{ "ticker": { "uuid": "7bf09b75-c925-480b-9dbd-6a2386976211", "symbol": "PZZA", "name": "Papa John's International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/7bf09b75-c925-480b-9dbd-6a2386976211/", "api_url": "https://sharemaestro.com/factors/api/tickers/7bf09b75-c925-480b-9dbd-6a2386976211/" }, "ticker_metadata": { "id": 7844, "uuid": "7bf09b75-c925-480b-9dbd-6a2386976211", "symbol": "PZZA", "name": "Papa John's International Inc", "asset_type": "equity", "market_cap": 1125578000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Papa John's International, Inc. operates and franchises pizza delivery and take-out restaurants under the Papa John's trademark in the United States and internationally. The company is headquartered in Louisville, Kentucky.", "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": "7bf09b75-c925-480b-9dbd-6a2386976211", "symbol": "PZZA", "name": "Papa John's International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/7bf09b75-c925-480b-9dbd-6a2386976211/", "api_url": "https://sharemaestro.com/factors/api/tickers/7bf09b75-c925-480b-9dbd-6a2386976211/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.69, "quality": 0.25, "momentum": 0.07, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 31.92, "market_cap": 1054828320, "pe_ratio": 36.9286, "earnings_yield": 0.0271, "ebitda_to_ev": 0.1338, "shareholder_yield": 0.0581, "roe": -0.0636, "piotroski_f_score": 5, "momentum_12_1": -0.3542, "volatility_252d": 0.5283 }, "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": "2026-06-07T06:49:47.197174+00:00", "batch_id": "" }, "size": { "price_close": 31.92, "market_cap": 1054828320, "market_cap_usd": 1054828320, "enterprise_value": 1784943320, "shares_outstanding": 33046000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 36.9286, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.5237, "pcf_ratio": 10.3528, "pfcf_ratio": 6.2835, "ev_ebitda": 7.4746, "ev_ebit": 12.1284, "ev_sales": 0.8862, "ev_fcf": 10.6327, "earnings_yield": 0.0271, "fcf_yield": 0.094, "price_to_sales": 0.5237, "price_to_book": null, "price_to_cashflow": 10.3528, "ebitda_to_ev": 0.1338, "sales_yield": 1.1284 }, "yield": { "dividend_yield": 0.0581, "buyback_yield": 0, "shareholder_yield": 0.0581, "debt_paydown_yield": null, "total_yield": 0.0581 }, "quality": { "gross_margin": 0.2332, "operating_margin": 0.0731, "net_margin": 0.0142, "ebitda_margin": 0.1186, "fcf_margin": 0.0833, "roe": -0.0636, "roa": 0.0343, "roic": 0.3415, "roc_greenblatt": null, "asset_turnover": 2.421, "cash_conversion": 5.8771, "accruals_ratio": -0.0881, "sbc_to_revenue": 0.0101, "piotroski_f_score": 5, "altman_z_score": 3.7804, "earnings_stability_5y": 0.8949, "revenue_stability_5y": 0.096, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5647, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.8264, "net_debt_to_ebitda": 3.0574, "debt_to_assets": 0.9245, "interest_coverage": 1.4483, "current_ratio": 0.8444, "quick_ratio": 0.7172, "net_debt": 730115000, "local_beta": 0.0019, "volatility_252d": 0.5283, "volatility_60d": 1.2903, "max_drawdown_12m": -0.4312, "risk_adjusted_momentum": -0.6704 }, "growth": { "revenue_growth_1y": -0.0241, "revenue_growth_3y_cagr": -0.0077, "revenue_growth_5y_cagr": 0.0252, "eps_growth_1y": -0.6341, "eps_growth_3y_cagr": -0.2334, "eps_growth_5y_cagr": -0.1202, "fcf_growth_1y": -0.1506, "book_value_growth_1y": null, "revenue_growth": -0.0241, "earnings_growth": -0.6341 }, "momentum": { "price_return_1m": 0.0393, "price_return_3m": 0.0542, "price_return_6m": -0.2033, "price_return_9m": -0.3124, "price_return_12m": -0.3288, "price_return_12m_ex1m": -0.3542, "momentum_6m": -0.2033, "momentum_12m": -0.3288, "momentum_12_1": -0.3542, "distance_from_52w_high": -0.4003, "distance_from_52w_low": 0.0542, "relative_strength": -0.4867 }, "raw_ttm": { "revenue_ttm": 2014108000, "gross_profit_ttm": 469769999, "ebit_ttm": 147170000, "ebitda_ttm": 238801000, "net_income_ttm": 28564000, "eps_diluted_ttm": 0.8644, "operating_cash_flow_ttm": 101888000, "capital_expenditure_ttm": 65985000, "fcf_ttm": 167873000, "dividends_paid_ttm": 61288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 101617000, "cash_and_equivalents": 39036000, "total_current_assets": 240407000, "total_current_liabilities": 284706000, "net_ppe": null, "total_assets": 831927000, "total_debt": 769151000, "total_equity": -449120000, "net_working_capital": -41526000, "book_value_per_share": -13.5908, "retained_earnings": 202601000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -516367000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 77, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 45, "rank_ev_ebitda": 23, "rank_ev_ebit": 49, "rank_earnings_yield": 77, "rank_fcf_yield": 42, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 78, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 79, "rank_fcf_margin": 73, "rank_piotroski": 68, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89 }, "composites": { "value_composite": 31, "quality_composite": 75, "momentum_composite": 93, "growth_composite": 100, "yield_composite": 9, "svqf_composite": 89, "vc1_composite": 25, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.4153, "os_score": 0.36, "value_percentile": 0.69, "quality_percentile": 0.25, "momentum_percentile": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 23, "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": 2299, "ticker_id": 7844, "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": "2026-06-07T06:49:47.197174+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.92, "market_cap": 1054828320, "market_cap_usd": 1054828320, "enterprise_value": 1784943320, "shares_outstanding": 33046000, "fx_rate_to_usd": null, "pe_ratio": 36.92859263, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.52371984, "pcf_ratio": 10.35282192, "pfcf_ratio": 6.28349002, "ev_ebitda": 7.47460572, "ev_ebit": 12.12844547, "ev_sales": 0.88622026, "ev_fcf": 10.63270043, "earnings_yield": 0.02707929, "fcf_yield": 0.09404948, "dividend_yield": 0.05810235, "buyback_yield": 0, "shareholder_yield": 0.05810235, "debt_paydown_yield": null, "total_yield": 0.05810235, "gross_margin": 0.23323973, "operating_margin": 0.07306957, "net_margin": 0.01418196, "ebitda_margin": 0.11856415, "fcf_margin": 0.08334856, "roe": -0.06359993, "roa": 0.03433474, "roic": 0.341509, "roc_greenblatt": null, "asset_turnover": 2.42101531, "cash_conversion": 5.87708304, "accruals_ratio": -0.08813754, "sbc_to_revenue": 0.0101082, "debt_to_equity": -2.82635599, "net_debt_to_ebitda": 3.0574202, "debt_to_assets": 0.92454146, "interest_coverage": 1.44828129, "current_ratio": 0.8444044, "quick_ratio": 0.71724165, "net_debt": 730115000, "revenue_growth_1y": -0.02406846, "revenue_growth_3y_cagr": -0.00771761, "revenue_growth_5y_cagr": 0.02522974, "eps_growth_1y": -0.6341326, "eps_growth_3y_cagr": -0.23340925, "eps_growth_5y_cagr": -0.12023941, "fcf_growth_1y": -0.15060363, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 3.7804306, "earnings_stability_5y": 0.89492, "revenue_stability_5y": 0.096031, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03933993, "price_return_3m": 0.05423776, "price_return_6m": -0.20329465, "price_return_9m": -0.3124483, "price_return_12m": -0.32878991, "price_return_12m_ex1m": -0.3541958, "distance_from_52w_high": -0.40033478, "distance_from_52w_low": 0.05423776, "relative_strength": -0.48673096, "local_beta": 0.0019, "volatility_252d": 0.528338, "volatility_60d": 1.290289, "max_drawdown_12m": -0.43118597, "revenue_ttm": 2014108000, "gross_profit_ttm": 469769999, "ebit_ttm": 147170000, "ebitda_ttm": 238801000, "net_income_ttm": 28564000, "eps_diluted_ttm": 0.86437088, "operating_cash_flow_ttm": 101888000, "capital_expenditure_ttm": 65985000, "fcf_ttm": 167873000, "dividends_paid_ttm": 61288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 101617000, "cash_and_equivalents": 39036000, "total_current_assets": 240407000, "total_current_liabilities": 284706000, "net_ppe": null, "total_assets": 831927000, "total_debt": 769151000, "total_equity": -449120000, "net_working_capital": -41526000, "book_value_per_share": -13.59075228, "retained_earnings": 202601000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -516367000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 45, "rank_ev_ebitda": 23, "rank_ev_ebit": 49, "rank_earnings_yield": 77, "rank_fcf_yield": 42, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 78, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 79, "rank_fcf_margin": 73, "rank_piotroski": 68, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89, "value_composite": 31, "quality_composite": 75, "momentum_composite": 93, "growth_composite": 100, "yield_composite": 9, "svqf_composite": 89, "vc1_composite": 25, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 23, "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": 31.92, "os": 0.36, "value": 0.69, "quality": 0.25, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 36.9286, "earnings_yield": 0.0271, "shareholder_yield": 0.0581, "roe": -0.0636, "momentum_12_1": -0.3542, "complete_fields": { "id": 2299, "ticker_id": 7844, "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": "2026-06-07T06:49:47.197174+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.92, "market_cap": 1054828320, "market_cap_usd": 1054828320, "enterprise_value": 1784943320, "shares_outstanding": 33046000, "fx_rate_to_usd": null, "pe_ratio": 36.92859263, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.52371984, "pcf_ratio": 10.35282192, "pfcf_ratio": 6.28349002, "ev_ebitda": 7.47460572, "ev_ebit": 12.12844547, "ev_sales": 0.88622026, "ev_fcf": 10.63270043, "earnings_yield": 0.02707929, "fcf_yield": 0.09404948, "dividend_yield": 0.05810235, "buyback_yield": 0, "shareholder_yield": 0.05810235, "debt_paydown_yield": null, "total_yield": 0.05810235, "gross_margin": 0.23323973, "operating_margin": 0.07306957, "net_margin": 0.01418196, "ebitda_margin": 0.11856415, "fcf_margin": 0.08334856, "roe": -0.06359993, "roa": 0.03433474, "roic": 0.341509, "roc_greenblatt": null, "asset_turnover": 2.42101531, "cash_conversion": 5.87708304, "accruals_ratio": -0.08813754, "sbc_to_revenue": 0.0101082, "debt_to_equity": -2.82635599, "net_debt_to_ebitda": 3.0574202, "debt_to_assets": 0.92454146, "interest_coverage": 1.44828129, "current_ratio": 0.8444044, "quick_ratio": 0.71724165, "net_debt": 730115000, "revenue_growth_1y": -0.02406846, "revenue_growth_3y_cagr": -0.00771761, "revenue_growth_5y_cagr": 0.02522974, "eps_growth_1y": -0.6341326, "eps_growth_3y_cagr": -0.23340925, "eps_growth_5y_cagr": -0.12023941, "fcf_growth_1y": -0.15060363, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 3.7804306, "earnings_stability_5y": 0.89492, "revenue_stability_5y": 0.096031, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03933993, "price_return_3m": 0.05423776, "price_return_6m": -0.20329465, "price_return_9m": -0.3124483, "price_return_12m": -0.32878991, "price_return_12m_ex1m": -0.3541958, "distance_from_52w_high": -0.40033478, "distance_from_52w_low": 0.05423776, "relative_strength": -0.48673096, "local_beta": 0.0019, "volatility_252d": 0.528338, "volatility_60d": 1.290289, "max_drawdown_12m": -0.43118597, "revenue_ttm": 2014108000, "gross_profit_ttm": 469769999, "ebit_ttm": 147170000, "ebitda_ttm": 238801000, "net_income_ttm": 28564000, "eps_diluted_ttm": 0.86437088, "operating_cash_flow_ttm": 101888000, "capital_expenditure_ttm": 65985000, "fcf_ttm": 167873000, "dividends_paid_ttm": 61288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 101617000, "cash_and_equivalents": 39036000, "total_current_assets": 240407000, "total_current_liabilities": 284706000, "net_ppe": null, "total_assets": 831927000, "total_debt": 769151000, "total_equity": -449120000, "net_working_capital": -41526000, "book_value_per_share": -13.59075228, "retained_earnings": 202601000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -516367000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 45, "rank_ev_ebitda": 23, "rank_ev_ebit": 49, "rank_earnings_yield": 77, "rank_fcf_yield": 42, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 78, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 79, "rank_fcf_margin": 73, "rank_piotroski": 68, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89, "value_composite": 31, "quality_composite": 75, "momentum_composite": 93, "growth_composite": 100, "yield_composite": 9, "svqf_composite": 89, "vc1_composite": 25, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 23, "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 2053808000, "cost_of_revenue": 1460492000, "gross_profit": 593316000, "ebit": 89147000, "ebitda": 181392000, "pretax_income": 48378000, "tax_provision": 16261000, "net_income": 30531000, "net_income_to_common": 30531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36950000, "total_current_assets": 237432000, "total_assets": 926931000, "short_term_debt": 38721000, "long_term_debt": 710436000, "total_debt": 749157000, "total_liabilities": 1359617000, "total_equity": -444750000, "shares_outstanding": 32945000, "goodwill_and_intangibles": 67576000 }, "cash_flow": { "operating_cash_flow": 126000000, "capital_expenditure": 64695000, "free_cash_flow": 190695000, "dividends_paid": 61141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153709, "ticker_id": 7844, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89147000", "ebitda": "181392000", "netIncome": "30531000", "grossProfit": "593316000", "depreciation": "None", "totalRevenue": "2053808000", "costOfRevenue": "1460492000", "interestIncome": "None", "incomeBeforeTax": "48378000", "interestExpense": "40769000", "operatingIncome": "89147000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16261000", "reportedCurrency": "USD", "netInterestIncome": "-40769000", "nonInterestIncome": "None", "operatingExpenses": "504169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1460492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92245000", "sellingGeneralAndAdministrative": "244282000", "netIncomeFromContinuingOperations": "32117000" }, "balance": { "goodwill": "67576000", "inventory": "34336000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "926931000", "longTermDebt": "710436000", "shortTermDebt": "38721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "210763000", "totalLiabilities": "1359617000", "otherCurrentAssets": "53502000", "totalCurrentAssets": "237432000", "currentLongTermDebt": "4997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689499000", "currentAccountsPayable": "61218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1092771000", "totalShareholderEquity": "-444750000", "capitalLeaseObligations": "220933000", "otherCurrentLiabilities": "136625000", "totalCurrentLiabilities": "290991000", "otherNonCurrentLiabilities": "3001000", "totalNonCurrentLiabilities": "1068626000", "cashAndShortTermInvestments": "36950000", "commonStockSharesOutstanding": "32945000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32117000", "profitLoss": "None", "dividendPayout": "61141000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17000", "operatingCashflow": "126000000", "capitalExpenditures": "64695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106257000", "cashflowFromInvestment": "-21486000", "stockBasedCompensation": "14980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61141000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2053808000, "cost_of_revenue": 1460492000, "gross_profit": 593316000, "research_and_development": null, "selling_general_admin": 244282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89147000, "depreciation_amortisation": 92245000, "ebitda": 181392000, "interest_expense": 40769000, "interest_income": null, "other_non_operating": null, "pretax_income": 48378000, "tax_provision": 16261000, "effective_tax_rate": null, "net_income": 30531000, "net_income_continuing_ops": 32117000, "net_income_to_common": 30531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36950000, "short_term_investments": null, "net_receivables": 112644000, "inventory": 34336000, "other_current_assets": null, "total_current_assets": 237432000, "net_ppe": null, "goodwill": 67576000, "intangible_assets": null, "goodwill_and_intangibles": 67576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689499000, "total_assets": 926931000, "short_term_debt": 38721000, "accounts_payable": 61218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290991000, "long_term_debt": 710436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1068626000, "total_liabilities": 1359617000, "total_debt": 749157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210763000, "total_equity": -444750000, "shares_outstanding": 32945000, "operating_cash_flow": 126000000, "stock_based_compensation": 14980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21486000, "dividends_paid": 61141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106257000, "free_cash_flow": 190695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89147000", "ebitda": "181392000", "netIncome": "30531000", "grossProfit": "593316000", "depreciation": "None", "totalRevenue": "2053808000", "costOfRevenue": "1460492000", "interestIncome": "None", "incomeBeforeTax": "48378000", "interestExpense": "40769000", "operatingIncome": "89147000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16261000", "reportedCurrency": "USD", "netInterestIncome": "-40769000", "nonInterestIncome": "None", "operatingExpenses": "504169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1460492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92245000", "sellingGeneralAndAdministrative": "244282000", "netIncomeFromContinuingOperations": "32117000" }, "balance": { "goodwill": "67576000", "inventory": "34336000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "926931000", "longTermDebt": "710436000", "shortTermDebt": "38721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "210763000", "totalLiabilities": "1359617000", "otherCurrentAssets": "53502000", "totalCurrentAssets": "237432000", "currentLongTermDebt": "4997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689499000", "currentAccountsPayable": "61218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1092771000", "totalShareholderEquity": "-444750000", "capitalLeaseObligations": "220933000", "otherCurrentLiabilities": "136625000", "totalCurrentLiabilities": "290991000", "otherNonCurrentLiabilities": "3001000", "totalNonCurrentLiabilities": "1068626000", "cashAndShortTermInvestments": "36950000", "commonStockSharesOutstanding": "32945000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32117000", "profitLoss": "None", "dividendPayout": "61141000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17000", "operatingCashflow": "126000000", "capitalExpenditures": "64695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106257000", "cashflowFromInvestment": "-21486000", "stockBasedCompensation": "14980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61141000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92245000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 2059387000, "cost_of_revenue": 1478426000, "gross_profit": 580961000, "ebit": 156704000, "ebitda": 226111000, "pretax_income": 114126000, "tax_provision": 29929000, "net_income": 83486000, "net_income_to_common": 83486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37955000, "total_current_assets": 230605000, "total_assets": 888952000, "short_term_debt": 33036000, "long_term_debt": 741650000, "total_debt": 774686000, "total_liabilities": 1302265000, "total_equity": -429526000, "shares_outstanding": 32819000, "goodwill_and_intangibles": 75460000 }, "cash_flow": { "operating_cash_flow": 106632000, "capital_expenditure": 72484000, "free_cash_flow": 179116000, "dividends_paid": 60559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153714, "ticker_id": 7844, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156704000", "ebitda": "226111000", "netIncome": "83486000", "grossProfit": "580961000", "depreciation": "None", "totalRevenue": "2059387000", "costOfRevenue": "1478426000", "interestIncome": "None", "incomeBeforeTax": "114126000", "interestExpense": "42578000", "operatingIncome": "156704000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29929000", "reportedCurrency": "USD", "netInterestIncome": "-42578000", "nonInterestIncome": "None", "operatingExpenses": "424257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69407000", "sellingGeneralAndAdministrative": "190515000", "netIncomeFromContinuingOperations": "84197000" }, "balance": { "goodwill": "75460000", "inventory": "35245000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "888952000", "longTermDebt": "741650000", "shortTermDebt": "33036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "241717000", "totalLiabilities": "1302265000", "otherCurrentAssets": "48586000", "totalCurrentAssets": "230605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658347000", "currentAccountsPayable": "61842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971128000", "totalShareholderEquity": "-429526000", "capitalLeaseObligations": "229478000", "otherCurrentLiabilities": "155579000", "totalCurrentLiabilities": "277963000", "otherNonCurrentLiabilities": "3010000", "totalNonCurrentLiabilities": "1024302000", "cashAndShortTermInvestments": "37955000", "commonStockSharesOutstanding": "32819000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84197000", "profitLoss": "None", "dividendPayout": "60559000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "851000", "operatingCashflow": "106632000", "capitalExpenditures": "72484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91672000", "cashflowFromInvestment": "-17348000", "stockBasedCompensation": "9590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2059387000, "cost_of_revenue": 1478426000, "gross_profit": 580961000, "research_and_development": null, "selling_general_admin": 190515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156704000, "depreciation_amortisation": 69407000, "ebitda": 226111000, "interest_expense": 42578000, "interest_income": null, "other_non_operating": null, "pretax_income": 114126000, "tax_provision": 29929000, "effective_tax_rate": null, "net_income": 83486000, "net_income_continuing_ops": 84197000, "net_income_to_common": 83486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37955000, "short_term_investments": null, "net_receivables": 108819000, "inventory": 35245000, "other_current_assets": null, "total_current_assets": 230605000, "net_ppe": null, "goodwill": 75460000, "intangible_assets": null, "goodwill_and_intangibles": 75460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658347000, "total_assets": 888952000, "short_term_debt": 33036000, "accounts_payable": 61842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277963000, "long_term_debt": 741650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1024302000, "total_liabilities": 1302265000, "total_debt": 774686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 241717000, "total_equity": -429526000, "shares_outstanding": 32819000, "operating_cash_flow": 106632000, "stock_based_compensation": 9590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17348000, "dividends_paid": 60559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91672000, "free_cash_flow": 179116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156704000", "ebitda": "226111000", "netIncome": "83486000", "grossProfit": "580961000", "depreciation": "None", "totalRevenue": "2059387000", "costOfRevenue": "1478426000", "interestIncome": "None", "incomeBeforeTax": "114126000", "interestExpense": "42578000", "operatingIncome": "156704000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29929000", "reportedCurrency": "USD", "netInterestIncome": "-42578000", "nonInterestIncome": "None", "operatingExpenses": "424257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69407000", "sellingGeneralAndAdministrative": "190515000", "netIncomeFromContinuingOperations": "84197000" }, "balance": { "goodwill": "75460000", "inventory": "35245000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "888952000", "longTermDebt": "741650000", "shortTermDebt": "33036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "241717000", "totalLiabilities": "1302265000", "otherCurrentAssets": "48586000", "totalCurrentAssets": "230605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658347000", "currentAccountsPayable": "61842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971128000", "totalShareholderEquity": "-429526000", "capitalLeaseObligations": "229478000", "otherCurrentLiabilities": "155579000", "totalCurrentLiabilities": "277963000", "otherNonCurrentLiabilities": "3010000", "totalNonCurrentLiabilities": "1024302000", "cashAndShortTermInvestments": "37955000", "commonStockSharesOutstanding": "32819000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84197000", "profitLoss": "None", "dividendPayout": "60559000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "851000", "operatingCashflow": "106632000", "capitalExpenditures": "72484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91672000", "cashflowFromInvestment": "-17348000", "stockBasedCompensation": "9590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69407000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 2135713000, "cost_of_revenue": 1716398000, "gross_profit": 419315000, "ebit": 147142000, "ebitda": 211232000, "pretax_income": 103673000, "tax_provision": 20874000, "net_income": 82098000, "net_income_to_common": 82098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40587000, "total_current_assets": 231018000, "total_assets": 875005000, "short_term_debt": 33105000, "long_term_debt": 757422000, "total_debt": 790527000, "total_liabilities": 1317770000, "total_equity": -459092000, "shares_outstanding": 33159000, "goodwill_and_intangibles": 76206000 }, "cash_flow": { "operating_cash_flow": 193055000, "capital_expenditure": 76620000, "free_cash_flow": 269675000, "dividends_paid": 58451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153719, "ticker_id": 7844, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147142000", "ebitda": "211232000", "netIncome": "82098000", "grossProfit": "419315000", "depreciation": "None", "totalRevenue": "2135713000", "costOfRevenue": "1716398000", "interestIncome": "None", "incomeBeforeTax": "103673000", "interestExpense": "43469000", "operatingIncome": "147142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20874000", "reportedCurrency": "USD", "netInterestIncome": "-38968000", "nonInterestIncome": "None", "operatingExpenses": "272173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64090000", "sellingGeneralAndAdministrative": "201662000", "netIncomeFromContinuingOperations": "80084000" }, "balance": { "goodwill": "76206000", "inventory": "36126000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "875005000", "longTermDebt": "757422000", "shortTermDebt": "33105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219027000", "totalLiabilities": "1317770000", "otherCurrentAssets": "42285000", "totalCurrentAssets": "231018000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107000", "currentNetReceivables": "112020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643987000", "currentAccountsPayable": "74949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "965721000", "totalShareholderEquity": "-459092000", "capitalLeaseObligations": "208299000", "otherCurrentLiabilities": "158167000", "totalCurrentLiabilities": "304596000", "otherNonCurrentLiabilities": "2338000", "totalNonCurrentLiabilities": "1013174000", "cashAndShortTermInvestments": "40587000", "commonStockSharesOutstanding": "33159000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82098000", "profitLoss": "None", "dividendPayout": "58451000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5441000", "operatingCashflow": "193055000", "capitalExpenditures": "76620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124076000", "cashflowFromInvestment": "-75123000", "stockBasedCompensation": "17924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2135713000, "cost_of_revenue": 1716398000, "gross_profit": 419315000, "research_and_development": null, "selling_general_admin": 201662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147142000, "depreciation_amortisation": 64090000, "ebitda": 211232000, "interest_expense": 43469000, "interest_income": null, "other_non_operating": null, "pretax_income": 103673000, "tax_provision": 20874000, "effective_tax_rate": null, "net_income": 82098000, "net_income_continuing_ops": 80084000, "net_income_to_common": 82098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40587000, "short_term_investments": 107000, "net_receivables": 112020000, "inventory": 36126000, "other_current_assets": null, "total_current_assets": 231018000, "net_ppe": null, "goodwill": 76206000, "intangible_assets": null, "goodwill_and_intangibles": 76206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 643987000, "total_assets": 875005000, "short_term_debt": 33105000, "accounts_payable": 74949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304596000, "long_term_debt": 757422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013174000, "total_liabilities": 1317770000, "total_debt": 790527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219027000, "total_equity": -459092000, "shares_outstanding": 33159000, "operating_cash_flow": 193055000, "stock_based_compensation": 17924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75123000, "dividends_paid": 58451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124076000, "free_cash_flow": 269675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147142000", "ebitda": "211232000", "netIncome": "82098000", "grossProfit": "419315000", "depreciation": "None", "totalRevenue": "2135713000", "costOfRevenue": "1716398000", "interestIncome": "None", "incomeBeforeTax": "103673000", "interestExpense": "43469000", "operatingIncome": "147142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20874000", "reportedCurrency": "USD", "netInterestIncome": "-38968000", "nonInterestIncome": "None", "operatingExpenses": "272173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64090000", "sellingGeneralAndAdministrative": "201662000", "netIncomeFromContinuingOperations": "80084000" }, "balance": { "goodwill": "76206000", "inventory": "36126000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "875005000", "longTermDebt": "757422000", "shortTermDebt": "33105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219027000", "totalLiabilities": "1317770000", "otherCurrentAssets": "42285000", "totalCurrentAssets": "231018000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107000", "currentNetReceivables": "112020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643987000", "currentAccountsPayable": "74949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "965721000", "totalShareholderEquity": "-459092000", "capitalLeaseObligations": "208299000", "otherCurrentLiabilities": "158167000", "totalCurrentLiabilities": "304596000", "otherNonCurrentLiabilities": "2338000", "totalNonCurrentLiabilities": "1013174000", "cashAndShortTermInvestments": "40587000", "commonStockSharesOutstanding": "33159000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82098000", "profitLoss": "None", "dividendPayout": "58451000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5441000", "operatingCashflow": "193055000", "capitalExpenditures": "76620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124076000", "cashflowFromInvestment": "-75123000", "stockBasedCompensation": "17924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210348000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64090000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 2102103000, "cost_of_revenue": 1713673000, "gross_profit": 388430000, "ebit": 109030000, "ebitda": 161062000, "pretax_income": 83769000, "tax_provision": 14420000, "net_income": 67772000, "net_income_to_common": 67772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47373000, "total_current_assets": 251039000, "total_assets": 864227000, "short_term_debt": 30268000, "long_term_debt": 597069000, "total_debt": 627337000, "total_liabilities": 1133674000, "total_equity": -286393000, "shares_outstanding": 35717000, "goodwill_and_intangibles": 70616000 }, "cash_flow": { "operating_cash_flow": 117808000, "capital_expenditure": 78391000, "free_cash_flow": 196199000, "dividends_paid": 54767000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153724, "ticker_id": 7844, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109030000", "ebitda": "161062000", "netIncome": "67772000", "grossProfit": "388430000", "depreciation": "None", "totalRevenue": "2102103000", "costOfRevenue": "1713673000", "interestIncome": "None", "incomeBeforeTax": "83769000", "interestExpense": "25261000", "operatingIncome": "109030000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14420000", "reportedCurrency": "USD", "netInterestIncome": "-25261000", "nonInterestIncome": "None", "operatingExpenses": "279400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1713673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52032000", "sellingGeneralAndAdministrative": "215303000", "netIncomeFromContinuingOperations": "69349000" }, "balance": { "goodwill": "70616000", "inventory": "41382000", "commonStock": "491000", "currentDebt": "None", "investments": "None", "totalAssets": "864227000", "longTermDebt": "597069000", "shortTermDebt": "30268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "195856000", "totalLiabilities": "1133674000", "otherCurrentAssets": "44123000", "totalCurrentAssets": "251039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "986000", "currentNetReceivables": "118161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613188000", "currentAccountsPayable": "62316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "249793000", "shortLongTermDebtTotal": "807264000", "totalShareholderEquity": "-286393000", "capitalLeaseObligations": "210195000", "otherCurrentLiabilities": "142535000", "totalCurrentLiabilities": "265157000", "otherNonCurrentLiabilities": "2408000", "totalNonCurrentLiabilities": "868517000", "cashAndShortTermInvestments": "47373000", "commonStockSharesOutstanding": "35717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69349000", "profitLoss": "None", "dividendPayout": "54767000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7496000", "operatingCashflow": "117808000", "capitalExpenditures": "78391000", "changeInReceivables": "-29167000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76240000", "cashflowFromInvestment": "-62793000", "stockBasedCompensation": "18388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54767000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21225000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2102103000, "cost_of_revenue": 1713673000, "gross_profit": 388430000, "research_and_development": null, "selling_general_admin": 215303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109030000, "depreciation_amortisation": 52032000, "ebitda": 161062000, "interest_expense": 25261000, "interest_income": null, "other_non_operating": null, "pretax_income": 83769000, "tax_provision": 14420000, "effective_tax_rate": null, "net_income": 67772000, "net_income_continuing_ops": 69349000, "net_income_to_common": 67772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47373000, "short_term_investments": 986000, "net_receivables": 118161000, "inventory": 41382000, "other_current_assets": null, "total_current_assets": 251039000, "net_ppe": null, "goodwill": 70616000, "intangible_assets": null, "goodwill_and_intangibles": 70616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 613188000, "total_assets": 864227000, "short_term_debt": 30268000, "accounts_payable": 62316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265157000, "long_term_debt": 597069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 868517000, "total_liabilities": 1133674000, "total_debt": 627337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 195856000, "total_equity": -286393000, "shares_outstanding": 35717000, "operating_cash_flow": 117808000, "stock_based_compensation": 18388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62793000, "dividends_paid": 54767000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76240000, "free_cash_flow": 196199000, "net_change_in_cash": -21225000 }, "raw_data": { "income": { "ebit": "109030000", "ebitda": "161062000", "netIncome": "67772000", "grossProfit": "388430000", "depreciation": "None", "totalRevenue": "2102103000", "costOfRevenue": "1713673000", "interestIncome": "None", "incomeBeforeTax": "83769000", "interestExpense": "25261000", "operatingIncome": "109030000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14420000", "reportedCurrency": "USD", "netInterestIncome": "-25261000", "nonInterestIncome": "None", "operatingExpenses": "279400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1713673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52032000", "sellingGeneralAndAdministrative": "215303000", "netIncomeFromContinuingOperations": "69349000" }, "balance": { "goodwill": "70616000", "inventory": "41382000", "commonStock": "491000", "currentDebt": "None", "investments": "None", "totalAssets": "864227000", "longTermDebt": "597069000", "shortTermDebt": "30268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "195856000", "totalLiabilities": "1133674000", "otherCurrentAssets": "44123000", "totalCurrentAssets": "251039000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "986000", "currentNetReceivables": "118161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613188000", "currentAccountsPayable": "62316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "249793000", "shortLongTermDebtTotal": "807264000", "totalShareholderEquity": "-286393000", "capitalLeaseObligations": "210195000", "otherCurrentLiabilities": "142535000", "totalCurrentLiabilities": "265157000", "otherNonCurrentLiabilities": "2408000", "totalNonCurrentLiabilities": "868517000", "cashAndShortTermInvestments": "47373000", "commonStockSharesOutstanding": "35717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69349000", "profitLoss": "None", "dividendPayout": "54767000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7496000", "operatingCashflow": "117808000", "capitalExpenditures": "78391000", "changeInReceivables": "-29167000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76240000", "cashflowFromInvestment": "-62793000", "stockBasedCompensation": "18388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54767000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21225000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52032000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 2068421000, "cost_of_revenue": 1639099000, "gross_profit": 429322000, "ebit": 168241000, "ebitda": 217057000, "pretax_income": 150948000, "tax_provision": 25993000, "net_income": 120016000, "net_income_to_common": 120016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70610000, "total_current_assets": 255009000, "total_assets": 885704000, "short_term_debt": 27520000, "long_term_debt": 480730000, "total_debt": 508250000, "total_liabilities": 1052664000, "total_equity": -187670000, "shares_outstanding": 35337000, "goodwill_and_intangibles": 80632000 }, "cash_flow": { "operating_cash_flow": 184675000, "capital_expenditure": 68559000, "free_cash_flow": 253234000, "dividends_paid": 46750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153729, "ticker_id": 7844, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168241000", "ebitda": "217057000", "netIncome": "120016000", "grossProfit": "429322000", "depreciation": "None", "totalRevenue": "2068421000", "costOfRevenue": "1639099000", "interestIncome": "None", "incomeBeforeTax": "150948000", "interestExpense": "19205000", "operatingIncome": "168241000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "25993000", "reportedCurrency": "USD", "netInterestIncome": "-19205000", "nonInterestIncome": "None", "operatingExpenses": "261081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1912000", "costofGoodsAndServicesSold": "1639099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48816000", "sellingGeneralAndAdministrative": "212265000", "netIncomeFromContinuingOperations": "124955000" }, "balance": { "goodwill": "80632000", "inventory": "34981000", "commonStock": "490000", "currentDebt": "None", "investments": "None", "totalAssets": "885704000", "longTermDebt": "480730000", "shortTermDebt": "27520000", "treasuryStock": "-806472000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "183157000", "totalLiabilities": "1052664000", "otherCurrentAssets": "46310000", "totalCurrentAssets": "255009000", "currentLongTermDebt": "None", "longTermInvestments": "35504000", "shortTermInvestments": "None", "currentNetReceivables": "103108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "630695000", "currentAccountsPayable": "28092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "421019000", "shortLongTermDebtTotal": "685502000", "totalShareholderEquity": "-187670000", "capitalLeaseObligations": "204772000", "otherCurrentLiabilities": "190116000", "totalCurrentLiabilities": "287424000", "otherNonCurrentLiabilities": "284252000", "totalNonCurrentLiabilities": "765240000", "cashAndShortTermInvestments": "70610000", "commonStockSharesOutstanding": "35337000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124955000", "profitLoss": "None", "dividendPayout": "46750000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4708000", "operatingCashflow": "184675000", "capitalExpenditures": "68559000", "changeInReceivables": "4023000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180526000", "cashflowFromInvestment": "-63512000", "stockBasedCompensation": "16919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59363000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2068421000, "cost_of_revenue": 1639099000, "gross_profit": 429322000, "research_and_development": null, "selling_general_admin": 212265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168241000, "depreciation_amortisation": 48816000, "ebitda": 217057000, "interest_expense": 19205000, "interest_income": null, "other_non_operating": null, "pretax_income": 150948000, "tax_provision": 25993000, "effective_tax_rate": null, "net_income": 120016000, "net_income_continuing_ops": 124955000, "net_income_to_common": 120016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70610000, "short_term_investments": null, "net_receivables": 103108000, "inventory": 34981000, "other_current_assets": null, "total_current_assets": 255009000, "net_ppe": null, "goodwill": 80632000, "intangible_assets": null, "goodwill_and_intangibles": 80632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 630695000, "total_assets": 885704000, "short_term_debt": 27520000, "accounts_payable": 28092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287424000, "long_term_debt": 480730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 765240000, "total_liabilities": 1052664000, "total_debt": 508250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183157000, "total_equity": -187670000, "shares_outstanding": 35337000, "operating_cash_flow": 184675000, "stock_based_compensation": 16919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63512000, "dividends_paid": 46750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180526000, "free_cash_flow": 253234000, "net_change_in_cash": -59363000 }, "raw_data": { "income": { "ebit": "168241000", "ebitda": "217057000", "netIncome": "120016000", "grossProfit": "429322000", "depreciation": "None", "totalRevenue": "2068421000", "costOfRevenue": "1639099000", "interestIncome": "None", "incomeBeforeTax": "150948000", "interestExpense": "19205000", "operatingIncome": "168241000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "25993000", "reportedCurrency": "USD", "netInterestIncome": "-19205000", "nonInterestIncome": "None", "operatingExpenses": "261081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1912000", "costofGoodsAndServicesSold": "1639099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48816000", "sellingGeneralAndAdministrative": "212265000", "netIncomeFromContinuingOperations": "124955000" }, "balance": { "goodwill": "80632000", "inventory": "34981000", "commonStock": "490000", "currentDebt": "None", "investments": "None", "totalAssets": "885704000", "longTermDebt": "480730000", "shortTermDebt": "27520000", "treasuryStock": "-806472000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "183157000", "totalLiabilities": "1052664000", "otherCurrentAssets": "46310000", "totalCurrentAssets": "255009000", "currentLongTermDebt": "None", "longTermInvestments": "35504000", "shortTermInvestments": "None", "currentNetReceivables": "103108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "630695000", "currentAccountsPayable": "28092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "421019000", "shortLongTermDebtTotal": "685502000", "totalShareholderEquity": "-187670000", "capitalLeaseObligations": "204772000", "otherCurrentLiabilities": "190116000", "totalCurrentLiabilities": "287424000", "otherNonCurrentLiabilities": "284252000", "totalNonCurrentLiabilities": "765240000", "cashAndShortTermInvestments": "70610000", "commonStockSharesOutstanding": "35337000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124955000", "profitLoss": "None", "dividendPayout": "46750000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4708000", "operatingCashflow": "184675000", "capitalExpenditures": "68559000", "changeInReceivables": "4023000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180526000", "cashflowFromInvestment": "-63512000", "stockBasedCompensation": "16919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59363000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48816000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 1813234000, "cost_of_revenue": 1469034000, "gross_profit": 344200000, "ebit": 92384000, "ebitda": 142089000, "pretax_income": 75362000, "tax_provision": 14748000, "net_income": 57932000, "net_income_to_common": 57932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130204000, "total_current_assets": 306407000, "total_assets": 872770000, "short_term_debt": 47083000, "long_term_debt": 328292000, "total_debt": 375375000, "total_liabilities": 1133235000, "total_equity": -282178000, "shares_outstanding": 32717000, "goodwill_and_intangibles": 80791000 }, "cash_flow": { "operating_cash_flow": 186439000, "capital_expenditure": 35652000, "free_cash_flow": 222091000, "dividends_paid": 43011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153734, "ticker_id": 7844, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92384000", "ebitda": "142089000", "netIncome": "57932000", "grossProfit": "344200000", "depreciation": "None", "totalRevenue": "1813234000", "costOfRevenue": "1469034000", "interestIncome": "None", "incomeBeforeTax": "75362000", "interestExpense": "17022000", "operatingIncome": "90253000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14748000", "reportedCurrency": "USD", "netInterestIncome": "-17022000", "nonInterestIncome": "None", "operatingExpenses": "253947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2131000", "costofGoodsAndServicesSold": "1469034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49705000", "sellingGeneralAndAdministrative": "198257000", "netIncomeFromContinuingOperations": "60614000" }, "balance": { "goodwill": "80791000", "inventory": "30265000", "commonStock": "453000", "currentDebt": "None", "investments": "None", "totalAssets": "872770000", "longTermDebt": "328292000", "shortTermDebt": "47083000", "treasuryStock": "-741724000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219158000", "totalLiabilities": "1133235000", "otherCurrentAssets": "43212000", "totalCurrentAssets": "306407000", "currentLongTermDebt": "20000000", "longTermInvestments": "36538000", "shortTermInvestments": "None", "currentNetReceivables": "102726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566363000", "currentAccountsPayable": "37370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "200895000", "shortLongTermDebtTotal": "513572000", "totalShareholderEquity": "-282178000", "capitalLeaseObligations": "165280000", "otherCurrentLiabilities": "174563000", "totalCurrentLiabilities": "288869000", "otherNonCurrentLiabilities": "263225000", "totalNonCurrentLiabilities": "844366000", "cashAndShortTermInvestments": "130204000", "commonStockSharesOutstanding": "32717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60614000", "profitLoss": "None", "dividendPayout": "43011000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2736000", "operatingCashflow": "186439000", "capitalExpenditures": "35652000", "changeInReceivables": "-22420000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43461000", "cashflowFromInvestment": "-41071000", "stockBasedCompensation": "16310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101907000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1813234000, "cost_of_revenue": 1469034000, "gross_profit": 344200000, "research_and_development": null, "selling_general_admin": 198257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92384000, "depreciation_amortisation": 49705000, "ebitda": 142089000, "interest_expense": 17022000, "interest_income": null, "other_non_operating": null, "pretax_income": 75362000, "tax_provision": 14748000, "effective_tax_rate": null, "net_income": 57932000, "net_income_continuing_ops": 60614000, "net_income_to_common": 57932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130204000, "short_term_investments": null, "net_receivables": 102726000, "inventory": 30265000, "other_current_assets": null, "total_current_assets": 306407000, "net_ppe": null, "goodwill": 80791000, "intangible_assets": null, "goodwill_and_intangibles": 80791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 566363000, "total_assets": 872770000, "short_term_debt": 47083000, "accounts_payable": 37370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288869000, "long_term_debt": 328292000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 844366000, "total_liabilities": 1133235000, "total_debt": 375375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219158000, "total_equity": -282178000, "shares_outstanding": 32717000, "operating_cash_flow": 186439000, "stock_based_compensation": 16310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41071000, "dividends_paid": 43011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43461000, "free_cash_flow": 222091000, "net_change_in_cash": 101907000 }, "raw_data": { "income": { "ebit": "92384000", "ebitda": "142089000", "netIncome": "57932000", "grossProfit": "344200000", "depreciation": "None", "totalRevenue": "1813234000", "costOfRevenue": "1469034000", "interestIncome": "None", "incomeBeforeTax": "75362000", "interestExpense": "17022000", "operatingIncome": "90253000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14748000", "reportedCurrency": "USD", "netInterestIncome": "-17022000", "nonInterestIncome": "None", "operatingExpenses": "253947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2131000", "costofGoodsAndServicesSold": "1469034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49705000", "sellingGeneralAndAdministrative": "198257000", "netIncomeFromContinuingOperations": "60614000" }, "balance": { "goodwill": "80791000", "inventory": "30265000", "commonStock": "453000", "currentDebt": "None", "investments": "None", "totalAssets": "872770000", "longTermDebt": "328292000", "shortTermDebt": "47083000", "treasuryStock": "-741724000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219158000", "totalLiabilities": "1133235000", "otherCurrentAssets": "43212000", "totalCurrentAssets": "306407000", "currentLongTermDebt": "20000000", "longTermInvestments": "36538000", "shortTermInvestments": "None", "currentNetReceivables": "102726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566363000", "currentAccountsPayable": "37370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "200895000", "shortLongTermDebtTotal": "513572000", "totalShareholderEquity": "-282178000", "capitalLeaseObligations": "165280000", "otherCurrentLiabilities": "174563000", "totalCurrentLiabilities": "288869000", "otherNonCurrentLiabilities": "263225000", "totalNonCurrentLiabilities": "844366000", "cashAndShortTermInvestments": "130204000", "commonStockSharesOutstanding": "32717000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60614000", "profitLoss": "None", "dividendPayout": "43011000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2736000", "operatingCashflow": "186439000", "capitalExpenditures": "35652000", "changeInReceivables": "-22420000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43461000", "cashflowFromInvestment": "-41071000", "stockBasedCompensation": "16310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101907000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49705000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 1619248000, "cost_of_revenue": 1328711000, "gross_profit": 290537000, "ebit": 25639000, "ebitda": 72920000, "pretax_income": 5046000, "tax_provision": -611000, "net_income": 4866000, "net_income_to_common": 4866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27911000, "total_current_assets": 181546000, "total_assets": 730721000, "short_term_debt": 45015000, "long_term_debt": 347290000, "total_debt": 392305000, "total_liabilities": 1047377000, "total_equity": -332321000, "shares_outstanding": 31632000, "goodwill_and_intangibles": 80340000 }, "cash_flow": { "operating_cash_flow": 61749000, "capital_expenditure": 37711000, "free_cash_flow": 99460000, "dividends_paid": 38572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153739, "ticker_id": 7844, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25639000", "ebitda": "72920000", "netIncome": "4866000", "grossProfit": "290537000", "depreciation": "None", "totalRevenue": "1619248000", "costOfRevenue": "1328711000", "interestIncome": "None", "incomeBeforeTax": "5046000", "interestExpense": "20593000", "operatingIncome": "24535000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-611000", "reportedCurrency": "USD", "netInterestIncome": "-20593000", "nonInterestIncome": "None", "operatingExpenses": "266002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1104000", "costofGoodsAndServicesSold": "1328711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47281000", "sellingGeneralAndAdministrative": "223460000", "netIncomeFromContinuingOperations": "5657000" }, "balance": { "goodwill": "80340000", "inventory": "27529000", "commonStock": "447000", "currentDebt": "None", "investments": "None", "totalAssets": "730721000", "longTermDebt": "347290000", "shortTermDebt": "45015000", "treasuryStock": "-747327000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "205697000", "totalLiabilities": "1047377000", "otherCurrentAssets": "43830000", "totalCurrentAssets": "181546000", "currentLongTermDebt": "20000000", "longTermInvestments": "33010000", "shortTermInvestments": "None", "currentNetReceivables": "82276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "549175000", "currentAccountsPayable": "29141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211741000", "shortLongTermDebtTotal": "525231000", "totalShareholderEquity": "-332321000", "capitalLeaseObligations": "157941000", "otherCurrentLiabilities": "108517000", "totalCurrentLiabilities": "207945000", "otherNonCurrentLiabilities": "232575000", "totalNonCurrentLiabilities": "839432000", "cashAndShortTermInvestments": "27911000", "commonStockSharesOutstanding": "31632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5657000", "profitLoss": "None", "dividendPayout": "38572000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-326000", "operatingCashflow": "61749000", "capitalExpenditures": "37711000", "changeInReceivables": "-5329000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34574000", "cashflowFromInvestment": "-32575000", "stockBasedCompensation": "15303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1619248000, "cost_of_revenue": 1328711000, "gross_profit": 290537000, "research_and_development": null, "selling_general_admin": 223460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25639000, "depreciation_amortisation": 47281000, "ebitda": 72920000, "interest_expense": 20593000, "interest_income": null, "other_non_operating": null, "pretax_income": 5046000, "tax_provision": -611000, "effective_tax_rate": null, "net_income": 4866000, "net_income_continuing_ops": 5657000, "net_income_to_common": 4866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27911000, "short_term_investments": null, "net_receivables": 82276000, "inventory": 27529000, "other_current_assets": null, "total_current_assets": 181546000, "net_ppe": null, "goodwill": 80340000, "intangible_assets": null, "goodwill_and_intangibles": 80340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 549175000, "total_assets": 730721000, "short_term_debt": 45015000, "accounts_payable": 29141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207945000, "long_term_debt": 347290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839432000, "total_liabilities": 1047377000, "total_debt": 392305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 205697000, "total_equity": -332321000, "shares_outstanding": 31632000, "operating_cash_flow": 61749000, "stock_based_compensation": 15303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32575000, "dividends_paid": 38572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34574000, "free_cash_flow": 99460000, "net_change_in_cash": -5400000 }, "raw_data": { "income": { "ebit": "25639000", "ebitda": "72920000", "netIncome": "4866000", "grossProfit": "290537000", "depreciation": "None", "totalRevenue": "1619248000", "costOfRevenue": "1328711000", "interestIncome": "None", "incomeBeforeTax": "5046000", "interestExpense": "20593000", "operatingIncome": "24535000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-611000", "reportedCurrency": "USD", "netInterestIncome": "-20593000", "nonInterestIncome": "None", "operatingExpenses": "266002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1104000", "costofGoodsAndServicesSold": "1328711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47281000", "sellingGeneralAndAdministrative": "223460000", "netIncomeFromContinuingOperations": "5657000" }, "balance": { "goodwill": "80340000", "inventory": "27529000", "commonStock": "447000", "currentDebt": "None", "investments": "None", "totalAssets": "730721000", "longTermDebt": "347290000", "shortTermDebt": "45015000", "treasuryStock": "-747327000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "205697000", "totalLiabilities": "1047377000", "otherCurrentAssets": "43830000", "totalCurrentAssets": "181546000", "currentLongTermDebt": "20000000", "longTermInvestments": "33010000", "shortTermInvestments": "None", "currentNetReceivables": "82276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "549175000", "currentAccountsPayable": "29141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211741000", "shortLongTermDebtTotal": "525231000", "totalShareholderEquity": "-332321000", "capitalLeaseObligations": "157941000", "otherCurrentLiabilities": "108517000", "totalCurrentLiabilities": "207945000", "otherNonCurrentLiabilities": "232575000", "totalNonCurrentLiabilities": "839432000", "cashAndShortTermInvestments": "27911000", "commonStockSharesOutstanding": "31632000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5657000", "profitLoss": "None", "dividendPayout": "38572000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-326000", "operatingCashflow": "61749000", "capitalExpenditures": "37711000", "changeInReceivables": "-5329000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34574000", "cashflowFromInvestment": "-32575000", "stockBasedCompensation": "15303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 1573316000, "cost_of_revenue": 1219677000, "gross_profit": 353639000, "ebit": 30669000, "ebitda": 77072000, "pretax_income": 5891000, "tax_provision": 2646000, "net_income": 1646000, "net_income_to_common": 1646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19468000, "total_current_assets": 171708000, "total_assets": 570947000, "short_term_debt": 20009000, "long_term_debt": 601126000, "total_debt": 621135000, "total_liabilities": 873081000, "total_equity": -302134000, "shares_outstanding": 32299000, "goodwill_and_intangibles": 84516000 }, "cash_flow": { "operating_cash_flow": 72795000, "capital_expenditure": 42028000, "free_cash_flow": 114823000, "dividends_paid": 28985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153744, "ticker_id": 7844, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30669000", "ebitda": "77072000", "netIncome": "1646000", "grossProfit": "353639000", "depreciation": "None", "totalRevenue": "1573316000", "costOfRevenue": "1219677000", "interestIncome": "None", "incomeBeforeTax": "5891000", "interestExpense": "25673000", "operatingIncome": "30380000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2646000", "reportedCurrency": "USD", "netInterestIncome": "-25306000", "nonInterestIncome": "None", "operatingExpenses": "322970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "817000", "costofGoodsAndServicesSold": "1219677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46403000", "sellingGeneralAndAdministrative": "192551000", "netIncomeFromContinuingOperations": "3245000" }, "balance": { "goodwill": "84516000", "inventory": "27203000", "commonStock": "443000", "currentDebt": "None", "investments": "None", "totalAssets": "570947000", "longTermDebt": "601126000", "shortTermDebt": "20009000", "treasuryStock": "-751704000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "244061000", "totalLiabilities": "873081000", "otherCurrentAssets": "57698000", "totalCurrentAssets": "171708000", "currentLongTermDebt": "20000000", "longTermInvestments": "23259000", "shortTermInvestments": "None", "currentNetReceivables": "99762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399239000", "currentAccountsPayable": "27106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "226894000", "shortLongTermDebtTotal": "621126000", "totalShareholderEquity": "-302134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135189000", "totalCurrentLiabilities": "164636000", "otherNonCurrentLiabilities": "94003000", "totalNonCurrentLiabilities": "708445000", "cashAndShortTermInvestments": "19468000", "commonStockSharesOutstanding": "32299000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3245000", "profitLoss": "None", "dividendPayout": "28985000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3093000", "operatingCashflow": "72795000", "capitalExpenditures": "42028000", "changeInReceivables": "1386000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48097000", "cashflowFromInvestment": "-38799000", "stockBasedCompensation": "9936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2686000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-158049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1573316000, "cost_of_revenue": 1219677000, "gross_profit": 353639000, "research_and_development": 0, "selling_general_admin": 192551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30669000, "depreciation_amortisation": 46403000, "ebitda": 77072000, "interest_expense": 25673000, "interest_income": null, "other_non_operating": null, "pretax_income": 5891000, "tax_provision": 2646000, "effective_tax_rate": null, "net_income": 1646000, "net_income_continuing_ops": 3245000, "net_income_to_common": 1646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19468000, "short_term_investments": null, "net_receivables": 99762000, "inventory": 27203000, "other_current_assets": null, "total_current_assets": 171708000, "net_ppe": null, "goodwill": 84516000, "intangible_assets": null, "goodwill_and_intangibles": 84516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 399239000, "total_assets": 570947000, "short_term_debt": 20009000, "accounts_payable": 27106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164636000, "long_term_debt": 601126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 708445000, "total_liabilities": 873081000, "total_debt": 621135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 244061000, "total_equity": -302134000, "shares_outstanding": 32299000, "operating_cash_flow": 72795000, "stock_based_compensation": 9936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38799000, "dividends_paid": 28985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48097000, "free_cash_flow": 114823000, "net_change_in_cash": -2686000 }, "raw_data": { "income": { "ebit": "30669000", "ebitda": "77072000", "netIncome": "1646000", "grossProfit": "353639000", "depreciation": "None", "totalRevenue": "1573316000", "costOfRevenue": "1219677000", "interestIncome": "None", "incomeBeforeTax": "5891000", "interestExpense": "25673000", "operatingIncome": "30380000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2646000", "reportedCurrency": "USD", "netInterestIncome": "-25306000", "nonInterestIncome": "None", "operatingExpenses": "322970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "817000", "costofGoodsAndServicesSold": "1219677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46403000", "sellingGeneralAndAdministrative": "192551000", "netIncomeFromContinuingOperations": "3245000" }, "balance": { "goodwill": "84516000", "inventory": "27203000", "commonStock": "443000", "currentDebt": "None", "investments": "None", "totalAssets": "570947000", "longTermDebt": "601126000", "shortTermDebt": "20009000", "treasuryStock": "-751704000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "244061000", "totalLiabilities": "873081000", "otherCurrentAssets": "57698000", "totalCurrentAssets": "171708000", "currentLongTermDebt": "20000000", "longTermInvestments": "23259000", "shortTermInvestments": "None", "currentNetReceivables": "99762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399239000", "currentAccountsPayable": "27106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "226894000", "shortLongTermDebtTotal": "621126000", "totalShareholderEquity": "-302134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135189000", "totalCurrentLiabilities": "164636000", "otherNonCurrentLiabilities": "94003000", "totalNonCurrentLiabilities": "708445000", "cashAndShortTermInvestments": "19468000", "commonStockSharesOutstanding": "32299000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3245000", "profitLoss": "None", "dividendPayout": "28985000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3093000", "operatingCashflow": "72795000", "capitalExpenditures": "42028000", "changeInReceivables": "1386000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48097000", "cashflowFromInvestment": "-38799000", "stockBasedCompensation": "9936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2686000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-158049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46403000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 478609000, "cost_of_revenue": 340892000, "gross_profit": 137717000, "ebit": 20758000, "ebitda": 38487000, "pretax_income": 11075000, "tax_provision": 4137000, "net_income": 7255000, "net_income_to_common": 7255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39036000, "total_current_assets": 240407000, "total_assets": 831927000, "short_term_debt": 41809000, "long_term_debt": 727342000, "total_debt": 769151000, "total_liabilities": 1269373000, "total_equity": -449120000, "shares_outstanding": 33046000, "goodwill_and_intangibles": 67247000 }, "cash_flow": { "operating_cash_flow": 7224000, "capital_expenditure": 13521000, "free_cash_flow": 20745000, "dividends_paid": 15321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153707, "ticker_id": 7844, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20758000", "ebitda": "38487000", "netIncome": "7255000", "grossProfit": "137717000", "depreciation": "None", "totalRevenue": "478609000", "costOfRevenue": "340892000", "interestIncome": "None", "incomeBeforeTax": "11075000", "interestExpense": "9683000", "operatingIncome": "24141000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4137000", "reportedCurrency": "USD", "netInterestIncome": "-9683000", "nonInterestIncome": "None", "operatingExpenses": "113576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17729000", "sellingGeneralAndAdministrative": "52613000", "netIncomeFromContinuingOperations": "6938000" }, "balance": { "goodwill": "67247000", "inventory": "36204000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "831927000", "longTermDebt": "727342000", "shortTermDebt": "41809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "202601000", "totalLiabilities": "1269373000", "otherCurrentAssets": "58299000", "totalCurrentAssets": "240407000", "currentLongTermDebt": "7847000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "591520000", "currentAccountsPayable": "67370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952638000", "totalShareholderEquity": "-449120000", "capitalLeaseObligations": "217449000", "otherCurrentLiabilities": "126553000", "totalCurrentLiabilities": "284706000", "otherNonCurrentLiabilities": "55429000", "totalNonCurrentLiabilities": "984667000", "cashAndShortTermInvestments": "39036000", "commonStockSharesOutstanding": "33046000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7255000", "profitLoss": "None", "dividendPayout": "15321000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "7224000", "capitalExpenditures": "13521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181000", "cashflowFromInvestment": "-5162000", "stockBasedCompensation": "4409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478609000, "cost_of_revenue": 340892000, "gross_profit": 137717000, "research_and_development": null, "selling_general_admin": 52613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20758000, "depreciation_amortisation": 17729000, "ebitda": 38487000, "interest_expense": 9683000, "interest_income": null, "other_non_operating": null, "pretax_income": 11075000, "tax_provision": 4137000, "effective_tax_rate": null, "net_income": 7255000, "net_income_continuing_ops": 6938000, "net_income_to_common": 7255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39036000, "short_term_investments": null, "net_receivables": 106868000, "inventory": 36204000, "other_current_assets": null, "total_current_assets": 240407000, "net_ppe": null, "goodwill": 67247000, "intangible_assets": null, "goodwill_and_intangibles": 67247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 591520000, "total_assets": 831927000, "short_term_debt": 41809000, "accounts_payable": 67370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284706000, "long_term_debt": 727342000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 984667000, "total_liabilities": 1269373000, "total_debt": 769151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 202601000, "total_equity": -449120000, "shares_outstanding": 33046000, "operating_cash_flow": 7224000, "stock_based_compensation": 4409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5162000, "dividends_paid": 15321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181000, "free_cash_flow": 20745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20758000", "ebitda": "38487000", "netIncome": "7255000", "grossProfit": "137717000", "depreciation": "None", "totalRevenue": "478609000", "costOfRevenue": "340892000", "interestIncome": "None", "incomeBeforeTax": "11075000", "interestExpense": "9683000", "operatingIncome": "24141000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4137000", "reportedCurrency": "USD", "netInterestIncome": "-9683000", "nonInterestIncome": "None", "operatingExpenses": "113576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17729000", "sellingGeneralAndAdministrative": "52613000", "netIncomeFromContinuingOperations": "6938000" }, "balance": { "goodwill": "67247000", "inventory": "36204000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "831927000", "longTermDebt": "727342000", "shortTermDebt": "41809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "202601000", "totalLiabilities": "1269373000", "otherCurrentAssets": "58299000", "totalCurrentAssets": "240407000", "currentLongTermDebt": "7847000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "591520000", "currentAccountsPayable": "67370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952638000", "totalShareholderEquity": "-449120000", "capitalLeaseObligations": "217449000", "otherCurrentLiabilities": "126553000", "totalCurrentLiabilities": "284706000", "otherNonCurrentLiabilities": "55429000", "totalNonCurrentLiabilities": "984667000", "cashAndShortTermInvestments": "39036000", "commonStockSharesOutstanding": "33046000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7255000", "profitLoss": "None", "dividendPayout": "15321000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "7224000", "capitalExpenditures": "13521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181000", "cashflowFromInvestment": "-5162000", "stockBasedCompensation": "4409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17729000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 498179000, "cost_of_revenue": 421139000, "gross_profit": 77039999, "ebit": 85751000, "ebitda": 115920000, "pretax_income": 14360000, "tax_provision": 5730000, "net_income": 7071000, "net_income_to_common": 7071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36950000, "total_current_assets": 237432000, "total_assets": 926931000, "short_term_debt": 38721000, "long_term_debt": 710436000, "total_debt": 749157000, "total_liabilities": 1359617000, "total_equity": -444750000, "shares_outstanding": 32945000, "goodwill_and_intangibles": 67576000 }, "cash_flow": { "operating_cash_flow": 19808000, "capital_expenditure": 13938000, "free_cash_flow": 33746000, "dividends_paid": 15324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153708, "ticker_id": 7844, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85751000", "ebitda": "115920000", "netIncome": "7071000", "grossProfit": "77039999", "depreciation": "None", "totalRevenue": "498179000", "costOfRevenue": "421139000", "interestIncome": "None", "incomeBeforeTax": "14360000", "interestExpense": "71391000", "operatingIncome": "17399000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5730000", "reportedCurrency": "USD", "netInterestIncome": "-10161000", "nonInterestIncome": "None", "operatingExpenses": "59641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30169000", "sellingGeneralAndAdministrative": "60056000", "netIncomeFromContinuingOperations": "8630000" }, "balance": { "goodwill": "67576000", "inventory": "34336000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "926931000", "longTermDebt": "710436000", "shortTermDebt": "38721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "210763000", "totalLiabilities": "1359617000", "otherCurrentAssets": "53502000", "totalCurrentAssets": "237432000", "currentLongTermDebt": "4997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689499000", "currentAccountsPayable": "61218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1092771000", "totalShareholderEquity": "-444750000", "capitalLeaseObligations": "220933000", "otherCurrentLiabilities": "136625000", "totalCurrentLiabilities": "290991000", "otherNonCurrentLiabilities": "3001000", "totalNonCurrentLiabilities": "1068626000", "cashAndShortTermInvestments": "36950000", "commonStockSharesOutstanding": "32945000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8656000", "profitLoss": "None", "dividendPayout": "15324000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1561000", "operatingCashflow": "19808000", "capitalExpenditures": "13938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38049000", "cashflowFromInvestment": "16132000", "stockBasedCompensation": "7487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498179000, "cost_of_revenue": 421139000, "gross_profit": 77039999, "research_and_development": null, "selling_general_admin": 60056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85751000, "depreciation_amortisation": 30169000, "ebitda": 115920000, "interest_expense": 71391000, "interest_income": null, "other_non_operating": null, "pretax_income": 14360000, "tax_provision": 5730000, "effective_tax_rate": null, "net_income": 7071000, "net_income_continuing_ops": 8630000, "net_income_to_common": 7071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36950000, "short_term_investments": null, "net_receivables": 112644000, "inventory": 34336000, "other_current_assets": null, "total_current_assets": 237432000, "net_ppe": null, "goodwill": 67576000, "intangible_assets": null, "goodwill_and_intangibles": 67576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689499000, "total_assets": 926931000, "short_term_debt": 38721000, "accounts_payable": 61218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290991000, "long_term_debt": 710436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1068626000, "total_liabilities": 1359617000, "total_debt": 749157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210763000, "total_equity": -444750000, "shares_outstanding": 32945000, "operating_cash_flow": 19808000, "stock_based_compensation": 7487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16132000, "dividends_paid": 15324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38049000, "free_cash_flow": 33746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85751000", "ebitda": "115920000", "netIncome": "7071000", "grossProfit": "77039999", "depreciation": "None", "totalRevenue": "498179000", "costOfRevenue": "421139000", "interestIncome": "None", "incomeBeforeTax": "14360000", "interestExpense": "71391000", "operatingIncome": "17399000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5730000", "reportedCurrency": "USD", "netInterestIncome": "-10161000", "nonInterestIncome": "None", "operatingExpenses": "59641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30169000", "sellingGeneralAndAdministrative": "60056000", "netIncomeFromContinuingOperations": "8630000" }, "balance": { "goodwill": "67576000", "inventory": "34336000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "926931000", "longTermDebt": "710436000", "shortTermDebt": "38721000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "210763000", "totalLiabilities": "1359617000", "otherCurrentAssets": "53502000", "totalCurrentAssets": "237432000", "currentLongTermDebt": "4997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689499000", "currentAccountsPayable": "61218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1092771000", "totalShareholderEquity": "-444750000", "capitalLeaseObligations": "220933000", "otherCurrentLiabilities": "136625000", "totalCurrentLiabilities": "290991000", "otherNonCurrentLiabilities": "3001000", "totalNonCurrentLiabilities": "1068626000", "cashAndShortTermInvestments": "36950000", "commonStockSharesOutstanding": "32945000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8656000", "profitLoss": "None", "dividendPayout": "15324000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1561000", "operatingCashflow": "19808000", "capitalExpenditures": "13938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38049000", "cashflowFromInvestment": "16132000", "stockBasedCompensation": "7487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30169000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 508154000, "cost_of_revenue": 410591000, "gross_profit": 97563000, "ebit": 16171000, "ebitda": 41085000, "pretax_income": 6226000, "tax_provision": 1753000, "net_income": 4707000, "net_income_to_common": 4707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38972000, "total_current_assets": 270842000, "total_assets": 884097000, "short_term_debt": 37924000, "long_term_debt": 727135000, "total_debt": 765059000, "total_liabilities": 1307548000, "total_equity": -439305000, "shares_outstanding": 33043000, "goodwill_and_intangibles": 67450000 }, "cash_flow": { "operating_cash_flow": 39349000, "capital_expenditure": 20452000, "free_cash_flow": 59801000, "dividends_paid": 15324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153710, "ticker_id": 7844, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16171000", "ebitda": "41085000", "netIncome": "4707000", "grossProfit": "97563000", "depreciation": "None", "totalRevenue": "508154000", "costOfRevenue": "410591000", "interestIncome": "None", "incomeBeforeTax": "6226000", "interestExpense": "9945000", "operatingIncome": "16171000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1753000", "reportedCurrency": "USD", "netInterestIncome": "-9945000", "nonInterestIncome": "None", "operatingExpenses": "81392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24914000", "sellingGeneralAndAdministrative": "54443000", "netIncomeFromContinuingOperations": "4473000" }, "balance": { "goodwill": "67450000", "inventory": "35761000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "884097000", "longTermDebt": "727135000", "shortTermDebt": "37924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219041000", "totalLiabilities": "1307548000", "otherCurrentAssets": "84221000", "totalCurrentAssets": "270842000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613255000", "currentAccountsPayable": "70378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "950159000", "totalShareholderEquity": "-439305000", "capitalLeaseObligations": "220524000", "otherCurrentLiabilities": "189972000", "totalCurrentLiabilities": "310829000", "otherNonCurrentLiabilities": "65880000", "totalNonCurrentLiabilities": "996719000", "cashAndShortTermInvestments": "38972000", "commonStockSharesOutstanding": "33043000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4447000", "profitLoss": "None", "dividendPayout": "15324000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "436000", "operatingCashflow": "39349000", "capitalExpenditures": "20452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15457000", "cashflowFromInvestment": "-18229000", "stockBasedCompensation": "4639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 508154000, "cost_of_revenue": 410591000, "gross_profit": 97563000, "research_and_development": null, "selling_general_admin": 54443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16171000, "depreciation_amortisation": 24914000, "ebitda": 41085000, "interest_expense": 9945000, "interest_income": null, "other_non_operating": null, "pretax_income": 6226000, "tax_provision": 1753000, "effective_tax_rate": null, "net_income": 4707000, "net_income_continuing_ops": 4473000, "net_income_to_common": 4707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38972000, "short_term_investments": null, "net_receivables": 111888000, "inventory": 35761000, "other_current_assets": null, "total_current_assets": 270842000, "net_ppe": null, "goodwill": 67450000, "intangible_assets": null, "goodwill_and_intangibles": 67450000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 613255000, "total_assets": 884097000, "short_term_debt": 37924000, "accounts_payable": 70378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310829000, "long_term_debt": 727135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 996719000, "total_liabilities": 1307548000, "total_debt": 765059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219041000, "total_equity": -439305000, "shares_outstanding": 33043000, "operating_cash_flow": 39349000, "stock_based_compensation": 4639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18229000, "dividends_paid": 15324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15457000, "free_cash_flow": 59801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16171000", "ebitda": "41085000", "netIncome": "4707000", "grossProfit": "97563000", "depreciation": "None", "totalRevenue": "508154000", "costOfRevenue": "410591000", "interestIncome": "None", "incomeBeforeTax": "6226000", "interestExpense": "9945000", "operatingIncome": "16171000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1753000", "reportedCurrency": "USD", "netInterestIncome": "-9945000", "nonInterestIncome": "None", "operatingExpenses": "81392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24914000", "sellingGeneralAndAdministrative": "54443000", "netIncomeFromContinuingOperations": "4473000" }, "balance": { "goodwill": "67450000", "inventory": "35761000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "884097000", "longTermDebt": "727135000", "shortTermDebt": "37924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219041000", "totalLiabilities": "1307548000", "otherCurrentAssets": "84221000", "totalCurrentAssets": "270842000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613255000", "currentAccountsPayable": "70378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "950159000", "totalShareholderEquity": "-439305000", "capitalLeaseObligations": "220524000", "otherCurrentLiabilities": "189972000", "totalCurrentLiabilities": "310829000", "otherNonCurrentLiabilities": "65880000", "totalNonCurrentLiabilities": "996719000", "cashAndShortTermInvestments": "38972000", "commonStockSharesOutstanding": "33043000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4447000", "profitLoss": "None", "dividendPayout": "15324000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "436000", "operatingCashflow": "39349000", "capitalExpenditures": "20452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15457000", "cashflowFromInvestment": "-18229000", "stockBasedCompensation": "4639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24914000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 529166000, "cost_of_revenue": 371716000, "gross_profit": 157450000, "ebit": 24490000, "ebitda": 43309000, "pretax_income": 13906000, "tax_provision": 4235000, "net_income": 9531000, "net_income_to_common": 9531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33299000, "total_current_assets": 238787000, "total_assets": 890442000, "short_term_debt": 37098000, "long_term_debt": 726281000, "total_debt": 763379000, "total_liabilities": 1306304000, "total_equity": -431997000, "shares_outstanding": 32969000, "goodwill_and_intangibles": 76881000 }, "cash_flow": { "operating_cash_flow": 35507000, "capital_expenditure": 18074000, "free_cash_flow": 53581000, "dividends_paid": 15319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153711, "ticker_id": 7844, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24490000", "ebitda": "43309000", "netIncome": "9531000", "grossProfit": "157450000", "depreciation": "None", "totalRevenue": "529166000", "costOfRevenue": "371716000", "interestIncome": "None", "incomeBeforeTax": "13906000", "interestExpense": "10598000", "operatingIncome": "24490000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4235000", "reportedCurrency": "USD", "netInterestIncome": "-10584000", "nonInterestIncome": "None", "operatingExpenses": "132960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18819000", "sellingGeneralAndAdministrative": "67643000", "netIncomeFromContinuingOperations": "9671000" }, "balance": { "goodwill": "76881000", "inventory": "37474000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "890442000", "longTermDebt": "726281000", "shortTermDebt": "37098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "229868000", "totalLiabilities": "1306304000", "otherCurrentAssets": "56698000", "totalCurrentAssets": "238787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651655000", "currentAccountsPayable": "74563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "966657000", "totalShareholderEquity": "-431997000", "capitalLeaseObligations": "240376000", "otherCurrentLiabilities": "161785000", "totalCurrentLiabilities": "292721000", "otherNonCurrentLiabilities": "64357000", "totalNonCurrentLiabilities": "1013583000", "cashAndShortTermInvestments": "33299000", "commonStockSharesOutstanding": "32969000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9671000", "profitLoss": "None", "dividendPayout": "15319000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-99000", "operatingCashflow": "35507000", "capitalExpenditures": "18074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34184000", "cashflowFromInvestment": "-12306000", "stockBasedCompensation": "3824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 529166000, "cost_of_revenue": 371716000, "gross_profit": 157450000, "research_and_development": null, "selling_general_admin": 67643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24490000, "depreciation_amortisation": 18819000, "ebitda": 43309000, "interest_expense": 10598000, "interest_income": null, "other_non_operating": null, "pretax_income": 13906000, "tax_provision": 4235000, "effective_tax_rate": null, "net_income": 9531000, "net_income_continuing_ops": 9671000, "net_income_to_common": 9531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33299000, "short_term_investments": null, "net_receivables": 111316000, "inventory": 37474000, "other_current_assets": null, "total_current_assets": 238787000, "net_ppe": null, "goodwill": 76881000, "intangible_assets": null, "goodwill_and_intangibles": 76881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 651655000, "total_assets": 890442000, "short_term_debt": 37098000, "accounts_payable": 74563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292721000, "long_term_debt": 726281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013583000, "total_liabilities": 1306304000, "total_debt": 763379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 229868000, "total_equity": -431997000, "shares_outstanding": 32969000, "operating_cash_flow": 35507000, "stock_based_compensation": 3824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12306000, "dividends_paid": 15319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34184000, "free_cash_flow": 53581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24490000", "ebitda": "43309000", "netIncome": "9531000", "grossProfit": "157450000", "depreciation": "None", "totalRevenue": "529166000", "costOfRevenue": "371716000", "interestIncome": "None", "incomeBeforeTax": "13906000", "interestExpense": "10598000", "operatingIncome": "24490000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4235000", "reportedCurrency": "USD", "netInterestIncome": "-10584000", "nonInterestIncome": "None", "operatingExpenses": "132960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18819000", "sellingGeneralAndAdministrative": "67643000", "netIncomeFromContinuingOperations": "9671000" }, "balance": { "goodwill": "76881000", "inventory": "37474000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "890442000", "longTermDebt": "726281000", "shortTermDebt": "37098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "229868000", "totalLiabilities": "1306304000", "otherCurrentAssets": "56698000", "totalCurrentAssets": "238787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651655000", "currentAccountsPayable": "74563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "966657000", "totalShareholderEquity": "-431997000", "capitalLeaseObligations": "240376000", "otherCurrentLiabilities": "161785000", "totalCurrentLiabilities": "292721000", "otherNonCurrentLiabilities": "64357000", "totalNonCurrentLiabilities": "1013583000", "cashAndShortTermInvestments": "33299000", "commonStockSharesOutstanding": "32969000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9671000", "profitLoss": "None", "dividendPayout": "15319000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-99000", "operatingCashflow": "35507000", "capitalExpenditures": "18074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34184000", "cashflowFromInvestment": "-12306000", "stockBasedCompensation": "3824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18819000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 518309000, "cost_of_revenue": 366496000, "gross_profit": 151813000, "ebit": 23965000, "ebitda": 42308000, "pretax_income": 13886000, "tax_provision": 4543000, "net_income": 9222000, "net_income_to_common": 9222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44012000, "total_current_assets": 242115000, "total_assets": 898088000, "short_term_debt": 36290000, "long_term_debt": 741933000, "total_debt": 778223000, "total_liabilities": 1314027000, "total_equity": -431934000, "shares_outstanding": 32920000, "goodwill_and_intangibles": 75916000 }, "cash_flow": { "operating_cash_flow": 31336000, "capital_expenditure": 12231000, "free_cash_flow": 43567000, "dividends_paid": 15174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153712, "ticker_id": 7844, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23965000", "ebitda": "42308000", "netIncome": "9222000", "grossProfit": "151813000", "depreciation": "None", "totalRevenue": "518309000", "costOfRevenue": "366496000", "interestIncome": "None", "incomeBeforeTax": "13886000", "interestExpense": "10079000", "operatingIncome": "23965000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4543000", "reportedCurrency": "USD", "netInterestIncome": "-10079000", "nonInterestIncome": "None", "operatingExpenses": "127848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18343000", "sellingGeneralAndAdministrative": "62140000", "netIncomeFromContinuingOperations": "9343000" }, "balance": { "goodwill": "75916000", "inventory": "37195000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "898088000", "longTermDebt": "741933000", "shortTermDebt": "36290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "235794000", "totalLiabilities": "1314027000", "otherCurrentAssets": "53226000", "totalCurrentAssets": "242115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "655973000", "currentAccountsPayable": "68939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "984255000", "totalShareholderEquity": "-431934000", "capitalLeaseObligations": "242322000", "otherCurrentLiabilities": "149114000", "totalCurrentLiabilities": "282899000", "otherNonCurrentLiabilities": "62839000", "totalNonCurrentLiabilities": "1031128000", "cashAndShortTermInvestments": "44012000", "commonStockSharesOutstanding": "32920000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9343000", "profitLoss": "None", "dividendPayout": "15174000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1881000", "operatingCashflow": "31336000", "capitalExpenditures": "12231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18567000", "cashflowFromInvestment": "-7083000", "stockBasedCompensation": "3669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518309000, "cost_of_revenue": 366496000, "gross_profit": 151813000, "research_and_development": null, "selling_general_admin": 62140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23965000, "depreciation_amortisation": 18343000, "ebitda": 42308000, "interest_expense": 10079000, "interest_income": null, "other_non_operating": null, "pretax_income": 13886000, "tax_provision": 4543000, "effective_tax_rate": null, "net_income": 9222000, "net_income_continuing_ops": 9343000, "net_income_to_common": 9222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44012000, "short_term_investments": null, "net_receivables": 107682000, "inventory": 37195000, "other_current_assets": null, "total_current_assets": 242115000, "net_ppe": null, "goodwill": 75916000, "intangible_assets": null, "goodwill_and_intangibles": 75916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 655973000, "total_assets": 898088000, "short_term_debt": 36290000, "accounts_payable": 68939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282899000, "long_term_debt": 741933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1031128000, "total_liabilities": 1314027000, "total_debt": 778223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235794000, "total_equity": -431934000, "shares_outstanding": 32920000, "operating_cash_flow": 31336000, "stock_based_compensation": 3669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7083000, "dividends_paid": 15174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18567000, "free_cash_flow": 43567000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23965000", "ebitda": "42308000", "netIncome": "9222000", "grossProfit": "151813000", "depreciation": "None", "totalRevenue": "518309000", "costOfRevenue": "366496000", "interestIncome": "None", "incomeBeforeTax": "13886000", "interestExpense": "10079000", "operatingIncome": "23965000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4543000", "reportedCurrency": "USD", "netInterestIncome": "-10079000", "nonInterestIncome": "None", "operatingExpenses": "127848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18343000", "sellingGeneralAndAdministrative": "62140000", "netIncomeFromContinuingOperations": "9343000" }, "balance": { "goodwill": "75916000", "inventory": "37195000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "898088000", "longTermDebt": "741933000", "shortTermDebt": "36290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "235794000", "totalLiabilities": "1314027000", "otherCurrentAssets": "53226000", "totalCurrentAssets": "242115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "655973000", "currentAccountsPayable": "68939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "984255000", "totalShareholderEquity": "-431934000", "capitalLeaseObligations": "242322000", "otherCurrentLiabilities": "149114000", "totalCurrentLiabilities": "282899000", "otherNonCurrentLiabilities": "62839000", "totalNonCurrentLiabilities": "1031128000", "cashAndShortTermInvestments": "44012000", "commonStockSharesOutstanding": "32920000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9343000", "profitLoss": "None", "dividendPayout": "15174000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1881000", "operatingCashflow": "31336000", "capitalExpenditures": "12231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18567000", "cashflowFromInvestment": "-7083000", "stockBasedCompensation": "3669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18343000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 530770000, "cost_of_revenue": 423571000, "gross_profit": 107199000, "ebit": 29531000, "ebitda": 46410000, "pretax_income": 19541000, "tax_provision": 4582000, "net_income": 14799000, "net_income_to_common": 14799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37955000, "total_current_assets": 230605000, "total_assets": 888952000, "short_term_debt": 33036000, "long_term_debt": 741650000, "total_debt": 774686000, "total_liabilities": 1302265000, "total_equity": -429526000, "shares_outstanding": 32957000, "goodwill_and_intangibles": 75460000 }, "cash_flow": { "operating_cash_flow": 50748000, "capital_expenditure": 25553000, "free_cash_flow": 76301000, "dividends_paid": 15178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153713, "ticker_id": 7844, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29531000", "ebitda": "46410000", "netIncome": "14799000", "grossProfit": "107199000", "depreciation": "None", "totalRevenue": "530770000", "costOfRevenue": "423571000", "interestIncome": "None", "incomeBeforeTax": "19541000", "interestExpense": "9990000", "operatingIncome": "29531000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4582000", "reportedCurrency": "USD", "netInterestIncome": "-9990000", "nonInterestIncome": "None", "operatingExpenses": "77668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16879000", "sellingGeneralAndAdministrative": "53030000", "netIncomeFromContinuingOperations": "14959000" }, "balance": { "goodwill": "75460000", "inventory": "35245000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "888952000", "longTermDebt": "741650000", "shortTermDebt": "33036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "241717000", "totalLiabilities": "1302265000", "otherCurrentAssets": "48586000", "totalCurrentAssets": "230605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658347000", "currentAccountsPayable": "61842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971128000", "totalShareholderEquity": "-429526000", "capitalLeaseObligations": "229478000", "otherCurrentLiabilities": "155579000", "totalCurrentLiabilities": "277963000", "otherNonCurrentLiabilities": "3010000", "totalNonCurrentLiabilities": "1024302000", "cashAndShortTermInvestments": "37955000", "commonStockSharesOutstanding": "32957000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14799000", "profitLoss": "None", "dividendPayout": "15178000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1058000", "operatingCashflow": "50748000", "capitalExpenditures": "25553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5088000", "cashflowFromInvestment": "-24796000", "stockBasedCompensation": "3687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 530770000, "cost_of_revenue": 423571000, "gross_profit": 107199000, "research_and_development": null, "selling_general_admin": 53030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29531000, "depreciation_amortisation": 16879000, "ebitda": 46410000, "interest_expense": 9990000, "interest_income": null, "other_non_operating": null, "pretax_income": 19541000, "tax_provision": 4582000, "effective_tax_rate": null, "net_income": 14799000, "net_income_continuing_ops": 14959000, "net_income_to_common": 14799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37955000, "short_term_investments": null, "net_receivables": 108819000, "inventory": 35245000, "other_current_assets": null, "total_current_assets": 230605000, "net_ppe": null, "goodwill": 75460000, "intangible_assets": null, "goodwill_and_intangibles": 75460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 658347000, "total_assets": 888952000, "short_term_debt": 33036000, "accounts_payable": 61842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277963000, "long_term_debt": 741650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1024302000, "total_liabilities": 1302265000, "total_debt": 774686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 241717000, "total_equity": -429526000, "shares_outstanding": 32957000, "operating_cash_flow": 50748000, "stock_based_compensation": 3687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24796000, "dividends_paid": 15178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5088000, "free_cash_flow": 76301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29531000", "ebitda": "46410000", "netIncome": "14799000", "grossProfit": "107199000", "depreciation": "None", "totalRevenue": "530770000", "costOfRevenue": "423571000", "interestIncome": "None", "incomeBeforeTax": "19541000", "interestExpense": "9990000", "operatingIncome": "29531000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4582000", "reportedCurrency": "USD", "netInterestIncome": "-9990000", "nonInterestIncome": "None", "operatingExpenses": "77668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16879000", "sellingGeneralAndAdministrative": "53030000", "netIncomeFromContinuingOperations": "14959000" }, "balance": { "goodwill": "75460000", "inventory": "35245000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "888952000", "longTermDebt": "741650000", "shortTermDebt": "33036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "241717000", "totalLiabilities": "1302265000", "otherCurrentAssets": "48586000", "totalCurrentAssets": "230605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "658347000", "currentAccountsPayable": "61842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971128000", "totalShareholderEquity": "-429526000", "capitalLeaseObligations": "229478000", "otherCurrentLiabilities": "155579000", "totalCurrentLiabilities": "277963000", "otherNonCurrentLiabilities": "3010000", "totalNonCurrentLiabilities": "1024302000", "cashAndShortTermInvestments": "37955000", "commonStockSharesOutstanding": "32957000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14799000", "profitLoss": "None", "dividendPayout": "15178000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1058000", "operatingCashflow": "50748000", "capitalExpenditures": "25553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5088000", "cashflowFromInvestment": "-24796000", "stockBasedCompensation": "3687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16879000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 506807000, "cost_of_revenue": 355222000, "gross_profit": 151585000, "ebit": 65229000, "ebitda": 82489000, "pretax_income": 54600000, "tax_provision": 12812000, "net_income": 41808000, "net_income_to_common": 41808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17550000, "total_current_assets": 215857000, "total_assets": 860875000, "short_term_debt": 38613000, "long_term_debt": 721355000, "total_debt": 759968000, "total_liabilities": 1275557000, "total_equity": -430933000, "shares_outstanding": 32930000, "goodwill_and_intangibles": 76460000 }, "cash_flow": { "operating_cash_flow": 13927000, "capital_expenditure": 17776000, "free_cash_flow": 31703000, "dividends_paid": 15169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153715, "ticker_id": 7844, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65229000", "ebitda": "82489000", "netIncome": "41808000", "grossProfit": "151585000", "depreciation": "None", "totalRevenue": "506807000", "costOfRevenue": "355222000", "interestIncome": "None", "incomeBeforeTax": "54600000", "interestExpense": "10629000", "operatingIncome": "65229000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12812000", "reportedCurrency": "USD", "netInterestIncome": "-10629000", "nonInterestIncome": "None", "operatingExpenses": "86356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17260000", "sellingGeneralAndAdministrative": "13553000", "netIncomeFromContinuingOperations": "41788000" }, "balance": { "goodwill": "76460000", "inventory": "36488000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "860875000", "longTermDebt": "721355000", "shortTermDebt": "38613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "242269000", "totalLiabilities": "1275557000", "otherCurrentAssets": "51873000", "totalCurrentAssets": "215857000", "currentLongTermDebt": "5650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "645018000", "currentAccountsPayable": "62800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960026000", "totalShareholderEquity": "-430933000", "capitalLeaseObligations": "233021000", "otherCurrentLiabilities": "139301000", "totalCurrentLiabilities": "270525000", "otherNonCurrentLiabilities": "64882000", "totalNonCurrentLiabilities": "1005032000", "cashAndShortTermInvestments": "17550000", "commonStockSharesOutstanding": "32930000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41808000", "profitLoss": "None", "dividendPayout": "15169000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1541000", "operatingCashflow": "13927000", "capitalExpenditures": "17776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52156000", "cashflowFromInvestment": "31289000", "stockBasedCompensation": "3358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3330000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506807000, "cost_of_revenue": 355222000, "gross_profit": 151585000, "research_and_development": null, "selling_general_admin": 13553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65229000, "depreciation_amortisation": 17260000, "ebitda": 82489000, "interest_expense": 10629000, "interest_income": null, "other_non_operating": null, "pretax_income": 54600000, "tax_provision": 12812000, "effective_tax_rate": null, "net_income": 41808000, "net_income_continuing_ops": 41788000, "net_income_to_common": 41808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17550000, "short_term_investments": null, "net_receivables": 109946000, "inventory": 36488000, "other_current_assets": null, "total_current_assets": 215857000, "net_ppe": null, "goodwill": 76460000, "intangible_assets": null, "goodwill_and_intangibles": 76460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 645018000, "total_assets": 860875000, "short_term_debt": 38613000, "accounts_payable": 62800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270525000, "long_term_debt": 721355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005032000, "total_liabilities": 1275557000, "total_debt": 759968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 242269000, "total_equity": -430933000, "shares_outstanding": 32930000, "operating_cash_flow": 13927000, "stock_based_compensation": 3358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31289000, "dividends_paid": 15169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52156000, "free_cash_flow": 31703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65229000", "ebitda": "82489000", "netIncome": "41808000", "grossProfit": "151585000", "depreciation": "None", "totalRevenue": "506807000", "costOfRevenue": "355222000", "interestIncome": "None", "incomeBeforeTax": "54600000", "interestExpense": "10629000", "operatingIncome": "65229000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12812000", "reportedCurrency": "USD", "netInterestIncome": "-10629000", "nonInterestIncome": "None", "operatingExpenses": "86356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17260000", "sellingGeneralAndAdministrative": "13553000", "netIncomeFromContinuingOperations": "41788000" }, "balance": { "goodwill": "76460000", "inventory": "36488000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "860875000", "longTermDebt": "721355000", "shortTermDebt": "38613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "242269000", "totalLiabilities": "1275557000", "otherCurrentAssets": "51873000", "totalCurrentAssets": "215857000", "currentLongTermDebt": "5650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "645018000", "currentAccountsPayable": "62800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960026000", "totalShareholderEquity": "-430933000", "capitalLeaseObligations": "233021000", "otherCurrentLiabilities": "139301000", "totalCurrentLiabilities": "270525000", "otherNonCurrentLiabilities": "64882000", "totalNonCurrentLiabilities": "1005032000", "cashAndShortTermInvestments": "17550000", "commonStockSharesOutstanding": "32930000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41808000", "profitLoss": "None", "dividendPayout": "15169000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1541000", "operatingCashflow": "13927000", "capitalExpenditures": "17776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52156000", "cashflowFromInvestment": "31289000", "stockBasedCompensation": "3358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3330000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17260000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 507894000, "cost_of_revenue": 363038000, "gross_profit": 144856000, "ebit": 28226000, "ebitda": 45820000, "pretax_income": 17330000, "tax_provision": 4794000, "net_income": 12243000, "net_income_to_common": 12243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24305000, "total_current_assets": 225740000, "total_assets": 838427000, "short_term_debt": 35064000, "long_term_debt": 758861000, "total_debt": 793925000, "total_liabilities": 1283592000, "total_equity": -461658000, "shares_outstanding": 32853000, "goodwill_and_intangibles": 75547000 }, "cash_flow": { "operating_cash_flow": 29970000, "capital_expenditure": 16097000, "free_cash_flow": 46067000, "dividends_paid": 15144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153716, "ticker_id": 7844, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28226000", "ebitda": "45820000", "netIncome": "12243000", "grossProfit": "144856000", "depreciation": "None", "totalRevenue": "507894000", "costOfRevenue": "363038000", "interestIncome": "None", "incomeBeforeTax": "17330000", "interestExpense": "10896000", "operatingIncome": "28226000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4794000", "reportedCurrency": "USD", "netInterestIncome": "-10896000", "nonInterestIncome": "None", "operatingExpenses": "116630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17594000", "sellingGeneralAndAdministrative": "50917000", "netIncomeFromContinuingOperations": "12536000" }, "balance": { "goodwill": "75547000", "inventory": "37656000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "838427000", "longTermDebt": "758861000", "shortTermDebt": "35064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "215800000", "totalLiabilities": "1283592000", "otherCurrentAssets": "62967000", "totalCurrentAssets": "225740000", "currentLongTermDebt": "2375000", "longTermInvestments": "None", "shortTermInvestments": "364000", "currentNetReceivables": "100812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612687000", "currentAccountsPayable": "63731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960876000", "totalShareholderEquity": "-461658000", "capitalLeaseObligations": "199640000", "otherCurrentLiabilities": "149673000", "totalCurrentLiabilities": "275219000", "otherNonCurrentLiabilities": "63550000", "totalNonCurrentLiabilities": "1008373000", "cashAndShortTermInvestments": "24305000", "commonStockSharesOutstanding": "32853000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12243000", "profitLoss": "None", "dividendPayout": "15144000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "233000", "operatingCashflow": "29970000", "capitalExpenditures": "16097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19826000", "cashflowFromInvestment": "-13689000", "stockBasedCompensation": "2915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 507894000, "cost_of_revenue": 363038000, "gross_profit": 144856000, "research_and_development": null, "selling_general_admin": 50917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28226000, "depreciation_amortisation": 17594000, "ebitda": 45820000, "interest_expense": 10896000, "interest_income": null, "other_non_operating": null, "pretax_income": 17330000, "tax_provision": 4794000, "effective_tax_rate": null, "net_income": 12243000, "net_income_continuing_ops": 12536000, "net_income_to_common": 12243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24305000, "short_term_investments": 364000, "net_receivables": 100812000, "inventory": 37656000, "other_current_assets": null, "total_current_assets": 225740000, "net_ppe": null, "goodwill": 75547000, "intangible_assets": null, "goodwill_and_intangibles": 75547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612687000, "total_assets": 838427000, "short_term_debt": 35064000, "accounts_payable": 63731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275219000, "long_term_debt": 758861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008373000, "total_liabilities": 1283592000, "total_debt": 793925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 215800000, "total_equity": -461658000, "shares_outstanding": 32853000, "operating_cash_flow": 29970000, "stock_based_compensation": 2915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13689000, "dividends_paid": 15144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19826000, "free_cash_flow": 46067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28226000", "ebitda": "45820000", "netIncome": "12243000", "grossProfit": "144856000", "depreciation": "None", "totalRevenue": "507894000", "costOfRevenue": "363038000", "interestIncome": "None", "incomeBeforeTax": "17330000", "interestExpense": "10896000", "operatingIncome": "28226000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4794000", "reportedCurrency": "USD", "netInterestIncome": "-10896000", "nonInterestIncome": "None", "operatingExpenses": "116630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17594000", "sellingGeneralAndAdministrative": "50917000", "netIncomeFromContinuingOperations": "12536000" }, "balance": { "goodwill": "75547000", "inventory": "37656000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "838427000", "longTermDebt": "758861000", "shortTermDebt": "35064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "215800000", "totalLiabilities": "1283592000", "otherCurrentAssets": "62967000", "totalCurrentAssets": "225740000", "currentLongTermDebt": "2375000", "longTermInvestments": "None", "shortTermInvestments": "364000", "currentNetReceivables": "100812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612687000", "currentAccountsPayable": "63731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960876000", "totalShareholderEquity": "-461658000", "capitalLeaseObligations": "199640000", "otherCurrentLiabilities": "149673000", "totalCurrentLiabilities": "275219000", "otherNonCurrentLiabilities": "63550000", "totalNonCurrentLiabilities": "1008373000", "cashAndShortTermInvestments": "24305000", "commonStockSharesOutstanding": "32853000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12243000", "profitLoss": "None", "dividendPayout": "15144000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "233000", "operatingCashflow": "29970000", "capitalExpenditures": "16097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19826000", "cashflowFromInvestment": "-13689000", "stockBasedCompensation": "2915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17594000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 513916000, "cost_of_revenue": 367666000, "gross_profit": 146250000, "ebit": 33718000, "ebitda": 51392000, "pretax_income": 22655000, "tax_provision": 7741000, "net_income": 14636000, "net_income_to_common": 14636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27768000, "total_current_assets": 225927000, "total_assets": 847167000, "short_term_debt": 35005000, "long_term_debt": 761317000, "total_debt": 796322000, "total_liabilities": 1292649000, "total_equity": -461856000, "shares_outstanding": 32909000, "goodwill_and_intangibles": 75975000 }, "cash_flow": { "operating_cash_flow": 11987000, "capital_expenditure": 13058000, "free_cash_flow": 25045000, "dividends_paid": 15068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153717, "ticker_id": 7844, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33718000", "ebitda": "51392000", "netIncome": "14636000", "grossProfit": "146250000", "depreciation": "None", "totalRevenue": "513916000", "costOfRevenue": "367666000", "interestIncome": "None", "incomeBeforeTax": "22655000", "interestExpense": "11063000", "operatingIncome": "33718000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7741000", "reportedCurrency": "USD", "netInterestIncome": "-11063000", "nonInterestIncome": "None", "operatingExpenses": "112532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17674000", "sellingGeneralAndAdministrative": "48354000", "netIncomeFromContinuingOperations": "14914000" }, "balance": { "goodwill": "75975000", "inventory": "38073000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "847167000", "longTermDebt": "761317000", "shortTermDebt": "35005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "218608000", "totalLiabilities": "1292649000", "otherCurrentAssets": "57872000", "totalCurrentAssets": "225927000", "currentLongTermDebt": "1800000", "longTermInvestments": "None", "shortTermInvestments": "367000", "currentNetReceivables": "102214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "621240000", "currentAccountsPayable": "61014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "963845000", "totalShareholderEquity": "-461856000", "capitalLeaseObligations": "200728000", "otherCurrentLiabilities": "143401000", "totalCurrentLiabilities": "282634000", "otherNonCurrentLiabilities": "62395000", "totalNonCurrentLiabilities": "1010015000", "cashAndShortTermInvestments": "27768000", "commonStockSharesOutstanding": "32909000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14636000", "profitLoss": "None", "dividendPayout": "15068000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1981000", "operatingCashflow": "11987000", "capitalExpenditures": "13058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14602000", "cashflowFromInvestment": "-10152000", "stockBasedCompensation": "-370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513916000, "cost_of_revenue": 367666000, "gross_profit": 146250000, "research_and_development": null, "selling_general_admin": 48354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33718000, "depreciation_amortisation": 17674000, "ebitda": 51392000, "interest_expense": 11063000, "interest_income": null, "other_non_operating": null, "pretax_income": 22655000, "tax_provision": 7741000, "effective_tax_rate": null, "net_income": 14636000, "net_income_continuing_ops": 14914000, "net_income_to_common": 14636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27768000, "short_term_investments": 367000, "net_receivables": 102214000, "inventory": 38073000, "other_current_assets": null, "total_current_assets": 225927000, "net_ppe": null, "goodwill": 75975000, "intangible_assets": null, "goodwill_and_intangibles": 75975000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 621240000, "total_assets": 847167000, "short_term_debt": 35005000, "accounts_payable": 61014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282634000, "long_term_debt": 761317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1010015000, "total_liabilities": 1292649000, "total_debt": 796322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 218608000, "total_equity": -461856000, "shares_outstanding": 32909000, "operating_cash_flow": 11987000, "stock_based_compensation": -370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10152000, "dividends_paid": 15068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14602000, "free_cash_flow": 25045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33718000", "ebitda": "51392000", "netIncome": "14636000", "grossProfit": "146250000", "depreciation": "None", "totalRevenue": "513916000", "costOfRevenue": "367666000", "interestIncome": "None", "incomeBeforeTax": "22655000", "interestExpense": "11063000", "operatingIncome": "33718000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7741000", "reportedCurrency": "USD", "netInterestIncome": "-11063000", "nonInterestIncome": "None", "operatingExpenses": "112532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17674000", "sellingGeneralAndAdministrative": "48354000", "netIncomeFromContinuingOperations": "14914000" }, "balance": { "goodwill": "75975000", "inventory": "38073000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "847167000", "longTermDebt": "761317000", "shortTermDebt": "35005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "218608000", "totalLiabilities": "1292649000", "otherCurrentAssets": "57872000", "totalCurrentAssets": "225927000", "currentLongTermDebt": "1800000", "longTermInvestments": "None", "shortTermInvestments": "367000", "currentNetReceivables": "102214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "621240000", "currentAccountsPayable": "61014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "963845000", "totalShareholderEquity": "-461856000", "capitalLeaseObligations": "200728000", "otherCurrentLiabilities": "143401000", "totalCurrentLiabilities": "282634000", "otherNonCurrentLiabilities": "62395000", "totalNonCurrentLiabilities": "1010015000", "cashAndShortTermInvestments": "27768000", "commonStockSharesOutstanding": "32909000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14636000", "profitLoss": "None", "dividendPayout": "15068000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1981000", "operatingCashflow": "11987000", "capitalExpenditures": "13058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14602000", "cashflowFromInvestment": "-10152000", "stockBasedCompensation": "-370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17674000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 571322000, "cost_of_revenue": 472840000, "gross_profit": 98482000, "ebit": 42566000, "ebitda": 59841000, "pretax_income": 30771000, "tax_provision": 4328000, "net_income": 26093000, "net_income_to_common": 26093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40587000, "total_current_assets": 231018000, "total_assets": 875005000, "short_term_debt": 33105000, "long_term_debt": 757422000, "total_debt": 790527000, "total_liabilities": 1317770000, "total_equity": -459092000, "shares_outstanding": 32829000, "goodwill_and_intangibles": 76206000 }, "cash_flow": { "operating_cash_flow": 66119000, "capital_expenditure": 25715000, "free_cash_flow": 91834000, "dividends_paid": 14810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153718, "ticker_id": 7844, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42566000", "ebitda": "59841000", "netIncome": "26093000", "grossProfit": "98482000", "depreciation": "None", "totalRevenue": "571322000", "costOfRevenue": "472840000", "interestIncome": "None", "incomeBeforeTax": "30771000", "interestExpense": "11795000", "operatingIncome": "42566000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4328000", "reportedCurrency": "USD", "netInterestIncome": "-11795000", "nonInterestIncome": "None", "operatingExpenses": "55916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17275000", "sellingGeneralAndAdministrative": "51128000", "netIncomeFromContinuingOperations": "26443000" }, "balance": { "goodwill": "76206000", "inventory": "36126000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "875005000", "longTermDebt": "757422000", "shortTermDebt": "33105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219027000", "totalLiabilities": "1317770000", "otherCurrentAssets": "42285000", "totalCurrentAssets": "231018000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107000", "currentNetReceivables": "112020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643987000", "currentAccountsPayable": "74949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "965721000", "totalShareholderEquity": "-459092000", "capitalLeaseObligations": "208299000", "otherCurrentLiabilities": "158167000", "totalCurrentLiabilities": "304596000", "otherNonCurrentLiabilities": "2338000", "totalNonCurrentLiabilities": "1013174000", "cashAndShortTermInvestments": "40587000", "commonStockSharesOutstanding": "32829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26093000", "profitLoss": "None", "dividendPayout": "14810000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1566000", "operatingCashflow": "66119000", "capitalExpenditures": "25715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44937000", "cashflowFromInvestment": "-17469000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "210519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571322000, "cost_of_revenue": 472840000, "gross_profit": 98482000, "research_and_development": null, "selling_general_admin": 51128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42566000, "depreciation_amortisation": 17275000, "ebitda": 59841000, "interest_expense": 11795000, "interest_income": null, "other_non_operating": null, "pretax_income": 30771000, "tax_provision": 4328000, "effective_tax_rate": null, "net_income": 26093000, "net_income_continuing_ops": 26443000, "net_income_to_common": 26093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40587000, "short_term_investments": 107000, "net_receivables": 112020000, "inventory": 36126000, "other_current_assets": null, "total_current_assets": 231018000, "net_ppe": null, "goodwill": 76206000, "intangible_assets": null, "goodwill_and_intangibles": 76206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 643987000, "total_assets": 875005000, "short_term_debt": 33105000, "accounts_payable": 74949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304596000, "long_term_debt": 757422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013174000, "total_liabilities": 1317770000, "total_debt": 790527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219027000, "total_equity": -459092000, "shares_outstanding": 32829000, "operating_cash_flow": 66119000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17469000, "dividends_paid": 14810000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44937000, "free_cash_flow": 91834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42566000", "ebitda": "59841000", "netIncome": "26093000", "grossProfit": "98482000", "depreciation": "None", "totalRevenue": "571322000", "costOfRevenue": "472840000", "interestIncome": "None", "incomeBeforeTax": "30771000", "interestExpense": "11795000", "operatingIncome": "42566000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4328000", "reportedCurrency": "USD", "netInterestIncome": "-11795000", "nonInterestIncome": "None", "operatingExpenses": "55916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "472840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17275000", "sellingGeneralAndAdministrative": "51128000", "netIncomeFromContinuingOperations": "26443000" }, "balance": { "goodwill": "76206000", "inventory": "36126000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "875005000", "longTermDebt": "757422000", "shortTermDebt": "33105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "219027000", "totalLiabilities": "1317770000", "otherCurrentAssets": "42285000", "totalCurrentAssets": "231018000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107000", "currentNetReceivables": "112020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643987000", "currentAccountsPayable": "74949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "965721000", "totalShareholderEquity": "-459092000", "capitalLeaseObligations": "208299000", "otherCurrentLiabilities": "158167000", "totalCurrentLiabilities": "304596000", "otherNonCurrentLiabilities": "2338000", "totalNonCurrentLiabilities": "1013174000", "cashAndShortTermInvestments": "40587000", "commonStockSharesOutstanding": "32829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26093000", "profitLoss": "None", "dividendPayout": "14810000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1566000", "operatingCashflow": "66119000", "capitalExpenditures": "25715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44937000", "cashflowFromInvestment": "-17469000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14810000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "210519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17275000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 522812000, "cost_of_revenue": 422367000, "gross_profit": 100445000, "ebit": 31868000, "ebitda": 48272000, "pretax_income": 20490000, "tax_provision": 4539000, "net_income": 15861000, "net_income_to_common": 15861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37492000, "total_current_assets": 246556000, "total_assets": 877565000, "short_term_debt": 50244000, "long_term_debt": 769210000, "total_debt": 819454000, "total_liabilities": 1336553000, "total_equity": -475192000, "shares_outstanding": 32799999, "goodwill_and_intangibles": 76011000 }, "cash_flow": { "operating_cash_flow": 33201000, "capital_expenditure": 16146000, "free_cash_flow": 49347000, "dividends_paid": 15156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153720, "ticker_id": 7844, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31868000", "ebitda": "48272000", "netIncome": "15861000", "grossProfit": "100445000", "depreciation": "None", "totalRevenue": "522812000", "costOfRevenue": "422367000", "interestIncome": "None", "incomeBeforeTax": "20490000", "interestExpense": "11378000", "operatingIncome": "31868000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4539000", "reportedCurrency": "USD", "netInterestIncome": "-11378000", "nonInterestIncome": "None", "operatingExpenses": "68577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16404000", "sellingGeneralAndAdministrative": "50403000", "netIncomeFromContinuingOperations": "15951000" }, "balance": { "goodwill": "76011000", "inventory": "37666000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "877565000", "longTermDebt": "769210000", "shortTermDebt": "50244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "208132000", "totalLiabilities": "1336553000", "otherCurrentAssets": "55370000", "totalCurrentAssets": "246556000", "currentLongTermDebt": "14789000", "longTermInvestments": "None", "shortTermInvestments": "726000", "currentNetReceivables": "116028000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631009000", "currentAccountsPayable": "68020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "999265000", "totalShareholderEquity": "-475192000", "capitalLeaseObligations": "215266000", "otherCurrentLiabilities": "153772000", "totalCurrentLiabilities": "301339000", "otherNonCurrentLiabilities": "65494000", "totalNonCurrentLiabilities": "1035214000", "cashAndShortTermInvestments": "37492000", "commonStockSharesOutstanding": "32799999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15861000", "profitLoss": "None", "dividendPayout": "15156000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-234000", "operatingCashflow": "33201000", "capitalExpenditures": "16146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17519000", "cashflowFromInvestment": "-21927000", "stockBasedCompensation": "4726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522812000, "cost_of_revenue": 422367000, "gross_profit": 100445000, "research_and_development": null, "selling_general_admin": 50403000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31868000, "depreciation_amortisation": 16404000, "ebitda": 48272000, "interest_expense": 11378000, "interest_income": null, "other_non_operating": null, "pretax_income": 20490000, "tax_provision": 4539000, "effective_tax_rate": null, "net_income": 15861000, "net_income_continuing_ops": 15951000, "net_income_to_common": 15861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37492000, "short_term_investments": 726000, "net_receivables": 116028000, "inventory": 37666000, "other_current_assets": null, "total_current_assets": 246556000, "net_ppe": null, "goodwill": 76011000, "intangible_assets": null, "goodwill_and_intangibles": 76011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 631009000, "total_assets": 877565000, "short_term_debt": 50244000, "accounts_payable": 68020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301339000, "long_term_debt": 769210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1035214000, "total_liabilities": 1336553000, "total_debt": 819454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 208132000, "total_equity": -475192000, "shares_outstanding": 32799999, "operating_cash_flow": 33201000, "stock_based_compensation": 4726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21927000, "dividends_paid": 15156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17519000, "free_cash_flow": 49347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31868000", "ebitda": "48272000", "netIncome": "15861000", "grossProfit": "100445000", "depreciation": "None", "totalRevenue": "522812000", "costOfRevenue": "422367000", "interestIncome": "None", "incomeBeforeTax": "20490000", "interestExpense": "11378000", "operatingIncome": "31868000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4539000", "reportedCurrency": "USD", "netInterestIncome": "-11378000", "nonInterestIncome": "None", "operatingExpenses": "68577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16404000", "sellingGeneralAndAdministrative": "50403000", "netIncomeFromContinuingOperations": "15951000" }, "balance": { "goodwill": "76011000", "inventory": "37666000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "877565000", "longTermDebt": "769210000", "shortTermDebt": "50244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "208132000", "totalLiabilities": "1336553000", "otherCurrentAssets": "55370000", "totalCurrentAssets": "246556000", "currentLongTermDebt": "14789000", "longTermInvestments": "None", "shortTermInvestments": "726000", "currentNetReceivables": "116028000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631009000", "currentAccountsPayable": "68020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "999265000", "totalShareholderEquity": "-475192000", "capitalLeaseObligations": "215266000", "otherCurrentLiabilities": "153772000", "totalCurrentLiabilities": "301339000", "otherNonCurrentLiabilities": "65494000", "totalNonCurrentLiabilities": "1035214000", "cashAndShortTermInvestments": "37492000", "commonStockSharesOutstanding": "32799999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15861000", "profitLoss": "None", "dividendPayout": "15156000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-234000", "operatingCashflow": "33201000", "capitalExpenditures": "16146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17519000", "cashflowFromInvestment": "-21927000", "stockBasedCompensation": "4726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16404000", "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": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "income_statement": { "revenue": 514530000, "cost_of_revenue": 413604000, "gross_profit": 100926000, "ebit": 34912000, "ebitda": 50602000, "pretax_income": 23637000, "tax_provision": 5778000, "net_income": 17768000, "net_income_to_common": 17768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43772000, "total_current_assets": 242002000, "total_assets": 873643000, "short_term_debt": 50434000, "long_term_debt": 768820000, "total_debt": 819254000, "total_liabilities": 1338101000, "total_equity": -481041000, "shares_outstanding": 32650000, "goodwill_and_intangibles": 76623000 }, "cash_flow": { "operating_cash_flow": 52947000, "capital_expenditure": 16349000, "free_cash_flow": 69296000, "dividends_paid": 13882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153721, "ticker_id": 7844, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:00:29.594353+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34912000", "ebitda": "50602000", "netIncome": "17768000", "grossProfit": "100926000", "depreciation": "None", "totalRevenue": "514530000", "costOfRevenue": "413604000", "interestIncome": "None", "incomeBeforeTax": "23637000", "interestExpense": "11275000", "operatingIncome": "34912000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5778000", "reportedCurrency": "USD", "netInterestIncome": "-11275000", "nonInterestIncome": "None", "operatingExpenses": "66014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15690000", "sellingGeneralAndAdministrative": "50324000", "netIncomeFromContinuingOperations": "17859000" }, "balance": { "goodwill": "76623000", "inventory": "37515000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "873643000", "longTermDebt": "768820000", "shortTermDebt": "50434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "207461000", "totalLiabilities": "1338101000", "otherCurrentAssets": "59513000", "totalCurrentAssets": "242002000", "currentLongTermDebt": "15529000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631641000", "currentAccountsPayable": "55351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264393000", "shortLongTermDebtTotal": "1004910000", "totalShareholderEquity": "-481041000", "capitalLeaseObligations": "220561000", "otherCurrentLiabilities": "163273000", "totalCurrentLiabilities": "296793000", "otherNonCurrentLiabilities": "272488000", "totalNonCurrentLiabilities": "1041308000", "cashAndShortTermInvestments": "43772000", "commonStockSharesOutstanding": "32650000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17859000", "profitLoss": "None", "dividendPayout": "13882000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-221000", "operatingCashflow": "52947000", "capitalExpenditures": "16349000", "changeInReceivables": "2117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38408000", "cashflowFromInvestment": "-17452000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514530000, "cost_of_revenue": 413604000, "gross_profit": 100926000, "research_and_development": null, "selling_general_admin": 50324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34912000, "depreciation_amortisation": 15690000, "ebitda": 50602000, "interest_expense": 11275000, "interest_income": null, "other_non_operating": null, "pretax_income": 23637000, "tax_provision": 5778000, "effective_tax_rate": null, "net_income": 17768000, "net_income_continuing_ops": 17859000, "net_income_to_common": 17768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43772000, "short_term_investments": null, "net_receivables": 101202000, "inventory": 37515000, "other_current_assets": null, "total_current_assets": 242002000, "net_ppe": null, "goodwill": 76623000, "intangible_assets": null, "goodwill_and_intangibles": 76623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 631641000, "total_assets": 873643000, "short_term_debt": 50434000, "accounts_payable": 55351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296793000, "long_term_debt": 768820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1041308000, "total_liabilities": 1338101000, "total_debt": 819254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 207461000, "total_equity": -481041000, "shares_outstanding": 32650000, "operating_cash_flow": 52947000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17452000, "dividends_paid": 13882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38408000, "free_cash_flow": 69296000, "net_change_in_cash": -2913000 }, "raw_data": { "income": { "ebit": "34912000", "ebitda": "50602000", "netIncome": "17768000", "grossProfit": "100926000", "depreciation": "None", "totalRevenue": "514530000", "costOfRevenue": "413604000", "interestIncome": "None", "incomeBeforeTax": "23637000", "interestExpense": "11275000", "operatingIncome": "34912000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5778000", "reportedCurrency": "USD", "netInterestIncome": "-11275000", "nonInterestIncome": "None", "operatingExpenses": "66014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15690000", "sellingGeneralAndAdministrative": "50324000", "netIncomeFromContinuingOperations": "17859000" }, "balance": { "goodwill": "76623000", "inventory": "37515000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "873643000", "longTermDebt": "768820000", "shortTermDebt": "50434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "207461000", "totalLiabilities": "1338101000", "otherCurrentAssets": "59513000", "totalCurrentAssets": "242002000", "currentLongTermDebt": "15529000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631641000", "currentAccountsPayable": "55351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264393000", "shortLongTermDebtTotal": "1004910000", "totalShareholderEquity": "-481041000", "capitalLeaseObligations": "220561000", "otherCurrentLiabilities": "163273000", "totalCurrentLiabilities": "296793000", "otherNonCurrentLiabilities": "272488000", "totalNonCurrentLiabilities": "1041308000", "cashAndShortTermInvestments": "43772000", "commonStockSharesOutstanding": "32650000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17859000", "profitLoss": "None", "dividendPayout": "13882000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-221000", "operatingCashflow": "52947000", "capitalExpenditures": "16349000", "changeInReceivables": "2117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38408000", "cashflowFromInvestment": "-17452000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15690000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }