "859542000", "costOfRevenue": "622525000", "interestIncome": "None", "incomeBeforeTax": "-232730000", "interestExpense": "19928000", "operatingIncome": "-210174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17166000", "reportedCurrency": "USD", "netInterestIncome": "-19928000", "nonInterestIncome": "None", "operatingExpenses": "447191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2628000", "costofGoodsAndServicesSold": "622525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69198000", "sellingGeneralAndAdministrative": "377993000", "netIncomeFromContinuingOperations": "-215564000" }, "balance": { "goodwill": "1272939000", "inventory": "None", "commonStock": "3761000", "currentDebt": "None", "investments": "None", "totalAssets": "2173871000", "longTermDebt": "225079000", "shortTermDebt": "41169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "263294000", "reportedCurrency": "USD", "retainedEarnings": "-572636000", "totalLiabilities": "655148000", "otherCurrentAssets": "23094000", "totalCurrentAssets": "233223000", "currentLongTermDebt": "2345000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1940648000", "currentAccountsPayable": "24370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194189000", "shortLongTermDebtTotal": "478834000", "totalShareholderEquity": "1518723000", "capitalLeaseObligations": "251410000", "otherCurrentLiabilities": "110460000", "totalCurrentLiabilities": "175999000", "otherNonCurrentLiabilities": "215369000", "totalNonCurrentLiabilities": "479149000", "cashAndShortTermInvestments": "108621000", "commonStockSharesOutstanding": "355278000", "intangibleAssetsExcludingGoodwill": "263294000", "cashAndCashEquivalentsAtCarryingValue": "108621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52789000", "capitalExpenditures": "79255000", "changeInReceivables": "-21663000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47264000", "cashflowFromInvestment": "-139461000", "stockBasedCompensation": "187430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-904000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859542000, "cost_of_revenue": 622525000, "gross_profit": 237017000, "research_and_development": null, "selling_general_admin": 377993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -212802000, "depreciation_amortisation": 69198000, "ebitda": -143604000, "interest_expense": 19928000, "interest_income": null, "other_non_operating": null, "pretax_income": -232730000, "tax_provision": -17166000, "effective_tax_rate": null, "net_income": -215564000, "net_income_continuing_ops": -215564000, "net_income_to_common": -215564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108621000, "short_term_investments": null, "net_receivables": 101508000, "inventory": null, "other_current_assets": null, "total_current_assets": 233223000, "net_ppe": null, "goodwill": 1272939000, "intangible_assets": 263294000, "goodwill_and_intangibles": 1536233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1940648000, "total_assets": 2173871000, "short_term_debt": 41169000, "accounts_payable": 24370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175999000, "long_term_debt": 225079000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 479149000, "total_liabilities": 655148000, "total_debt": 266248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572636000, "total_equity": 1518723000, "shares_outstanding": 355278000, "operating_cash_flow": 52789000, "stock_based_compensation": 187430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47264000, "free_cash_flow": 132044000, "net_change_in_cash": -39408000 }, "raw_data": { "income": { "ebit": "-212802000", "ebitda": "-143604000", "netIncome": "-215564000", "grossProfit": "237017000", "depreciation": "None", "totalRevenue": "859542000", "costOfRevenue": "622525000", "interestIncome": "None", "incomeBeforeTax": "-232730000", "interestExpense": "19928000", "operatingIncome": "-210174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17166000", "reportedCurrency": "USD", "netInterestIncome": "-19928000", "nonInterestIncome": "None", "operatingExpenses": "447191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2628000", "costofGoodsAndServicesSold": "622525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69198000", "sellingGeneralAndAdministrative": "377993000", "netIncomeFromContinuingOperations": "-215564000" }, "balance": { "goodwill": "1272939000", "inventory": "None", "commonStock": "3761000", "currentDebt": "None", "investments": "None", "totalAssets": "2173871000", "longTermDebt": "225079000", "shortTermDebt": "41169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "263294000", "reportedCurrency": "USD", "retainedEarnings": "-572636000", "totalLiabilities": "655148000", "otherCurrentAssets": "23094000", "totalCurrentAssets": "233223000", "currentLongTermDebt": "2345000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1940648000", "currentAccountsPayable": "24370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194189000", "shortLongTermDebtTotal": "478834000", "totalShareholderEquity": "1518723000", "capitalLeaseObligations": "251410000", "otherCurrentLiabilities": "110460000", "totalCurrentLiabilities": "175999000", "otherNonCurrentLiabilities": "215369000", "totalNonCurrentLiabilities": "479149000", "cashAndShortTermInvestments": "108621000", "commonStockSharesOutstanding": "355278000", "intangibleAssetsExcludingGoodwill": "263294000", "cashAndCashEquivalentsAtCarryingValue": "108621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52789000", "capitalExpenditures": "79255000", "changeInReceivables": "-21663000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47264000", "cashflowFromInvestment": "-139461000", "stockBasedCompensation": "187430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-904000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 667511000, "cost_of_revenue": 466003000, "gross_profit": 201508000, "ebit": -294194000, "ebitda": -240058000, "pretax_income": -333105000, "tax_provision": -25908000, "net_income": -307197000, "net_income_to_common": -307197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148029000, "total_current_assets": 266520000, "total_assets": 1927109000, "short_term_debt": 1323000, "long_term_debt": 157416000, "total_debt": 158739000, "total_liabilities": 382081000, "total_equity": 1545028000, "shares_outstanding": 327523000, "goodwill_and_intangibles": 1504899000 }, "cash_flow": { "operating_cash_flow": 9420000, "capital_expenditure": 94492000, "free_cash_flow": 103912000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110286, "ticker_id": 6915, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-294194000", "ebitda": "-240058000", "netIncome": "-307197000", "grossProfit": "201508000", "depreciation": "None", "totalRevenue": "667511000", "costOfRevenue": "466003000", "interestIncome": "None", "incomeBeforeTax": "-333105000", "interestExpense": "38911000", "operatingIncome": "-286353000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-25908000", "reportedCurrency": "USD", "netInterestIncome": "-38911000", "nonInterestIncome": "None", "operatingExpenses": "487861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7841000", "costofGoodsAndServicesSold": "466003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54136000", "sellingGeneralAndAdministrative": "433725000", "netIncomeFromContinuingOperations": "-307197000" }, "balance": { "goodwill": "1204544000", "inventory": "38071000", "commonStock": "3743000", "currentDebt": "None", "investments": "None", "totalAssets": "1927109000", "longTermDebt": "157416000", "shortTermDebt": "1323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "300355000", "reportedCurrency": "USD", "retainedEarnings": "-357072000", "totalLiabilities": "382081000", "otherCurrentAssets": "4342000", "totalCurrentAssets": "266520000", "currentLongTermDebt": "1323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1660589000", "currentAccountsPayable": "14152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152242000", "shortLongTermDebtTotal": "158739000", "totalShareholderEquity": "1545028000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "16088000", "totalCurrentLiabilities": "116752000", "otherNonCurrentLiabilities": "53632000", "totalNonCurrentLiabilities": "265329000", "cashAndShortTermInvestments": "148029000", "commonStockSharesOutstanding": "327523000", "intangibleAssetsExcludingGoodwill": "300355000", "cashAndCashEquivalentsAtCarryingValue": "148029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9420000", "capitalExpenditures": "94492000", "changeInReceivables": "-24213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "313856000", "cashflowFromInvestment": "-194076000", "stockBasedCompensation": "259439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "129200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "549905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667511000, "cost_of_revenue": 466003000, "gross_profit": 201508000, "research_and_development": null, "selling_general_admin": 433725000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -294194000, "depreciation_amortisation": 54136000, "ebitda": -240058000, "interest_expense": 38911000, "interest_income": null, "other_non_operating": null, "pretax_income": -333105000, "tax_provision": -25908000, "effective_tax_rate": null, "net_income": -307197000, "net_income_continuing_ops": -307197000, "net_income_to_common": -307197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148029000, "short_term_investments": null, "net_receivables": 76078000, "inventory": 38071000, "other_current_assets": null, "total_current_assets": 266520000, "net_ppe": null, "goodwill": 1204544000, "intangible_assets": 300355000, "goodwill_and_intangibles": 1504899000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1660589000, "total_assets": 1927109000, "short_term_debt": 1323000, "accounts_payable": 14152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116752000, "long_term_debt": 157416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265329000, "total_liabilities": 382081000, "total_debt": 158739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357072000, "total_equity": 1545028000, "shares_outstanding": 327523000, "operating_cash_flow": 9420000, "stock_based_compensation": 259439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 313856000, "free_cash_flow": 103912000, "net_change_in_cash": 129200000 }, "raw_data": { "income": { "ebit": "-294194000", "ebitda": "-240058000", "netIncome": "-307197000", "grossProfit": "201508000", "depreciation": "None", "totalRevenue": "667511000", "costOfRevenue": "466003000", "interestIncome": "None", "incomeBeforeTax": "-333105000", "interestExpense": "38911000", "operatingIncome": "-286353000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-25908000", "reportedCurrency": "USD", "netInterestIncome": "-38911000", "nonInterestIncome": "None", "operatingExpenses": "487861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7841000", "costofGoodsAndServicesSold": "466003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54136000", "sellingGeneralAndAdministrative": "433725000", "netIncomeFromContinuingOperations": "-307197000" }, "balance": { "goodwill": "1204544000", "inventory": "38071000", "commonStock": "3743000", "currentDebt": "None", "investments": "None", "totalAssets": "1927109000", "longTermDebt": "157416000", "shortTermDebt": "1323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "300355000", "reportedCurrency": "USD", "retainedEarnings": "-357072000", "totalLiabilities": "382081000", "otherCurrentAssets": "4342000", "totalCurrentAssets": "266520000", "currentLongTermDebt": "1323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1660589000", "currentAccountsPayable": "14152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "152242000", "shortLongTermDebtTotal": "158739000", "totalShareholderEquity": "1545028000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "16088000", "totalCurrentLiabilities": "116752000", "otherNonCurrentLiabilities": "53632000", "totalNonCurrentLiabilities": "265329000", "cashAndShortTermInvestments": "148029000", "commonStockSharesOutstanding": "327523000", "intangibleAssetsExcludingGoodwill": "300355000", "cashAndCashEquivalentsAtCarryingValue": "148029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9420000", "capitalExpenditures": "94492000", "changeInReceivables": "-24213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "313856000", "cashflowFromInvestment": "-194076000", "stockBasedCompensation": "259439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "129200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "549905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 377217000, "cost_of_revenue": 242897000, "gross_profit": 134320000, "ebit": -22279000, "ebitda": 8766000, "pretax_income": -44411000, "tax_provision": -6341000, "net_income": -38070000, "net_income_to_common": -38070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18829000, "total_current_assets": 76280000, "total_assets": 1569731000, "short_term_debt": 3738000, "long_term_debt": 362534000, "total_debt": 366272000, "total_liabilities": 571895000, "total_equity": 997836000, "shares_outstanding": 373648648, "goodwill_and_intangibles": 1431455000 }, "cash_flow": { "operating_cash_flow": -8533000, "capital_expenditure": 38066000, "free_cash_flow": 29533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110291, "ticker_id": 6915, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22279000", "ebitda": "8766000", "netIncome": "-38070000", "grossProfit": "134320000", "depreciation": "None", "totalRevenue": "377217000", "costOfRevenue": "242897000", "interestIncome": "None", "incomeBeforeTax": "-44411000", "interestExpense": "22132000", "operatingIncome": "15436000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-6341000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "118884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31045000", "sellingGeneralAndAdministrative": "87839000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1098659000", "inventory": "1", "commonStock": "1009509000", "currentDebt": "None", "investments": "None", "totalAssets": "1569731000", "longTermDebt": "362534000", "shortTermDebt": "3738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "332796000", "reportedCurrency": "USD", "retainedEarnings": "-13125000", "totalLiabilities": "571895000", "otherCurrentAssets": "13745000", "totalCurrentAssets": "76280000", "currentLongTermDebt": "3738000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493451000", "currentAccountsPayable": "7688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59349000", "shortLongTermDebtTotal": "366272000", "totalShareholderEquity": "997836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64049000", "totalCurrentLiabilities": "75921000", "otherNonCurrentLiabilities": "17214000", "totalNonCurrentLiabilities": "495974000", "cashAndShortTermInvestments": "18829000", "commonStockSharesOutstanding": "373648648", "intangibleAssetsExcludingGoodwill": "332796000", "cashAndCashEquivalentsAtCarryingValue": "18829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8533000", "capitalExpenditures": "38066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "912274000", "cashflowFromInvestment": "-861169000", "stockBasedCompensation": "1452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377217000, "cost_of_revenue": 242897000, "gross_profit": 134320000, "research_and_development": null, "selling_general_admin": 87839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22279000, "depreciation_amortisation": 31045000, "ebitda": 8766000, "interest_expense": 22132000, "interest_income": null, "other_non_operating": null, "pretax_income": -44411000, "tax_provision": -6341000, "effective_tax_rate": null, "net_income": -38070000, "net_income_continuing_ops": null, "net_income_to_common": -38070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18829000, "short_term_investments": null, "net_receivables": 43706000, "inventory": 1, "other_current_assets": null, "total_current_assets": 76280000, "net_ppe": null, "goodwill": 1098659000, "intangible_assets": 332796000, "goodwill_and_intangibles": 1431455000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1493451000, "total_assets": 1569731000, "short_term_debt": 3738000, "accounts_payable": 7688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75921000, "long_term_debt": 362534000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495974000, "total_liabilities": 571895000, "total_debt": 366272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13125000, "total_equity": 997836000, "shares_outstanding": 373648648, "operating_cash_flow": -8533000, "stock_based_compensation": 1452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -861169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 912274000, "free_cash_flow": 29533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22279000", "ebitda": "8766000", "netIncome": "-38070000", "grossProfit": "134320000", "depreciation": "None", "totalRevenue": "377217000", "costOfRevenue": "242897000", "interestIncome": "None", "incomeBeforeTax": "-44411000", "interestExpense": "22132000", "operatingIncome": "15436000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-6341000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "118884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31045000", "sellingGeneralAndAdministrative": "87839000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1098659000", "inventory": "1", "commonStock": "1009509000", "currentDebt": "None", "investments": "None", "totalAssets": "1569731000", "longTermDebt": "362534000", "shortTermDebt": "3738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "332796000", "reportedCurrency": "USD", "retainedEarnings": "-13125000", "totalLiabilities": "571895000", "otherCurrentAssets": "13745000", "totalCurrentAssets": "76280000", "currentLongTermDebt": "3738000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493451000", "currentAccountsPayable": "7688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59349000", "shortLongTermDebtTotal": "366272000", "totalShareholderEquity": "997836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64049000", "totalCurrentLiabilities": "75921000", "otherNonCurrentLiabilities": "17214000", "totalNonCurrentLiabilities": "495974000", "cashAndShortTermInvestments": "18829000", "commonStockSharesOutstanding": "373648648", "intangibleAssetsExcludingGoodwill": "332796000", "cashAndCashEquivalentsAtCarryingValue": "18829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8533000", "capitalExpenditures": "38066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "912274000", "cashflowFromInvestment": "-861169000", "stockBasedCompensation": "1452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 212518000, "cost_of_revenue": 150122000, "gross_profit": 62396000, "ebit": 15241000, "ebitda": 21336000, "pretax_income": 7875000, "tax_provision": 2206000, "net_income": 5669000, "net_income_to_common": 5669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3481000, "total_current_assets": 27425000, "total_assets": 280779000, "short_term_debt": 844000, "long_term_debt": 79314000, "total_debt": 80158000, "total_liabilities": 447134000, "total_equity": -166355000, "shares_outstanding": 373648648, "goodwill_and_intangibles": 229565000 }, "cash_flow": { "operating_cash_flow": 17048000, "capital_expenditure": 14314000, "free_cash_flow": 31362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110295, "ticker_id": 6915, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15241000", "ebitda": "21336000", "netIncome": "5669000", "grossProfit": "62396000", "depreciation": "None", "totalRevenue": "212518000", "costOfRevenue": "150122000", "interestIncome": "None", "incomeBeforeTax": "7875000", "interestExpense": "5409000", "operatingIncome": "15241000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2206000", "reportedCurrency": "USD", "netInterestIncome": "-5409000", "nonInterestIncome": "None", "operatingExpenses": "47155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6095000", "sellingGeneralAndAdministrative": "41060000", "netIncomeFromContinuingOperations": "5669000" }, "balance": { "goodwill": "214614000", "inventory": "1901000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "280779000", "longTermDebt": "79314000", "shortTermDebt": "844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14951000", "reportedCurrency": "USD", "retainedEarnings": "-166358000", "totalLiabilities": "447134000", "otherCurrentAssets": "4814000", "totalCurrentAssets": "27425000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253354000", "currentAccountsPayable": "8296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22426000", "shortLongTermDebtTotal": "79314000", "totalShareholderEquity": "-166355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46520000", "totalCurrentLiabilities": "55007000", "otherNonCurrentLiabilities": "9037000", "totalNonCurrentLiabilities": "392127000", "cashAndShortTermInvestments": "3481000", "commonStockSharesOutstanding": "373648648", "intangibleAssetsExcludingGoodwill": "14951000", "cashAndCashEquivalentsAtCarryingValue": "3481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5669000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17048000", "capitalExpenditures": "14314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48463000", "cashflowFromInvestment": "-73375000", "stockBasedCompensation": "54000", "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": "6095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212518000, "cost_of_revenue": 150122000, "gross_profit": 62396000, "research_and_development": null, "selling_general_admin": 41060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15241000, "depreciation_amortisation": 6095000, "ebitda": 21336000, "interest_expense": 5409000, "interest_income": null, "other_non_operating": null, "pretax_income": 7875000, "tax_provision": 2206000, "effective_tax_rate": null, "net_income": 5669000, "net_income_continuing_ops": 5669000, "net_income_to_common": 5669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3481000, "short_term_investments": null, "net_receivables": 19130000, "inventory": 1901000, "other_current_assets": null, "total_current_assets": 27425000, "net_ppe": null, "goodwill": 214614000, "intangible_assets": 14951000, "goodwill_and_intangibles": 229565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 253354000, "total_assets": 280779000, "short_term_debt": 844000, "accounts_payable": 8296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55007000, "long_term_debt": 79314000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 392127000, "total_liabilities": 447134000, "total_debt": 80158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166358000, "total_equity": -166355000, "shares_outstanding": 373648648, "operating_cash_flow": 17048000, "stock_based_compensation": 54000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48463000, "free_cash_flow": 31362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15241000", "ebitda": "21336000", "netIncome": "5669000", "grossProfit": "62396000", "depreciation": "None", "totalRevenue": "212518000", "costOfRevenue": "150122000", "interestIncome": "None", "incomeBeforeTax": "7875000", "interestExpense": "5409000", "operatingIncome": "15241000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2206000", "reportedCurrency": "USD", "netInterestIncome": "-5409000", "nonInterestIncome": "None", "operatingExpenses": "47155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6095000", "sellingGeneralAndAdministrative": "41060000", "netIncomeFromContinuingOperations": "5669000" }, "balance": { "goodwill": "214614000", "inventory": "1901000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "280779000", "longTermDebt": "79314000", "shortTermDebt": "844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14951000", "reportedCurrency": "USD", "retainedEarnings": "-166358000", "totalLiabilities": "447134000", "otherCurrentAssets": "4814000", "totalCurrentAssets": "27425000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "253354000", "currentAccountsPayable": "8296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22426000", "shortLongTermDebtTotal": "79314000", "totalShareholderEquity": "-166355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46520000", "totalCurrentLiabilities": "55007000", "otherNonCurrentLiabilities": "9037000", "totalNonCurrentLiabilities": "392127000", "cashAndShortTermInvestments": "3481000", "commonStockSharesOutstanding": "373648648", "intangibleAssetsExcludingGoodwill": "14951000", "cashAndCashEquivalentsAtCarryingValue": "3481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5669000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17048000", "capitalExpenditures": "14314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48463000", "cashflowFromInvestment": "-73375000", "stockBasedCompensation": "54000", "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": "6095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 403476000, "cost_of_revenue": 280862000, "gross_profit": 122614000, "ebit": 22370000, "ebitda": 35688000, "pretax_income": 19760000, "tax_provision": 5517000, "net_income": 14243000, "net_income_to_common": 14243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194797000, "total_current_assets": 355911000, "total_assets": 2145882000, "short_term_debt": 47369000, "long_term_debt": 262459000, "total_debt": 309828000, "total_liabilities": 668466000, "total_equity": 1477416000, "shares_outstanding": 395084000, "goodwill_and_intangibles": 1472140000 }, "cash_flow": { "operating_cash_flow": 33109000, "capital_expenditure": 10767000, "free_cash_flow": 43876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110264, "ticker_id": 6915, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22370000", "ebitda": "35688000", "netIncome": "14243000", "grossProfit": "122614000", "depreciation": "None", "totalRevenue": "403476000", "costOfRevenue": "280862000", "interestIncome": "None", "incomeBeforeTax": "19760000", "interestExpense": "1793000", "operatingIncome": "22370000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5517000", "reportedCurrency": "USD", "netInterestIncome": "-1793000", "nonInterestIncome": "None", "operatingExpenses": "100244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13318000", "sellingGeneralAndAdministrative": "100330000", "netIncomeFromContinuingOperations": "14243000" }, "balance": { "goodwill": "1296999000", "inventory": "None", "commonStock": "3878000", "currentDebt": "None", "investments": "None", "totalAssets": "2145882000", "longTermDebt": "262459000", "shortTermDebt": "47369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "175141000", "reportedCurrency": "USD", "retainedEarnings": "-794383000", "totalLiabilities": "668466000", "otherCurrentAssets": "38198000", "totalCurrentAssets": "355911000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789971000", "currentAccountsPayable": "4292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196190000", "totalShareholderEquity": "1477416000", "capitalLeaseObligations": "196190000", "otherCurrentLiabilities": "188071000", "totalCurrentLiabilities": "239732000", "otherNonCurrentLiabilities": "1046000", "totalNonCurrentLiabilities": "428734000", "cashAndShortTermInvestments": "194797000", "commonStockSharesOutstanding": "395084000", "intangibleAssetsExcludingGoodwill": "175141000", "cashAndCashEquivalentsAtCarryingValue": "194797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33109000", "capitalExpenditures": "10767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73043000", "cashflowFromInvestment": "-13911000", "stockBasedCompensation": "15201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403476000, "cost_of_revenue": 280862000, "gross_profit": 122614000, "research_and_development": null, "selling_general_admin": 100330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22370000, "depreciation_amortisation": 13318000, "ebitda": 35688000, "interest_expense": 1793000, "interest_income": null, "other_non_operating": null, "pretax_income": 19760000, "tax_provision": 5517000, "effective_tax_rate": null, "net_income": 14243000, "net_income_continuing_ops": 14243000, "net_income_to_common": 14243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194797000, "short_term_investments": null, "net_receivables": 122916000, "inventory": null, "other_current_assets": null, "total_current_assets": 355911000, "net_ppe": null, "goodwill": 1296999000, "intangible_assets": 175141000, "goodwill_and_intangibles": 1472140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1789971000, "total_assets": 2145882000, "short_term_debt": 47369000, "accounts_payable": 4292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239732000, "long_term_debt": 262459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428734000, "total_liabilities": 668466000, "total_debt": 309828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -794383000, "total_equity": 1477416000, "shares_outstanding": 395084000, "operating_cash_flow": 33109000, "stock_based_compensation": 15201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73043000, "free_cash_flow": 43876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22370000", "ebitda": "35688000", "netIncome": "14243000", "grossProfit": "122614000", "depreciation": "None", "totalRevenue": "403476000", "costOfRevenue": "280862000", "interestIncome": "None", "incomeBeforeTax": "19760000", "interestExpense": "1793000", "operatingIncome": "22370000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5517000", "reportedCurrency": "USD", "netInterestIncome": "-1793000", "nonInterestIncome": "None", "operatingExpenses": "100244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13318000", "sellingGeneralAndAdministrative": "100330000", "netIncomeFromContinuingOperations": "14243000" }, "balance": { "goodwill": "1296999000", "inventory": "None", "commonStock": "3878000", "currentDebt": "None", "investments": "None", "totalAssets": "2145882000", "longTermDebt": "262459000", "shortTermDebt": "47369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "175141000", "reportedCurrency": "USD", "retainedEarnings": "-794383000", "totalLiabilities": "668466000", "otherCurrentAssets": "38198000", "totalCurrentAssets": "355911000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1789971000", "currentAccountsPayable": "4292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196190000", "totalShareholderEquity": "1477416000", "capitalLeaseObligations": "196190000", "otherCurrentLiabilities": "188071000", "totalCurrentLiabilities": "239732000", "otherNonCurrentLiabilities": "1046000", "totalNonCurrentLiabilities": "428734000", "cashAndShortTermInvestments": "194797000", "commonStockSharesOutstanding": "395084000", "intangibleAssetsExcludingGoodwill": "175141000", "cashAndCashEquivalentsAtCarryingValue": "194797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33109000", "capitalExpenditures": "10767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73043000", "cashflowFromInvestment": "-13911000", "stockBasedCompensation": "15201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 382195000, "cost_of_revenue": 269334000, "gross_profit": 112861000, "ebit": 18078000, "ebitda": 31512000, "pretax_income": 15203000, "tax_provision": 3535000, "net_income": 11668000, "net_income_to_common": 11668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248642000, "total_current_assets": 416200000, "total_assets": 2203933000, "short_term_debt": 45544000, "long_term_debt": 265927000, "total_debt": 311471000, "total_liabilities": 682918000, "total_equity": 1521015000, "shares_outstanding": 391136000, "goodwill_and_intangibles": 1471011000 }, "cash_flow": { "operating_cash_flow": 57560000, "capital_expenditure": 25214000, "free_cash_flow": 82774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110265, "ticker_id": 6915, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18078000", "ebitda": "31512000", "netIncome": "11668000", "grossProfit": "112861000", "depreciation": "None", "totalRevenue": "382195000", "costOfRevenue": "269334000", "interestIncome": "None", "incomeBeforeTax": "15203000", "interestExpense": "2875000", "operatingIncome": "18449000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3535000", "reportedCurrency": "USD", "netInterestIncome": "-2875000", "nonInterestIncome": "None", "operatingExpenses": "94412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13434000", "sellingGeneralAndAdministrative": "94701000", "netIncomeFromContinuingOperations": "11668000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3883000", "currentDebt": "None", "investments": "None", "totalAssets": "2203933000", "longTermDebt": "265927000", "shortTermDebt": "45544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "177665000", "reportedCurrency": "USD", "retainedEarnings": "-808626000", "totalLiabilities": "682918000", "otherCurrentAssets": "71848000", "totalCurrentAssets": "416200000", "currentLongTermDebt": "14500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787733000", "currentAccountsPayable": "6122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194097000", "totalShareholderEquity": "1521015000", "capitalLeaseObligations": "194097000", "otherCurrentLiabilities": "200296000", "totalCurrentLiabilities": "251962000", "otherNonCurrentLiabilities": "68000", "totalNonCurrentLiabilities": "430956000", "cashAndShortTermInvestments": "248642000", "commonStockSharesOutstanding": "391136000", "intangibleAssetsExcludingGoodwill": "177665000", "cashAndCashEquivalentsAtCarryingValue": "248642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11668000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57560000", "capitalExpenditures": "25214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1910000", "cashflowFromInvestment": "-10911000", "stockBasedCompensation": "16704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382195000, "cost_of_revenue": 269334000, "gross_profit": 112861000, "research_and_development": null, "selling_general_admin": 94701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18078000, "depreciation_amortisation": 13434000, "ebitda": 31512000, "interest_expense": 2875000, "interest_income": null, "other_non_operating": null, "pretax_income": 15203000, "tax_provision": 3535000, "effective_tax_rate": null, "net_income": 11668000, "net_income_continuing_ops": 11668000, "net_income_to_common": 11668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248642000, "short_term_investments": null, "net_receivables": 95710000, "inventory": null, "other_current_assets": null, "total_current_assets": 416200000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 177665000, "goodwill_and_intangibles": 1471011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1787733000, "total_assets": 2203933000, "short_term_debt": 45544000, "accounts_payable": 6122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251962000, "long_term_debt": 265927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430956000, "total_liabilities": 682918000, "total_debt": 311471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -808626000, "total_equity": 1521015000, "shares_outstanding": 391136000, "operating_cash_flow": 57560000, "stock_based_compensation": 16704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1910000, "free_cash_flow": 82774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18078000", "ebitda": "31512000", "netIncome": "11668000", "grossProfit": "112861000", "depreciation": "None", "totalRevenue": "382195000", "costOfRevenue": "269334000", "interestIncome": "None", "incomeBeforeTax": "15203000", "interestExpense": "2875000", "operatingIncome": "18449000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3535000", "reportedCurrency": "USD", "netInterestIncome": "-2875000", "nonInterestIncome": "None", "operatingExpenses": "94412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13434000", "sellingGeneralAndAdministrative": "94701000", "netIncomeFromContinuingOperations": "11668000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3883000", "currentDebt": "None", "investments": "None", "totalAssets": "2203933000", "longTermDebt": "265927000", "shortTermDebt": "45544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "177665000", "reportedCurrency": "USD", "retainedEarnings": "-808626000", "totalLiabilities": "682918000", "otherCurrentAssets": "71848000", "totalCurrentAssets": "416200000", "currentLongTermDebt": "14500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787733000", "currentAccountsPayable": "6122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194097000", "totalShareholderEquity": "1521015000", "capitalLeaseObligations": "194097000", "otherCurrentLiabilities": "200296000", "totalCurrentLiabilities": "251962000", "otherNonCurrentLiabilities": "68000", "totalNonCurrentLiabilities": "430956000", "cashAndShortTermInvestments": "248642000", "commonStockSharesOutstanding": "391136000", "intangibleAssetsExcludingGoodwill": "177665000", "cashAndCashEquivalentsAtCarryingValue": "248642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11668000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57560000", "capitalExpenditures": "25214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1910000", "cashflowFromInvestment": "-10911000", "stockBasedCompensation": "16704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 363809000, "cost_of_revenue": 247227000, "gross_profit": 116582000, "ebit": 7386000, "ebitda": 20943000, "pretax_income": 4572000, "tax_provision": 3495000, "net_income": 1077000, "net_income_to_common": 1077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203903000, "total_current_assets": 360377000, "total_assets": 2148969000, "short_term_debt": 60065000, "long_term_debt": 269392000, "total_debt": 329457000, "total_liabilities": 656228000, "total_equity": 1492741000, "shares_outstanding": 388895000, "goodwill_and_intangibles": 1474099000 }, "cash_flow": { "operating_cash_flow": 27287000, "capital_expenditure": 10291000, "free_cash_flow": 37578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110267, "ticker_id": 6915, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7386000", "ebitda": "20943000", "netIncome": "1077000", "grossProfit": "116582000", "depreciation": "None", "totalRevenue": "363809000", "costOfRevenue": "247227000", "interestIncome": "None", "incomeBeforeTax": "4572000", "interestExpense": "2814000", "operatingIncome": "7410000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3495000", "reportedCurrency": "USD", "netInterestIncome": "-2814000", "nonInterestIncome": "None", "operatingExpenses": "109172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13557000", "sellingGeneralAndAdministrative": "95691000", "netIncomeFromContinuingOperations": "1077000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3890000", "currentDebt": "None", "investments": "None", "totalAssets": "2148969000", "longTermDebt": "269392000", "shortTermDebt": "60065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "180753000", "reportedCurrency": "USD", "retainedEarnings": "-820294000", "totalLiabilities": "656228000", "otherCurrentAssets": "35401000", "totalCurrentAssets": "360377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1788592000", "currentAccountsPayable": "12215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473642000", "totalShareholderEquity": "1492741000", "capitalLeaseObligations": "191562000", "otherCurrentLiabilities": "156280000", "totalCurrentLiabilities": "228560000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "427668000", "cashAndShortTermInvestments": "203903000", "commonStockSharesOutstanding": "388895000", "intangibleAssetsExcludingGoodwill": "180753000", "cashAndCashEquivalentsAtCarryingValue": "203903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1077000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27287000", "capitalExpenditures": "10291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2022000", "cashflowFromInvestment": "-10291000", "stockBasedCompensation": "18297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363809000, "cost_of_revenue": 247227000, "gross_profit": 116582000, "research_and_development": null, "selling_general_admin": 95691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7386000, "depreciation_amortisation": 13557000, "ebitda": 20943000, "interest_expense": 2814000, "interest_income": null, "other_non_operating": null, "pretax_income": 4572000, "tax_provision": 3495000, "effective_tax_rate": null, "net_income": 1077000, "net_income_continuing_ops": 1077000, "net_income_to_common": 1077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203903000, "short_term_investments": null, "net_receivables": 121073000, "inventory": null, "other_current_assets": null, "total_current_assets": 360377000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 180753000, "goodwill_and_intangibles": 1474099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1788592000, "total_assets": 2148969000, "short_term_debt": 60065000, "accounts_payable": 12215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228560000, "long_term_debt": 269392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 427668000, "total_liabilities": 656228000, "total_debt": 329457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -820294000, "total_equity": 1492741000, "shares_outstanding": 388895000, "operating_cash_flow": 27287000, "stock_based_compensation": 18297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2022000, "free_cash_flow": 37578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7386000", "ebitda": "20943000", "netIncome": "1077000", "grossProfit": "116582000", "depreciation": "None", "totalRevenue": "363809000", "costOfRevenue": "247227000", "interestIncome": "None", "incomeBeforeTax": "4572000", "interestExpense": "2814000", "operatingIncome": "7410000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3495000", "reportedCurrency": "USD", "netInterestIncome": "-2814000", "nonInterestIncome": "None", "operatingExpenses": "109172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13557000", "sellingGeneralAndAdministrative": "95691000", "netIncomeFromContinuingOperations": "1077000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3890000", "currentDebt": "None", "investments": "None", "totalAssets": "2148969000", "longTermDebt": "269392000", "shortTermDebt": "60065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "180753000", "reportedCurrency": "USD", "retainedEarnings": "-820294000", "totalLiabilities": "656228000", "otherCurrentAssets": "35401000", "totalCurrentAssets": "360377000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1788592000", "currentAccountsPayable": "12215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473642000", "totalShareholderEquity": "1492741000", "capitalLeaseObligations": "191562000", "otherCurrentLiabilities": "156280000", "totalCurrentLiabilities": "228560000", "otherNonCurrentLiabilities": "105000", "totalNonCurrentLiabilities": "427668000", "cashAndShortTermInvestments": "203903000", "commonStockSharesOutstanding": "388895000", "intangibleAssetsExcludingGoodwill": "180753000", "cashAndCashEquivalentsAtCarryingValue": "203903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1077000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27287000", "capitalExpenditures": "10291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2022000", "cashflowFromInvestment": "-10291000", "stockBasedCompensation": "18297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 345311000, "cost_of_revenue": 250886000, "gross_profit": 94425000, "ebit": -3042000, "ebitda": 10964000, "pretax_income": -5942000, "tax_provision": -2151000, "net_income": -3791000, "net_income_to_common": -3791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188929000, "total_current_assets": 358849000, "total_assets": 2146804000, "short_term_debt": 57960000, "long_term_debt": 272856000, "total_debt": 330816000, "total_liabilities": 672883000, "total_equity": 1473921000, "shares_outstanding": 385015000, "goodwill_and_intangibles": 1477312000 }, "cash_flow": { "operating_cash_flow": 64396000, "capital_expenditure": 7755000, "free_cash_flow": 72151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110268, "ticker_id": 6915, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3042000", "ebitda": "10964000", "netIncome": "-3791000", "grossProfit": "94425000", "depreciation": "None", "totalRevenue": "345311000", "costOfRevenue": "250886000", "interestIncome": "None", "incomeBeforeTax": "-5942000", "interestExpense": "2900000", "operatingIncome": "-2950000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2151000", "reportedCurrency": "USD", "netInterestIncome": "-2900000", "nonInterestIncome": "None", "operatingExpenses": "97375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14006000", "sellingGeneralAndAdministrative": "97375000", "netIncomeFromContinuingOperations": "-3791000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3891000", "currentDebt": "None", "investments": "None", "totalAssets": "2146804000", "longTermDebt": "272856000", "shortTermDebt": "57960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "183966000", "reportedCurrency": "USD", "retainedEarnings": "-821371000", "totalLiabilities": "672883000", "otherCurrentAssets": "40436000", "totalCurrentAssets": "358849000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787955000", "currentAccountsPayable": "7792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "474247000", "totalShareholderEquity": "1473921000", "capitalLeaseObligations": "190516000", "otherCurrentLiabilities": "176533000", "totalCurrentLiabilities": "242285000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "430598000", "cashAndShortTermInvestments": "188929000", "commonStockSharesOutstanding": "385015000", "intangibleAssetsExcludingGoodwill": "183966000", "cashAndCashEquivalentsAtCarryingValue": "188929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64396000", "capitalExpenditures": "7755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2048000", "cashflowFromInvestment": "-7755000", "stockBasedCompensation": "21116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345311000, "cost_of_revenue": 250886000, "gross_profit": 94425000, "research_and_development": null, "selling_general_admin": 97375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3042000, "depreciation_amortisation": 14006000, "ebitda": 10964000, "interest_expense": 2900000, "interest_income": null, "other_non_operating": null, "pretax_income": -5942000, "tax_provision": -2151000, "effective_tax_rate": null, "net_income": -3791000, "net_income_continuing_ops": -3791000, "net_income_to_common": -3791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188929000, "short_term_investments": null, "net_receivables": 129484000, "inventory": null, "other_current_assets": null, "total_current_assets": 358849000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 183966000, "goodwill_and_intangibles": 1477312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1787955000, "total_assets": 2146804000, "short_term_debt": 57960000, "accounts_payable": 7792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242285000, "long_term_debt": 272856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430598000, "total_liabilities": 672883000, "total_debt": 330816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -821371000, "total_equity": 1473921000, "shares_outstanding": 385015000, "operating_cash_flow": 64396000, "stock_based_compensation": 21116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2048000, "free_cash_flow": 72151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3042000", "ebitda": "10964000", "netIncome": "-3791000", "grossProfit": "94425000", "depreciation": "None", "totalRevenue": "345311000", "costOfRevenue": "250886000", "interestIncome": "None", "incomeBeforeTax": "-5942000", "interestExpense": "2900000", "operatingIncome": "-2950000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2151000", "reportedCurrency": "USD", "netInterestIncome": "-2900000", "nonInterestIncome": "None", "operatingExpenses": "97375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14006000", "sellingGeneralAndAdministrative": "97375000", "netIncomeFromContinuingOperations": "-3791000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3891000", "currentDebt": "None", "investments": "None", "totalAssets": "2146804000", "longTermDebt": "272856000", "shortTermDebt": "57960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "183966000", "reportedCurrency": "USD", "retainedEarnings": "-821371000", "totalLiabilities": "672883000", "otherCurrentAssets": "40436000", "totalCurrentAssets": "358849000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787955000", "currentAccountsPayable": "7792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "474247000", "totalShareholderEquity": "1473921000", "capitalLeaseObligations": "190516000", "otherCurrentLiabilities": "176533000", "totalCurrentLiabilities": "242285000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "430598000", "cashAndShortTermInvestments": "188929000", "commonStockSharesOutstanding": "385015000", "intangibleAssetsExcludingGoodwill": "183966000", "cashAndCashEquivalentsAtCarryingValue": "188929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64396000", "capitalExpenditures": "7755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2048000", "cashflowFromInvestment": "-7755000", "stockBasedCompensation": "21116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 332970000, "cost_of_revenue": 223179000, "gross_profit": 109791000, "ebit": 1603000, "ebitda": 15359000, "pretax_income": -1470000, "tax_provision": -2179000, "net_income": 709000, "net_income_to_common": 709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134336000, "total_current_assets": 304633000, "total_assets": 2104672000, "short_term_debt": 47301000, "long_term_debt": 276322000, "total_debt": 323623000, "total_liabilities": 647573000, "total_equity": 1457099000, "shares_outstanding": 390666000, "goodwill_and_intangibles": 1480679000 }, "cash_flow": { "operating_cash_flow": -3092000, "capital_expenditure": 7168000, "free_cash_flow": 4076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110269, "ticker_id": 6915, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1603000", "ebitda": "15359000", "netIncome": "709000", "grossProfit": "109791000", "depreciation": "None", "totalRevenue": "332970000", "costOfRevenue": "223179000", "interestIncome": "None", "incomeBeforeTax": "-1470000", "interestExpense": "3073000", "operatingIncome": "1604000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2179000", "reportedCurrency": "USD", "netInterestIncome": "-3073000", "nonInterestIncome": "None", "operatingExpenses": "108187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13756000", "sellingGeneralAndAdministrative": "94431000", "netIncomeFromContinuingOperations": "709000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3888000", "currentDebt": "None", "investments": "None", "totalAssets": "2104672000", "longTermDebt": "276322000", "shortTermDebt": "47301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "187333000", "reportedCurrency": "USD", "retainedEarnings": "-817580000", "totalLiabilities": "647573000", "otherCurrentAssets": "29927000", "totalCurrentAssets": "304633000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1800039000", "currentAccountsPayable": "7415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473014000", "totalShareholderEquity": "1457099000", "capitalLeaseObligations": "196692000", "otherCurrentLiabilities": "152669000", "totalCurrentLiabilities": "207385000", "otherNonCurrentLiabilities": "254000", "totalNonCurrentLiabilities": "440188000", "cashAndShortTermInvestments": "134336000", "commonStockSharesOutstanding": "390666000", "intangibleAssetsExcludingGoodwill": "187333000", "cashAndCashEquivalentsAtCarryingValue": "134336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3092000", "capitalExpenditures": "7168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9975000", "cashflowFromInvestment": "-7168000", "stockBasedCompensation": "18584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332970000, "cost_of_revenue": 223179000, "gross_profit": 109791000, "research_and_development": null, "selling_general_admin": 94431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1603000, "depreciation_amortisation": 13756000, "ebitda": 15359000, "interest_expense": 3073000, "interest_income": null, "other_non_operating": null, "pretax_income": -1470000, "tax_provision": -2179000, "effective_tax_rate": null, "net_income": 709000, "net_income_continuing_ops": 709000, "net_income_to_common": 709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134336000, "short_term_investments": null, "net_receivables": 140370000, "inventory": null, "other_current_assets": null, "total_current_assets": 304633000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 187333000, "goodwill_and_intangibles": 1480679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1800039000, "total_assets": 2104672000, "short_term_debt": 47301000, "accounts_payable": 7415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207385000, "long_term_debt": 276322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440188000, "total_liabilities": 647573000, "total_debt": 323623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -817580000, "total_equity": 1457099000, "shares_outstanding": 390666000, "operating_cash_flow": -3092000, "stock_based_compensation": 18584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9975000, "free_cash_flow": 4076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1603000", "ebitda": "15359000", "netIncome": "709000", "grossProfit": "109791000", "depreciation": "None", "totalRevenue": "332970000", "costOfRevenue": "223179000", "interestIncome": "None", "incomeBeforeTax": "-1470000", "interestExpense": "3073000", "operatingIncome": "1604000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2179000", "reportedCurrency": "USD", "netInterestIncome": "-3073000", "nonInterestIncome": "None", "operatingExpenses": "108187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13756000", "sellingGeneralAndAdministrative": "94431000", "netIncomeFromContinuingOperations": "709000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3888000", "currentDebt": "None", "investments": "None", "totalAssets": "2104672000", "longTermDebt": "276322000", "shortTermDebt": "47301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "187333000", "reportedCurrency": "USD", "retainedEarnings": "-817580000", "totalLiabilities": "647573000", "otherCurrentAssets": "29927000", "totalCurrentAssets": "304633000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1800039000", "currentAccountsPayable": "7415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "473014000", "totalShareholderEquity": "1457099000", "capitalLeaseObligations": "196692000", "otherCurrentLiabilities": "152669000", "totalCurrentLiabilities": "207385000", "otherNonCurrentLiabilities": "254000", "totalNonCurrentLiabilities": "440188000", "cashAndShortTermInvestments": "134336000", "commonStockSharesOutstanding": "390666000", "intangibleAssetsExcludingGoodwill": "187333000", "cashAndCashEquivalentsAtCarryingValue": "134336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3092000", "capitalExpenditures": "7168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9975000", "cashflowFromInvestment": "-7168000", "stockBasedCompensation": "18584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 325480000, "cost_of_revenue": 216044000, "gross_profit": 109436000, "ebit": 520000, "ebitda": 15191000, "pretax_income": -8876000, "tax_provision": -1764000, "net_income": -7112000, "net_income_to_common": -7112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154571000, "total_current_assets": 312510000, "total_assets": 2118298000, "short_term_debt": 56699000, "long_term_debt": 279790000, "total_debt": 336489000, "total_liabilities": 672013000, "total_equity": 1446285000, "shares_outstanding": 382735000, "goodwill_and_intangibles": 1484145000 }, "cash_flow": { "operating_cash_flow": 62316000, "capital_expenditure": 6301000, "free_cash_flow": 68617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110270, "ticker_id": 6915, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "520000", "ebitda": "15191000", "netIncome": "-7112000", "grossProfit": "109436000", "depreciation": "None", "totalRevenue": "325480000", "costOfRevenue": "216044000", "interestIncome": "None", "incomeBeforeTax": "-8876000", "interestExpense": "9396000", "operatingIncome": "1059000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1764000", "reportedCurrency": "USD", "netInterestIncome": "-9396000", "nonInterestIncome": "None", "operatingExpenses": "108377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14671000", "sellingGeneralAndAdministrative": "93706000", "netIncomeFromContinuingOperations": "-7112000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3827000", "currentDebt": "None", "investments": "None", "totalAssets": "2118298000", "longTermDebt": "279790000", "shortTermDebt": "56699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "190799000", "reportedCurrency": "USD", "retainedEarnings": "-818289000", "totalLiabilities": "672013000", "otherCurrentAssets": "25914000", "totalCurrentAssets": "312510000", "currentLongTermDebt": "7250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805788000", "currentAccountsPayable": "7242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485188000", "totalShareholderEquity": "1446285000", "capitalLeaseObligations": "198148000", "otherCurrentLiabilities": "164945000", "totalCurrentLiabilities": "228886000", "otherNonCurrentLiabilities": "309000", "totalNonCurrentLiabilities": "443127000", "cashAndShortTermInvestments": "154571000", "commonStockSharesOutstanding": "382735000", "intangibleAssetsExcludingGoodwill": "190799000", "cashAndCashEquivalentsAtCarryingValue": "154571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62316000", "capitalExpenditures": "6301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4059000", "cashflowFromInvestment": "-6301000", "stockBasedCompensation": "16146000", "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": "14671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325480000, "cost_of_revenue": 216044000, "gross_profit": 109436000, "research_and_development": null, "selling_general_admin": 93706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 520000, "depreciation_amortisation": 14671000, "ebitda": 15191000, "interest_expense": 9396000, "interest_income": null, "other_non_operating": null, "pretax_income": -8876000, "tax_provision": -1764000, "effective_tax_rate": null, "net_income": -7112000, "net_income_continuing_ops": -7112000, "net_income_to_common": -7112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154571000, "short_term_investments": null, "net_receivables": 132025000, "inventory": null, "other_current_assets": null, "total_current_assets": 312510000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 190799000, "goodwill_and_intangibles": 1484145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1805788000, "total_assets": 2118298000, "short_term_debt": 56699000, "accounts_payable": 7242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228886000, "long_term_debt": 279790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443127000, "total_liabilities": 672013000, "total_debt": 336489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -818289000, "total_equity": 1446285000, "shares_outstanding": 382735000, "operating_cash_flow": 62316000, "stock_based_compensation": 16146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4059000, "free_cash_flow": 68617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "520000", "ebitda": "15191000", "netIncome": "-7112000", "grossProfit": "109436000", "depreciation": "None", "totalRevenue": "325480000", "costOfRevenue": "216044000", "interestIncome": "None", "incomeBeforeTax": "-8876000", "interestExpense": "9396000", "operatingIncome": "1059000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1764000", "reportedCurrency": "USD", "netInterestIncome": "-9396000", "nonInterestIncome": "None", "operatingExpenses": "108377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14671000", "sellingGeneralAndAdministrative": "93706000", "netIncomeFromContinuingOperations": "-7112000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3827000", "currentDebt": "None", "investments": "None", "totalAssets": "2118298000", "longTermDebt": "279790000", "shortTermDebt": "56699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "190799000", "reportedCurrency": "USD", "retainedEarnings": "-818289000", "totalLiabilities": "672013000", "otherCurrentAssets": "25914000", "totalCurrentAssets": "312510000", "currentLongTermDebt": "7250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805788000", "currentAccountsPayable": "7242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485188000", "totalShareholderEquity": "1446285000", "capitalLeaseObligations": "198148000", "otherCurrentLiabilities": "164945000", "totalCurrentLiabilities": "228886000", "otherNonCurrentLiabilities": "309000", "totalNonCurrentLiabilities": "443127000", "cashAndShortTermInvestments": "154571000", "commonStockSharesOutstanding": "382735000", "intangibleAssetsExcludingGoodwill": "190799000", "cashAndCashEquivalentsAtCarryingValue": "154571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62316000", "capitalExpenditures": "6301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4059000", "cashflowFromInvestment": "-6301000", "stockBasedCompensation": "16146000", "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": "14671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 312722000, "cost_of_revenue": 212291000, "gross_profit": 100431000, "ebit": 31000, "ebitda": 15146000, "pretax_income": -5382000, "tax_provision": 575000, "net_income": -5957000, "net_income_to_common": -5957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102615000, "total_current_assets": 287020000, "total_assets": 2107941000, "short_term_debt": 48959000, "long_term_debt": 279055000, "total_debt": 328014000, "total_liabilities": 670848000, "total_equity": 1437093000, "shares_outstanding": 378713000, "goodwill_and_intangibles": 1488698000 }, "cash_flow": { "operating_cash_flow": 22722000, "capital_expenditure": 5051000, "free_cash_flow": 27773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110272, "ticker_id": 6915, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31000", "ebitda": "15146000", "netIncome": "-5957000", "grossProfit": "100431000", "depreciation": "None", "totalRevenue": "312722000", "costOfRevenue": "212291000", "interestIncome": "None", "incomeBeforeTax": "-5382000", "interestExpense": "5413000", "operatingIncome": "47000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "575000", "reportedCurrency": "USD", "netInterestIncome": "-5413000", "nonInterestIncome": "None", "operatingExpenses": "100384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15115000", "sellingGeneralAndAdministrative": "85269000", "netIncomeFromContinuingOperations": "-5957000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3826000", "currentDebt": "None", "investments": "None", "totalAssets": "2107941000", "longTermDebt": "279055000", "shortTermDebt": "48959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "195352000", "reportedCurrency": "USD", "retainedEarnings": "-811177000", "totalLiabilities": "670848000", "otherCurrentAssets": "26244000", "totalCurrentAssets": "287020000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820921000", "currentAccountsPayable": "7282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486693000", "totalShareholderEquity": "1437093000", "capitalLeaseObligations": "207638000", "otherCurrentLiabilities": "161273000", "totalCurrentLiabilities": "217514000", "otherNonCurrentLiabilities": "381000", "totalNonCurrentLiabilities": "453334000", "cashAndShortTermInvestments": "102615000", "commonStockSharesOutstanding": "378713000", "intangibleAssetsExcludingGoodwill": "195352000", "cashAndCashEquivalentsAtCarryingValue": "102615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22722000", "capitalExpenditures": "5051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2025000", "cashflowFromInvestment": "-5051000", "stockBasedCompensation": "14895000", "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": "15115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312722000, "cost_of_revenue": 212291000, "gross_profit": 100431000, "research_and_development": null, "selling_general_admin": 85269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31000, "depreciation_amortisation": 15115000, "ebitda": 15146000, "interest_expense": 5413000, "interest_income": null, "other_non_operating": null, "pretax_income": -5382000, "tax_provision": 575000, "effective_tax_rate": null, "net_income": -5957000, "net_income_continuing_ops": -5957000, "net_income_to_common": -5957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102615000, "short_term_investments": null, "net_receivables": 158161000, "inventory": null, "other_current_assets": null, "total_current_assets": 287020000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 195352000, "goodwill_and_intangibles": 1488698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820921000, "total_assets": 2107941000, "short_term_debt": 48959000, "accounts_payable": 7282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217514000, "long_term_debt": 279055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 453334000, "total_liabilities": 670848000, "total_debt": 328014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -811177000, "total_equity": 1437093000, "shares_outstanding": 378713000, "operating_cash_flow": 22722000, "stock_based_compensation": 14895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2025000, "free_cash_flow": 27773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31000", "ebitda": "15146000", "netIncome": "-5957000", "grossProfit": "100431000", "depreciation": "None", "totalRevenue": "312722000", "costOfRevenue": "212291000", "interestIncome": "None", "incomeBeforeTax": "-5382000", "interestExpense": "5413000", "operatingIncome": "47000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "575000", "reportedCurrency": "USD", "netInterestIncome": "-5413000", "nonInterestIncome": "None", "operatingExpenses": "100384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15115000", "sellingGeneralAndAdministrative": "85269000", "netIncomeFromContinuingOperations": "-5957000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3826000", "currentDebt": "None", "investments": "None", "totalAssets": "2107941000", "longTermDebt": "279055000", "shortTermDebt": "48959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "195352000", "reportedCurrency": "USD", "retainedEarnings": "-811177000", "totalLiabilities": "670848000", "otherCurrentAssets": "26244000", "totalCurrentAssets": "287020000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820921000", "currentAccountsPayable": "7282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486693000", "totalShareholderEquity": "1437093000", "capitalLeaseObligations": "207638000", "otherCurrentLiabilities": "161273000", "totalCurrentLiabilities": "217514000", "otherNonCurrentLiabilities": "381000", "totalNonCurrentLiabilities": "453334000", "cashAndShortTermInvestments": "102615000", "commonStockSharesOutstanding": "378713000", "intangibleAssetsExcludingGoodwill": "195352000", "cashAndCashEquivalentsAtCarryingValue": "102615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22722000", "capitalExpenditures": "5051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2025000", "cashflowFromInvestment": "-5051000", "stockBasedCompensation": "14895000", "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": "15115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 312331000, "cost_of_revenue": 214525000, "gross_profit": 97806000, "ebit": -16798000, "ebitda": 1802000, "pretax_income": -22621000, "tax_provision": 656000, "net_income": -23277000, "net_income_to_common": -23277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86969000, "total_current_assets": 277748000, "total_assets": 2119351000, "short_term_debt": 52112000, "long_term_debt": 279459000, "total_debt": 331571000, "total_liabilities": 689324000, "total_equity": 1430027000, "shares_outstanding": 379427000, "goodwill_and_intangibles": 1493404000 }, "cash_flow": { "operating_cash_flow": 44060000, "capital_expenditure": 5110000, "free_cash_flow": 49170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110273, "ticker_id": 6915, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16798000", "ebitda": "1802000", "netIncome": "-23277000", "grossProfit": "97806000", "depreciation": "None", "totalRevenue": "312331000", "costOfRevenue": "214525000", "interestIncome": "None", "incomeBeforeTax": "-22621000", "interestExpense": "5823000", "operatingIncome": "-15947000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "656000", "reportedCurrency": "USD", "netInterestIncome": "-5823000", "nonInterestIncome": "None", "operatingExpenses": "113753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18600000", "sellingGeneralAndAdministrative": "95153000", "netIncomeFromContinuingOperations": "-23277000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3833000", "currentDebt": "None", "investments": "None", "totalAssets": "2119351000", "longTermDebt": "279459000", "shortTermDebt": "52112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "200058000", "reportedCurrency": "USD", "retainedEarnings": "-805220000", "totalLiabilities": "689324000", "otherCurrentAssets": "23559000", "totalCurrentAssets": "277748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841603000", "currentAccountsPayable": "9973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "497322000", "totalShareholderEquity": "1430027000", "capitalLeaseObligations": "214938000", "otherCurrentLiabilities": "165574000", "totalCurrentLiabilities": "227659000", "otherNonCurrentLiabilities": "571000", "totalNonCurrentLiabilities": "461665000", "cashAndShortTermInvestments": "86969000", "commonStockSharesOutstanding": "379427000", "intangibleAssetsExcludingGoodwill": "200058000", "cashAndCashEquivalentsAtCarryingValue": "86969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44060000", "capitalExpenditures": "5110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1432000", "cashflowFromInvestment": "-5110000", "stockBasedCompensation": "24550000", "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": "18600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312331000, "cost_of_revenue": 214525000, "gross_profit": 97806000, "research_and_development": null, "selling_general_admin": 95153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16798000, "depreciation_amortisation": 18600000, "ebitda": 1802000, "interest_expense": 5823000, "interest_income": null, "other_non_operating": null, "pretax_income": -22621000, "tax_provision": 656000, "effective_tax_rate": null, "net_income": -23277000, "net_income_continuing_ops": -23277000, "net_income_to_common": -23277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86969000, "short_term_investments": null, "net_receivables": 167220000, "inventory": null, "other_current_assets": null, "total_current_assets": 277748000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 200058000, "goodwill_and_intangibles": 1493404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1841603000, "total_assets": 2119351000, "short_term_debt": 52112000, "accounts_payable": 9973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227659000, "long_term_debt": 279459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 461665000, "total_liabilities": 689324000, "total_debt": 331571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -805220000, "total_equity": 1430027000, "shares_outstanding": 379427000, "operating_cash_flow": 44060000, "stock_based_compensation": 24550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1432000, "free_cash_flow": 49170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16798000", "ebitda": "1802000", "netIncome": "-23277000", "grossProfit": "97806000", "depreciation": "None", "totalRevenue": "312331000", "costOfRevenue": "214525000", "interestIncome": "None", "incomeBeforeTax": "-22621000", "interestExpense": "5823000", "operatingIncome": "-15947000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "656000", "reportedCurrency": "USD", "netInterestIncome": "-5823000", "nonInterestIncome": "None", "operatingExpenses": "113753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18600000", "sellingGeneralAndAdministrative": "95153000", "netIncomeFromContinuingOperations": "-23277000" }, "balance": { "goodwill": "1293346000", "inventory": "None", "commonStock": "3833000", "currentDebt": "None", "investments": "None", "totalAssets": "2119351000", "longTermDebt": "279459000", "shortTermDebt": "52112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "200058000", "reportedCurrency": "USD", "retainedEarnings": "-805220000", "totalLiabilities": "689324000", "otherCurrentAssets": "23559000", "totalCurrentAssets": "277748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841603000", "currentAccountsPayable": "9973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "497322000", "totalShareholderEquity": "1430027000", "capitalLeaseObligations": "214938000", "otherCurrentLiabilities": "165574000", "totalCurrentLiabilities": "227659000", "otherNonCurrentLiabilities": "571000", "totalNonCurrentLiabilities": "461665000", "cashAndShortTermInvestments": "86969000", "commonStockSharesOutstanding": "379427000", "intangibleAssetsExcludingGoodwill": "200058000", "cashAndCashEquivalentsAtCarryingValue": "86969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44060000", "capitalExpenditures": "5110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1432000", "cashflowFromInvestment": "-5110000", "stockBasedCompensation": "24550000", "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": "18600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 300437000, "cost_of_revenue": 205711000, "gross_profit": 94726000, "ebit": -14831000, "ebitda": 7733000, "pretax_income": -20734000, "tax_provision": 363000, "net_income": -21097000, "net_income_to_common": -21097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49451000, "total_current_assets": 244117000, "total_assets": 2106316000, "short_term_debt": 52654000, "long_term_debt": 279870000, "total_debt": 332524000, "total_liabilities": 677319000, "total_equity": 1428997000, "shares_outstanding": 376331000, "goodwill_and_intangibles": 1501875000 }, "cash_flow": { "operating_cash_flow": -21838000, "capital_expenditure": 5104000, "free_cash_flow": -16734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110274, "ticker_id": 6915, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14831000", "ebitda": "7733000", "netIncome": "-21097000", "grossProfit": "94726000", "depreciation": "None", "totalRevenue": "300437000", "costOfRevenue": "205711000", "interestIncome": "None", "incomeBeforeTax": "-20734000", "interestExpense": "5903000", "operatingIncome": "-16772000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363000", "reportedCurrency": "USD", "netInterestIncome": "-5903000", "nonInterestIncome": "None", "operatingExpenses": "111498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22564000", "sellingGeneralAndAdministrative": "88934000", "netIncomeFromContinuingOperations": "-21097000" }, "balance": { "goodwill": "1293346000", "inventory": "1", "commonStock": "3821000", "currentDebt": "None", "investments": "None", "totalAssets": "2106316000", "longTermDebt": "279870000", "shortTermDebt": "52654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "208529000", "reportedCurrency": "USD", "retainedEarnings": "-781943000", "totalLiabilities": "677319000", "otherCurrentAssets": "18729000", "totalCurrentAssets": "244117000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862199000", "currentAccountsPayable": "11938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505779000", "totalShareholderEquity": "1428997000", "capitalLeaseObligations": "222984000", "otherCurrentLiabilities": "142872000", "totalCurrentLiabilities": "207464000", "otherNonCurrentLiabilities": "760000", "totalNonCurrentLiabilities": "469855000", "cashAndShortTermInvestments": "49451000", "commonStockSharesOutstanding": "376331000", "intangibleAssetsExcludingGoodwill": "208529000", "cashAndCashEquivalentsAtCarryingValue": "49451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21838000", "capitalExpenditures": "5104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2431000", "cashflowFromInvestment": "-5104000", "stockBasedCompensation": "20581000", "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": "22564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300437000, "cost_of_revenue": 205711000, "gross_profit": 94726000, "research_and_development": null, "selling_general_admin": 88934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14831000, "depreciation_amortisation": 22564000, "ebitda": 7733000, "interest_expense": 5903000, "interest_income": null, "other_non_operating": null, "pretax_income": -20734000, "tax_provision": 363000, "effective_tax_rate": null, "net_income": -21097000, "net_income_continuing_ops": -21097000, "net_income_to_common": -21097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49451000, "short_term_investments": null, "net_receivables": 175937000, "inventory": 1, "other_current_assets": null, "total_current_assets": 244117000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 208529000, "goodwill_and_intangibles": 1501875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1862199000, "total_assets": 2106316000, "short_term_debt": 52654000, "accounts_payable": 11938000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207464000, "long_term_debt": 279870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 469855000, "total_liabilities": 677319000, "total_debt": 332524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -781943000, "total_equity": 1428997000, "shares_outstanding": 376331000, "operating_cash_flow": -21838000, "stock_based_compensation": 20581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2431000, "free_cash_flow": -16734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14831000", "ebitda": "7733000", "netIncome": "-21097000", "grossProfit": "94726000", "depreciation": "None", "totalRevenue": "300437000", "costOfRevenue": "205711000", "interestIncome": "None", "incomeBeforeTax": "-20734000", "interestExpense": "5903000", "operatingIncome": "-16772000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363000", "reportedCurrency": "USD", "netInterestIncome": "-5903000", "nonInterestIncome": "None", "operatingExpenses": "111498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22564000", "sellingGeneralAndAdministrative": "88934000", "netIncomeFromContinuingOperations": "-21097000" }, "balance": { "goodwill": "1293346000", "inventory": "1", "commonStock": "3821000", "currentDebt": "None", "investments": "None", "totalAssets": "2106316000", "longTermDebt": "279870000", "shortTermDebt": "52654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "208529000", "reportedCurrency": "USD", "retainedEarnings": "-781943000", "totalLiabilities": "677319000", "otherCurrentAssets": "18729000", "totalCurrentAssets": "244117000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1862199000", "currentAccountsPayable": "11938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505779000", "totalShareholderEquity": "1428997000", "capitalLeaseObligations": "222984000", "otherCurrentLiabilities": "142872000", "totalCurrentLiabilities": "207464000", "otherNonCurrentLiabilities": "760000", "totalNonCurrentLiabilities": "469855000", "cashAndShortTermInvestments": "49451000", "commonStockSharesOutstanding": "376331000", "intangibleAssetsExcludingGoodwill": "208529000", "cashAndCashEquivalentsAtCarryingValue": "49451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21097000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21838000", "capitalExpenditures": "5104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2431000", "cashflowFromInvestment": "-5104000", "stockBasedCompensation": "20581000", "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": "22564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 280603000, "cost_of_revenue": 197289000, "gross_profit": 83314000, "ebit": -32784000, "ebitda": -10567000, "pretax_income": -38316000, "tax_provision": 6643000, "net_income": -44959000, "net_income_to_common": -44959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78824000, "total_current_assets": 225731000, "total_assets": 2109969000, "short_term_debt": 49400000, "long_term_debt": 280285000, "total_debt": 329685000, "total_liabilities": 681039000, "total_equity": 1428930000, "shares_outstanding": 378725000, "goodwill_and_intangibles": 1514418000 }, "cash_flow": { "operating_cash_flow": 16795000, "capital_expenditure": 11414000, "free_cash_flow": 28209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110275, "ticker_id": 6915, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32784000", "ebitda": "-10567000", "netIncome": "-44959000", "grossProfit": "83314000", "depreciation": "None", "totalRevenue": "280603000", "costOfRevenue": "197289000", "interestIncome": "None", "incomeBeforeTax": "-38316000", "interestExpense": "5532000", "operatingIncome": "-32271000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6643000", "reportedCurrency": "USD", "netInterestIncome": "-5532000", "nonInterestIncome": "None", "operatingExpenses": "115585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22217000", "sellingGeneralAndAdministrative": "93368000", "netIncomeFromContinuingOperations": "-44959000" }, "balance": { "goodwill": "1293346000", "inventory": "1", "commonStock": "3789000", "currentDebt": "None", "investments": "None", "totalAssets": "2109969000", "longTermDebt": "280285000", "shortTermDebt": "49400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221072000", "reportedCurrency": "USD", "retainedEarnings": "-760846000", "totalLiabilities": "681039000", "otherCurrentAssets": "21267000", "totalCurrentAssets": "225731000", "currentLongTermDebt": "2925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1884238000", "currentAccountsPayable": "23209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "511042000", "totalShareholderEquity": "1428930000", "capitalLeaseObligations": "227832000", "otherCurrentLiabilities": "130264000", "totalCurrentLiabilities": "202873000", "otherNonCurrentLiabilities": "952000", "totalNonCurrentLiabilities": "478166000", "cashAndShortTermInvestments": "78824000", "commonStockSharesOutstanding": "378725000", "intangibleAssetsExcludingGoodwill": "221072000", "cashAndCashEquivalentsAtCarryingValue": "78824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16795000", "capitalExpenditures": "11414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30838000", "cashflowFromInvestment": "-11414000", "stockBasedCompensation": "20919000", "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": "22217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280603000, "cost_of_revenue": 197289000, "gross_profit": 83314000, "research_and_development": null, "selling_general_admin": 93368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32784000, "depreciation_amortisation": 22217000, "ebitda": -10567000, "interest_expense": 5532000, "interest_income": null, "other_non_operating": null, "pretax_income": -38316000, "tax_provision": 6643000, "effective_tax_rate": null, "net_income": -44959000, "net_income_continuing_ops": -44959000, "net_income_to_common": -44959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78824000, "short_term_investments": null, "net_receivables": 125640000, "inventory": 1, "other_current_assets": null, "total_current_assets": 225731000, "net_ppe": null, "goodwill": 1293346000, "intangible_assets": 221072000, "goodwill_and_intangibles": 1514418000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1884238000, "total_assets": 2109969000, "short_term_debt": 49400000, "accounts_payable": 23209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202873000, "long_term_debt": 280285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 478166000, "total_liabilities": 681039000, "total_debt": 329685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -760846000, "total_equity": 1428930000, "shares_outstanding": 378725000, "operating_cash_flow": 16795000, "stock_based_compensation": 20919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11414000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30838000, "free_cash_flow": 28209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32784000", "ebitda": "-10567000", "netIncome": "-44959000", "grossProfit": "83314000", "depreciation": "None", "totalRevenue": "280603000", "costOfRevenue": "197289000", "interestIncome": "None", "incomeBeforeTax": "-38316000", "interestExpense": "5532000", "operatingIncome": "-32271000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6643000", "reportedCurrency": "USD", "netInterestIncome": "-5532000", "nonInterestIncome": "None", "operatingExpenses": "115585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22217000", "sellingGeneralAndAdministrative": "93368000", "netIncomeFromContinuingOperations": "-44959000" }, "balance": { "goodwill": "1293346000", "inventory": "1", "commonStock": "3789000", "currentDebt": "None", "investments": "None", "totalAssets": "2109969000", "longTermDebt": "280285000", "shortTermDebt": "49400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "221072000", "reportedCurrency": "USD", "retainedEarnings": "-760846000", "totalLiabilities": "681039000", "otherCurrentAssets": "21267000", "totalCurrentAssets": "225731000", "currentLongTermDebt": "2925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1884238000", "currentAccountsPayable": "23209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "511042000", "totalShareholderEquity": "1428930000", "capitalLeaseObligations": "227832000", "otherCurrentLiabilities": "130264000", "totalCurrentLiabilities": "202873000", "otherNonCurrentLiabilities": "952000", "totalNonCurrentLiabilities": "478166000", "cashAndShortTermInvestments": "78824000", "commonStockSharesOutstanding": "378725000", "intangibleAssetsExcludingGoodwill": "221072000", "cashAndCashEquivalentsAtCarryingValue": "78824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16795000", "capitalExpenditures": "11414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30838000", "cashflowFromInvestment": "-11414000", "stockBasedCompensation": "20919000", "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": "22217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 262895000, "cost_of_revenue": 186686000, "gross_profit": 76209000, "ebit": -72491000, "ebitda": -52870000, "pretax_income": -77968000, "tax_provision": -16385000, "net_income": -61583000, "net_income_to_common": -61583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42605000, "total_current_assets": 264250000, "total_assets": 2175066000, "short_term_debt": 46199000, "long_term_debt": 248371000, "total_debt": 294570000, "total_liabilities": 720018000, "total_equity": 1455048000, "shares_outstanding": 372476000, "goodwill_and_intangibles": 1527041000 }, "cash_flow": { "operating_cash_flow": -25355000, "capital_expenditure": 9796000, "free_cash_flow": -15559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110277, "ticker_id": 6915, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72491000", "ebitda": "-52870000", "netIncome": "-61583000", "grossProfit": "76209000", "depreciation": "None", "totalRevenue": "262895000", "costOfRevenue": "186686000", "interestIncome": "None", "incomeBeforeTax": "-77968000", "interestExpense": "5477000", "operatingIncome": "-74357000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16385000", "reportedCurrency": "USD", "netInterestIncome": "-5477000", "nonInterestIncome": "None", "operatingExpenses": "150566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19621000", "sellingGeneralAndAdministrative": "130945000", "netIncomeFromContinuingOperations": "-61583000" }, "balance": { "goodwill": "1293426000", "inventory": "None", "commonStock": "3788000", "currentDebt": "None", "investments": "None", "totalAssets": "2175066000", "longTermDebt": "248371000", "shortTermDebt": "46199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "233615000", "reportedCurrency": "USD", "retainedEarnings": "-715887000", "totalLiabilities": "720018000", "otherCurrentAssets": "71929000", "totalCurrentAssets": "264250000", "currentLongTermDebt": "2595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1910816000", "currentAccountsPayable": "10400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486085000", "totalShareholderEquity": "1455048000", "capitalLeaseObligations": "235119000", "otherCurrentLiabilities": "184275000", "totalCurrentLiabilities": "240874000", "otherNonCurrentLiabilities": "855000", "totalNonCurrentLiabilities": "479144000", "cashAndShortTermInvestments": "42605000", "commonStockSharesOutstanding": "372476000", "intangibleAssetsExcludingGoodwill": "233615000", "cashAndCashEquivalentsAtCarryingValue": "42605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61583000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25355000", "capitalExpenditures": "9796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1849000", "cashflowFromInvestment": "-9796000", "stockBasedCompensation": "21525000", "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": "19621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262895000, "cost_of_revenue": 186686000, "gross_profit": 76209000, "research_and_development": null, "selling_general_admin": 130945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72491000, "depreciation_amortisation": 19621000, "ebitda": -52870000, "interest_expense": 5477000, "interest_income": null, "other_non_operating": null, "pretax_income": -77968000, "tax_provision": -16385000, "effective_tax_rate": null, "net_income": -61583000, "net_income_continuing_ops": -61583000, "net_income_to_common": -61583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42605000, "short_term_investments": null, "net_receivables": 149716000, "inventory": null, "other_current_assets": null, "total_current_assets": 264250000, "net_ppe": null, "goodwill": 1293426000, "intangible_assets": 233615000, "goodwill_and_intangibles": 1527041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1910816000, "total_assets": 2175066000, "short_term_debt": 46199000, "accounts_payable": 10400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240874000, "long_term_debt": 248371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 479144000, "total_liabilities": 720018000, "total_debt": 294570000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -715887000, "total_equity": 1455048000, "shares_outstanding": 372476000, "operating_cash_flow": -25355000, "stock_based_compensation": 21525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1849000, "free_cash_flow": -15559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-72491000", "ebitda": "-52870000", "netIncome": "-61583000", "grossProfit": "76209000", "depreciation": "None", "totalRevenue": "262895000", "costOfRevenue": "186686000", "interestIncome": "None", "incomeBeforeTax": "-77968000", "interestExpense": "5477000", "operatingIncome": "-74357000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16385000", "reportedCurrency": "USD", "netInterestIncome": "-5477000", "nonInterestIncome": "None", "operatingExpenses": "150566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19621000", "sellingGeneralAndAdministrative": "130945000", "netIncomeFromContinuingOperations": "-61583000" }, "balance": { "goodwill": "1293426000", "inventory": "None", "commonStock": "3788000", "currentDebt": "None", "investments": "None", "totalAssets": "2175066000", "longTermDebt": "248371000", "shortTermDebt": "46199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "233615000", "reportedCurrency": "USD", "retainedEarnings": "-715887000", "totalLiabilities": "720018000", "otherCurrentAssets": "71929000", "totalCurrentAssets": "264250000", "currentLongTermDebt": "2595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1910816000", "currentAccountsPayable": "10400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486085000", "totalShareholderEquity": "1455048000", "capitalLeaseObligations": "235119000", "otherCurrentLiabilities": "184275000", "totalCurrentLiabilities": "240874000", "otherNonCurrentLiabilities": "855000", "totalNonCurrentLiabilities": "479144000", "cashAndShortTermInvestments": "42605000", "commonStockSharesOutstanding": "372476000", "intangibleAssetsExcludingGoodwill": "233615000", "cashAndCashEquivalentsAtCarryingValue": "42605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61583000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25355000", "capitalExpenditures": "9796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1849000", "cashflowFromInvestment": "-9796000", "stockBasedCompensation": "21525000", "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": "19621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "income_statement": { "revenue": 259578000, "cost_of_revenue": 186607000, "gross_profit": 72971000, "ebit": -46901000, "ebitda": -27371000, "pretax_income": -52020000, "tax_provision": -6542000, "net_income": -45478000, "net_income_to_common": -45478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79605000, "total_current_assets": 237881000, "total_assets": 2170917000, "short_term_debt": 43446000, "long_term_debt": 248718000, "total_debt": 292164000, "total_liabilities": 676041000, "total_equity": 1494876000, "shares_outstanding": 363161000, "goodwill_and_intangibles": 1537290000 }, "cash_flow": { "operating_cash_flow": -434000, "capital_expenditure": 11581000, "free_cash_flow": 11147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110278, "ticker_id": 6915, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:48:25.501398+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46901000", "ebitda": "-27371000", "netIncome": "-45478000", "grossProfit": "72971000", "depreciation": "None", "totalRevenue": "259578000", "costOfRevenue": "186607000", "interestIncome": "None", "incomeBeforeTax": "-52020000", "interestExpense": "5119000", "operatingIncome": "-48413000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6542000", "reportedCurrency": "USD", "netInterestIncome": "-5119000", "nonInterestIncome": "None", "operatingExpenses": "121384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19530000", "sellingGeneralAndAdministrative": "101854000", "netIncomeFromContinuingOperations": "-45478000" }, "balance": { "goodwill": "1293502000", "inventory": "None", "commonStock": "3782000", "currentDebt": "None", "investments": "None", "totalAssets": "2170917000", "longTermDebt": "248718000", "shortTermDebt": "43446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "243788000", "reportedCurrency": "USD", "retainedEarnings": "-654304000", "totalLiabilities": "676041000", "otherCurrentAssets": "36480000", "totalCurrentAssets": "237881000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1933036000", "currentAccountsPayable": "8044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384525000", "shortLongTermDebtTotal": "497750000", "totalShareholderEquity": "1494876000", "capitalLeaseObligations": "249032000", "otherCurrentLiabilities": "129364000", "totalCurrentLiabilities": "180854000", "otherNonCurrentLiabilities": "2559000", "totalNonCurrentLiabilities": "495187000", "cashAndShortTermInvestments": "79605000", "commonStockSharesOutstanding": "363161000", "intangibleAssetsExcludingGoodwill": "243788000", "cashAndCashEquivalentsAtCarryingValue": "79605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-434000", "capitalExpenditures": "11581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23326000", "cashflowFromInvestment": "-11581000", "stockBasedCompensation": "33078000", "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": "19530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259578000, "cost_of_revenue": 186607000, "gross_profit": 72971000, "research_and_development": null, "selling_general_admin": 101854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46901000, "depreciation_amortisation": 19530000, "ebitda": -27371000, "interest_expense": 5119000, "interest_income": null, "other_non_operating": null, "pretax_income": -52020000, "tax_provision": -6542000, "effective_tax_rate": null, "net_income": -45478000, "net_income_continuing_ops": -45478000, "net_income_to_common": -45478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79605000, "short_term_investments": null, "net_receivables": 121796000, "inventory": null, "other_current_assets": null, "total_current_assets": 237881000, "net_ppe": null, "goodwill": 1293502000, "intangible_assets": 243788000, "goodwill_and_intangibles": 1537290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1933036000, "total_assets": 2170917000, "short_term_debt": 43446000, "accounts_payable": 8044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180854000, "long_term_debt": 248718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495187000, "total_liabilities": 676041000, "total_debt": 292164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654304000, "total_equity": 1494876000, "shares_outstanding": 363161000, "operating_cash_flow": -434000, "stock_based_compensation": 33078000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11581000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23326000, "free_cash_flow": 11147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46901000", "ebitda": "-27371000", "netIncome": "-45478000", "grossProfit": "72971000", "depreciation": "None", "totalRevenue": "259578000", "costOfRevenue": "186607000", "interestIncome": "None", "incomeBeforeTax": "-52020000", "interestExpense": "5119000", "operatingIncome": "-48413000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6542000", "reportedCurrency": "USD", "netInterestIncome": "-5119000", "nonInterestIncome": "None", "operatingExpenses": "121384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19530000", "sellingGeneralAndAdministrative": "101854000", "netIncomeFromContinuingOperations": "-45478000" }, "balance": { "goodwill": "1293502000", "inventory": "None", "commonStock": "3782000", "currentDebt": "None", "investments": "None", "totalAssets": "2170917000", "longTermDebt": "248718000", "shortTermDebt": "43446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "243788000", "reportedCurrency": "USD", "retainedEarnings": "-654304000", "totalLiabilities": "676041000", "otherCurrentAssets": "36480000", "totalCurrentAssets": "237881000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1933036000", "currentAccountsPayable": "8044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384525000", "shortLongTermDebtTotal": "497750000", "totalShareholderEquity": "1494876000", "capitalLeaseObligations": "249032000", "otherCurrentLiabilities": "129364000", "totalCurrentLiabilities": "180854000", "otherNonCurrentLiabilities": "2559000", "totalNonCurrentLiabilities": "495187000", "cashAndShortTermInvestments": "79605000", "commonStockSharesOutstanding": "363161000", "intangibleAssetsExcludingGoodwill": "243788000", "cashAndCashEquivalentsAtCarryingValue": "79605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-434000", "capitalExpenditures": "11581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23326000", "cashflowFromInvestment": "-11581000", "stockBasedCompensation": "33078000", "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": "19530000", "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": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }