{ "ticker": { "uuid": "80babf46-fe71-4f20-9a4f-ddb17e081a4d", "symbol": "HLMN", "name": "Hillman Solutions Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Tools & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/80babf46-fe71-4f20-9a4f-ddb17e081a4d/", "api_url": "https://sharemaestro.com/factors/api/tickers/80babf46-fe71-4f20-9a4f-ddb17e081a4d/" }, "ticker_metadata": { "id": 6437, "uuid": "80babf46-fe71-4f20-9a4f-ddb17e081a4d", "symbol": "HLMN", "name": "Hillman Solutions Corp", "asset_type": "equity", "market_cap": 1475496000, "stock_exchange_id": 2, "industry": "Tools & Accessories", "sector": "Industrials", "description": "Hillman Solutions Corp (HLMN) is a premier provider of innovative hardware and home improvement solutions, specializing in fasteners, keys, plumbing products, and identification systems tailored for both professional and retail markets. With a robust distribution network and a commitment to leveraging advanced technology, the company enhances operational efficiency while prioritizing customer satisfaction. Hillman's focus on continuous product innovation and strategic acquisitions positions it effectively for sustained growth in a competitive landscape, especially as rising consumer demand for convenience drives industry evolution. This adaptability, coupled with a strong operational framework, equips Hillman to generate considerable shareholder value over the long term.", "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": "80babf46-fe71-4f20-9a4f-ddb17e081a4d", "symbol": "HLMN", "name": "Hillman Solutions Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Tools & Accessories", "page_url": "https://sharemaestro.com/factors/ticker/80babf46-fe71-4f20-9a4f-ddb17e081a4d/", "api_url": "https://sharemaestro.com/factors/api/tickers/80babf46-fe71-4f20-9a4f-ddb17e081a4d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.71, "quality": 0.74, "momentum": 0.23, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 7.3, "market_cap": 1435369800, "pe_ratio": 39.9936, "earnings_yield": 0.025, "ebitda_to_ev": 0.1165, "shareholder_yield": 0, "roe": 0.0295, "piotroski_f_score": 7, "momentum_12_1": 0.0694, "volatility_252d": 0.4451 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:11.660968+00:00", "batch_id": "" }, "size": { "price_close": 7.3, "market_cap": 1435369800, "market_cap_usd": 1435369800, "enterprise_value": 2156023800, "shares_outstanding": 196626000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 39.9936, "pb_ratio": 1.1804, "ptbv_ratio": null, "ps_ratio": 0.9184, "pcf_ratio": 6.8019, "pfcf_ratio": 4.3421, "ev_ebitda": 8.5824, "ev_ebit": 20.0283, "ev_sales": 1.3795, "ev_fcf": 6.5222, "earnings_yield": 0.025, "fcf_yield": 0.1533, "price_to_sales": 0.9184, "price_to_book": 1.1804, "price_to_cashflow": 6.8019, "ebitda_to_ev": 0.1165, "sales_yield": 0.7249 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.461, "operating_margin": 0.0689, "net_margin": 0.023, "ebitda_margin": 0.1607, "fcf_margin": 0.2115, "roe": 0.0295, "roa": 0.0152, "roic": 0.039, "roc_greenblatt": null, "asset_turnover": 0.662, "cash_conversion": 9.2106, "accruals_ratio": -0.0742, "sbc_to_revenue": 0.0096, "piotroski_f_score": 7, "altman_z_score": 1.6809, "earnings_stability_5y": 1.4286, "revenue_stability_5y": 0.0769, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3052, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9416, "net_debt_to_ebitda": 2.8687, "debt_to_assets": 0.317, "interest_coverage": 1.9568, "current_ratio": 2.95, "quick_ratio": 0.8216, "net_debt": 720654000, "local_beta": 0.0008, "volatility_252d": 0.4451, "volatility_60d": 0.8248, "max_drawdown_12m": -0.312, "risk_adjusted_momentum": 0.1559 }, "growth": { "revenue_growth_1y": 0.0549, "revenue_growth_3y_cagr": 0.0146, "revenue_growth_5y_cagr": 0.0255, "eps_growth_1y": 0.9474, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2757, "book_value_growth_1y": 0.0361, "revenue_growth": 0.0549, "earnings_growth": 0.9474 }, "momentum": { "price_return_1m": -0.0712, "price_return_3m": -0.1032, "price_return_6m": -0.1723, "price_return_9m": -0.2801, "price_return_12m": -0.0068, "price_return_12m_ex1m": 0.0694, "momentum_6m": -0.1723, "momentum_12m": -0.0068, "momentum_12_1": 0.0694, "distance_from_52w_high": -0.3034, "distance_from_52w_low": 0.0961, "relative_strength": -0.1647 }, "raw_ttm": { "revenue_ttm": 1562954000, "gross_profit_ttm": 720501000, "ebit_ttm": 107649000, "ebitda_ttm": 251216000, "net_income_ttm": 35890000, "eps_diluted_ttm": 0.1825, "operating_cash_flow_ttm": 211025000, "capital_expenditure_ttm": 119542000, "fcf_ttm": 330567000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55012000, "cash_and_equivalents": 27731000, "total_current_assets": 669887000, "total_current_liabilities": 227083000, "net_ppe": null, "total_assets": 2360979000, "total_debt": 748385000, "total_equity": 1215978000, "net_working_capital": 449403000, "book_value_per_share": 6.1842, "retained_earnings": -183378000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -145101000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 80, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 27, "rank_ev_ebitda": 30, "rank_ev_ebit": 69, "rank_earnings_yield": 79, "rank_fcf_yield": 24, "rank_dividend_yield": 69, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 65, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 49, "rank_fcf_margin": 44, "rank_piotroski": 12, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 68 }, "composites": { "value_composite": 29, "quality_composite": 26, "momentum_composite": 77, "growth_composite": 20, "yield_composite": 80, "svqf_composite": 90, "vc1_composite": 20, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.7248, "os_score": 0.71, "value_percentile": 0.71, "quality_percentile": 0.74, "momentum_percentile": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 33, "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": 1430, "ticker_id": 6437, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:11.660968+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.3, "market_cap": 1435369800, "market_cap_usd": 1435369800, "enterprise_value": 2156023800, "shares_outstanding": 196626000, "fx_rate_to_usd": null, "pe_ratio": 39.99358596, "pb_ratio": 1.18042415, "ptbv_ratio": null, "ps_ratio": 0.91836983, "pcf_ratio": 6.80189456, "pfcf_ratio": 4.34214486, "ev_ebitda": 8.58235065, "ev_ebit": 20.02827523, "ev_sales": 1.37945442, "ev_fcf": 6.52219913, "earnings_yield": 0.02500401, "fcf_yield": 0.15332252, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.4609867, "operating_margin": 0.06887535, "net_margin": 0.02296293, "ebitda_margin": 0.16073154, "fcf_margin": 0.21150143, "roe": 0.02951534, "roa": 0.01520132, "roic": 0.03899777, "roc_greenblatt": null, "asset_turnover": 0.66199403, "cash_conversion": 9.21056004, "accruals_ratio": -0.07417897, "sbc_to_revenue": 0.00958122, "debt_to_equity": 0.9416297, "net_debt_to_ebitda": 2.86866282, "debt_to_assets": 0.31698079, "interest_coverage": 1.9568276, "current_ratio": 2.94996543, "quick_ratio": 0.82156744, "net_debt": 720654000, "revenue_growth_1y": 0.05488606, "revenue_growth_3y_cagr": 0.01456508, "revenue_growth_5y_cagr": 0.02554549, "eps_growth_1y": 0.94736842, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27571462, "book_value_growth_1y": 0.03607702, "piotroski_f_score": 7, "altman_z_score": 1.68093871, "earnings_stability_5y": 1.428558, "revenue_stability_5y": 0.076913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07124682, "price_return_3m": -0.1031941, "price_return_6m": -0.1723356, "price_return_9m": -0.2800789, "price_return_12m": -0.00680272, "price_return_12m_ex1m": 0.06938776, "distance_from_52w_high": -0.30343511, "distance_from_52w_low": 0.0960961, "relative_strength": -0.16474377, "local_beta": 0.0008, "volatility_252d": 0.445095, "volatility_60d": 0.82482, "max_drawdown_12m": -0.3120229, "revenue_ttm": 1562954000, "gross_profit_ttm": 720501000, "ebit_ttm": 107649000, "ebitda_ttm": 251216000, "net_income_ttm": 35890000, "eps_diluted_ttm": 0.18252927, "operating_cash_flow_ttm": 211025000, "capital_expenditure_ttm": 119542000, "fcf_ttm": 330567000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55012000, "cash_and_equivalents": 27731000, "total_current_assets": 669887000, "total_current_liabilities": 227083000, "net_ppe": null, "total_assets": 2360979000, "total_debt": 748385000, "total_equity": 1215978000, "net_working_capital": 449403000, "book_value_per_share": 6.18421775, "retained_earnings": -183378000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -145101000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 80, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 27, "rank_ev_ebitda": 30, "rank_ev_ebit": 69, "rank_earnings_yield": 79, "rank_fcf_yield": 24, "rank_dividend_yield": 69, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 65, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 49, "rank_fcf_margin": 44, "rank_piotroski": 12, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 68, "value_composite": 29, "quality_composite": 26, "momentum_composite": 77, "growth_composite": 20, "yield_composite": 80, "svqf_composite": 90, "vc1_composite": 20, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.3, "os": 0.71, "value": 0.71, "quality": 0.74, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.9936, "earnings_yield": 0.025, "shareholder_yield": 0, "roe": 0.0295, "momentum_12_1": 0.0694, "complete_fields": { "id": 1430, "ticker_id": 6437, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:11.660968+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.3, "market_cap": 1435369800, "market_cap_usd": 1435369800, "enterprise_value": 2156023800, "shares_outstanding": 196626000, "fx_rate_to_usd": null, "pe_ratio": 39.99358596, "pb_ratio": 1.18042415, "ptbv_ratio": null, "ps_ratio": 0.91836983, "pcf_ratio": 6.80189456, "pfcf_ratio": 4.34214486, "ev_ebitda": 8.58235065, "ev_ebit": 20.02827523, "ev_sales": 1.37945442, "ev_fcf": 6.52219913, "earnings_yield": 0.02500401, "fcf_yield": 0.15332252, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.4609867, "operating_margin": 0.06887535, "net_margin": 0.02296293, "ebitda_margin": 0.16073154, "fcf_margin": 0.21150143, "roe": 0.02951534, "roa": 0.01520132, "roic": 0.03899777, "roc_greenblatt": null, "asset_turnover": 0.66199403, "cash_conversion": 9.21056004, "accruals_ratio": -0.07417897, "sbc_to_revenue": 0.00958122, "debt_to_equity": 0.9416297, "net_debt_to_ebitda": 2.86866282, "debt_to_assets": 0.31698079, "interest_coverage": 1.9568276, "current_ratio": 2.94996543, "quick_ratio": 0.82156744, "net_debt": 720654000, "revenue_growth_1y": 0.05488606, "revenue_growth_3y_cagr": 0.01456508, "revenue_growth_5y_cagr": 0.02554549, "eps_growth_1y": 0.94736842, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.27571462, "book_value_growth_1y": 0.03607702, "piotroski_f_score": 7, "altman_z_score": 1.68093871, "earnings_stability_5y": 1.428558, "revenue_stability_5y": 0.076913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07124682, "price_return_3m": -0.1031941, "price_return_6m": -0.1723356, "price_return_9m": -0.2800789, "price_return_12m": -0.00680272, "price_return_12m_ex1m": 0.06938776, "distance_from_52w_high": -0.30343511, "distance_from_52w_low": 0.0960961, "relative_strength": -0.16474377, "local_beta": 0.0008, "volatility_252d": 0.445095, "volatility_60d": 0.82482, "max_drawdown_12m": -0.3120229, "revenue_ttm": 1562954000, "gross_profit_ttm": 720501000, "ebit_ttm": 107649000, "ebitda_ttm": 251216000, "net_income_ttm": 35890000, "eps_diluted_ttm": 0.18252927, "operating_cash_flow_ttm": 211025000, "capital_expenditure_ttm": 119542000, "fcf_ttm": 330567000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55012000, "cash_and_equivalents": 27731000, "total_current_assets": 669887000, "total_current_liabilities": 227083000, "net_ppe": null, "total_assets": 2360979000, "total_debt": 748385000, "total_equity": 1215978000, "net_working_capital": 449403000, "book_value_per_share": 6.18421775, "retained_earnings": -183378000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -145101000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 80, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 27, "rank_ev_ebitda": 30, "rank_ev_ebit": 69, "rank_earnings_yield": 79, "rank_fcf_yield": 24, "rank_dividend_yield": 69, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 65, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 49, "rank_fcf_margin": 44, "rank_piotroski": 12, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 68, "value_composite": 29, "quality_composite": 26, "momentum_composite": 77, "growth_composite": 20, "yield_composite": 80, "svqf_composite": 90, "vc1_composite": 20, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1552224000, "cost_of_revenue": 936977000, "gross_profit": 615247000, "ebit": 117537000, "ebitda": 258639000, "pretax_income": 56596000, "tax_provision": 16291000, "net_income": 40305000, "net_income_to_common": 40305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27276000, "total_current_assets": 646482000, "total_assets": 2356194000, "short_term_debt": 32777000, "long_term_debt": 668337000, "total_debt": 701114000, "total_liabilities": 1127687000, "total_equity": 1228507000, "shares_outstanding": 199480000, "goodwill_and_intangibles": 1376918000 }, "cash_flow": { "operating_cash_flow": 105185000, "capital_expenditure": 70100000, "free_cash_flow": 175285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88831, "ticker_id": 6437, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117537000", "ebitda": "258639000", "netIncome": "40305000", "grossProfit": "615247000", "depreciation": "None", "totalRevenue": "1552224000", "costOfRevenue": "936977000", "interestIncome": "None", "incomeBeforeTax": "56596000", "interestExpense": "56467000", "operatingIncome": "117537000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16291000", "reportedCurrency": "USD", "netInterestIncome": "-57373000", "nonInterestIncome": "None", "operatingExpenses": "497710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1358000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141102000", "sellingGeneralAndAdministrative": "502000000", "netIncomeFromContinuingOperations": "40305000" }, "balance": { "goodwill": "830747000", "inventory": "485938000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2356194000", "longTermDebt": "668337000", "shortTermDebt": "32777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "546171000", "reportedCurrency": "USD", "retainedEarnings": "-178646000", "totalLiabilities": "1127687000", "otherCurrentAssets": "18342000", "totalCurrentAssets": "646482000", "currentLongTermDebt": "14830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1709712000", "currentAccountsPayable": "141662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828032000", "totalShareholderEquity": "1228507000", "capitalLeaseObligations": "81406000", "otherCurrentLiabilities": "73654000", "totalCurrentLiabilities": "257559000", "otherNonCurrentLiabilities": "6462000", "totalNonCurrentLiabilities": "870128000", "cashAndShortTermInvestments": "27276000", "commonStockSharesOutstanding": "199480000", "intangibleAssetsExcludingGoodwill": "546171000", "cashAndCashEquivalentsAtCarryingValue": "27276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-79432000", "operatingCashflow": "105185000", "capitalExpenditures": "70100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52220000", "cashflowFromInvestment": "-70351000", "stockBasedCompensation": "14246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1552224000, "cost_of_revenue": 936977000, "gross_profit": 615247000, "research_and_development": 1358000, "selling_general_admin": 502000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117537000, "depreciation_amortisation": 141102000, "ebitda": 258639000, "interest_expense": 56467000, "interest_income": null, "other_non_operating": null, "pretax_income": 56596000, "tax_provision": 16291000, "effective_tax_rate": null, "net_income": 40305000, "net_income_continuing_ops": 40305000, "net_income_to_common": 40305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27276000, "short_term_investments": null, "net_receivables": 114926000, "inventory": 485938000, "other_current_assets": null, "total_current_assets": 646482000, "net_ppe": null, "goodwill": 830747000, "intangible_assets": 546171000, "goodwill_and_intangibles": 1376918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1709712000, "total_assets": 2356194000, "short_term_debt": 32777000, "accounts_payable": 141662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257559000, "long_term_debt": 668337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 870128000, "total_liabilities": 1127687000, "total_debt": 701114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178646000, "total_equity": 1228507000, "shares_outstanding": 199480000, "operating_cash_flow": 105185000, "stock_based_compensation": 14246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70351000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52220000, "free_cash_flow": 175285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117537000", "ebitda": "258639000", "netIncome": "40305000", "grossProfit": "615247000", "depreciation": "None", "totalRevenue": "1552224000", "costOfRevenue": "936977000", "interestIncome": "None", "incomeBeforeTax": "56596000", "interestExpense": "56467000", "operatingIncome": "117537000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16291000", "reportedCurrency": "USD", "netInterestIncome": "-57373000", "nonInterestIncome": "None", "operatingExpenses": "497710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1358000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141102000", "sellingGeneralAndAdministrative": "502000000", "netIncomeFromContinuingOperations": "40305000" }, "balance": { "goodwill": "830747000", "inventory": "485938000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2356194000", "longTermDebt": "668337000", "shortTermDebt": "32777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "546171000", "reportedCurrency": "USD", "retainedEarnings": "-178646000", "totalLiabilities": "1127687000", "otherCurrentAssets": "18342000", "totalCurrentAssets": "646482000", "currentLongTermDebt": "14830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1709712000", "currentAccountsPayable": "141662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828032000", "totalShareholderEquity": "1228507000", "capitalLeaseObligations": "81406000", "otherCurrentLiabilities": "73654000", "totalCurrentLiabilities": "257559000", "otherNonCurrentLiabilities": "6462000", "totalNonCurrentLiabilities": "870128000", "cashAndShortTermInvestments": "27276000", "commonStockSharesOutstanding": "199480000", "intangibleAssetsExcludingGoodwill": "546171000", "cashAndCashEquivalentsAtCarryingValue": "27276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-79432000", "operatingCashflow": "105185000", "capitalExpenditures": "70100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52220000", "cashflowFromInvestment": "-70351000", "stockBasedCompensation": "14246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1472595000, "cost_of_revenue": 764691000, "gross_profit": 707904000, "ebit": 85793000, "ebitda": 215833000, "pretax_income": 26552000, "tax_provision": 9297000, "net_income": 17255000, "net_income_to_common": 17255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44510000, "total_current_assets": 573184000, "total_assets": 2330503000, "short_term_debt": 29825000, "long_term_debt": 691726000, "total_debt": 721551000, "total_liabilities": 1148132000, "total_equity": 1182371000, "shares_outstanding": 198915000, "goodwill_and_intangibles": 1434412000 }, "cash_flow": { "operating_cash_flow": 183336000, "capital_expenditure": 85219000, "free_cash_flow": 268555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88836, "ticker_id": 6437, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85793000", "ebitda": "215833000", "netIncome": "17255000", "grossProfit": "707904000", "depreciation": "None", "totalRevenue": "1472595000", "costOfRevenue": "764691000", "interestIncome": "None", "incomeBeforeTax": "26552000", "interestExpense": "59241000", "operatingIncome": "88801000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9297000", "reportedCurrency": "USD", "netInterestIncome": "-62249000", "nonInterestIncome": "None", "operatingExpenses": "619103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1333000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "764691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130040000", "sellingGeneralAndAdministrative": "488702000", "netIncomeFromContinuingOperations": "17255000" }, "balance": { "goodwill": "828553000", "inventory": "403673000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2330503000", "longTermDebt": "691726000", "shortTermDebt": "29825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "605859000", "reportedCurrency": "USD", "retainedEarnings": "-218951000", "totalLiabilities": "1148132000", "otherCurrentAssets": "15213000", "totalCurrentAssets": "573184000", "currentLongTermDebt": "12975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757319000", "currentAccountsPayable": "139057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "793025000", "totalShareholderEquity": "1182371000", "capitalLeaseObligations": "88324000", "otherCurrentLiabilities": "74471000", "totalCurrentLiabilities": "253730000", "otherNonCurrentLiabilities": "6591000", "totalNonCurrentLiabilities": "894402000", "cashAndShortTermInvestments": "44510000", "commonStockSharesOutstanding": "198915000", "intangibleAssetsExcludingGoodwill": "605859000", "cashAndCashEquivalentsAtCarryingValue": "44510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8710000", "operatingCashflow": "183336000", "capitalExpenditures": "85219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39268000", "cashflowFromInvestment": "-143397000", "stockBasedCompensation": "13463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1472595000, "cost_of_revenue": 764691000, "gross_profit": 707904000, "research_and_development": 1333000, "selling_general_admin": 488702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85793000, "depreciation_amortisation": 130040000, "ebitda": 215833000, "interest_expense": 59241000, "interest_income": null, "other_non_operating": null, "pretax_income": 26552000, "tax_provision": 9297000, "effective_tax_rate": null, "net_income": 17255000, "net_income_continuing_ops": 17255000, "net_income_to_common": 17255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44510000, "short_term_investments": null, "net_receivables": 109788000, "inventory": 403673000, "other_current_assets": null, "total_current_assets": 573184000, "net_ppe": null, "goodwill": 828553000, "intangible_assets": 605859000, "goodwill_and_intangibles": 1434412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1757319000, "total_assets": 2330503000, "short_term_debt": 29825000, "accounts_payable": 139057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253730000, "long_term_debt": 691726000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 894402000, "total_liabilities": 1148132000, "total_debt": 721551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -218951000, "total_equity": 1182371000, "shares_outstanding": 198915000, "operating_cash_flow": 183336000, "stock_based_compensation": 13463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143397000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39268000, "free_cash_flow": 268555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85793000", "ebitda": "215833000", "netIncome": "17255000", "grossProfit": "707904000", "depreciation": "None", "totalRevenue": "1472595000", "costOfRevenue": "764691000", "interestIncome": "None", "incomeBeforeTax": "26552000", "interestExpense": "59241000", "operatingIncome": "88801000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9297000", "reportedCurrency": "USD", "netInterestIncome": "-62249000", "nonInterestIncome": "None", "operatingExpenses": "619103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1333000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "764691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130040000", "sellingGeneralAndAdministrative": "488702000", "netIncomeFromContinuingOperations": "17255000" }, "balance": { "goodwill": "828553000", "inventory": "403673000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2330503000", "longTermDebt": "691726000", "shortTermDebt": "29825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "605859000", "reportedCurrency": "USD", "retainedEarnings": "-218951000", "totalLiabilities": "1148132000", "otherCurrentAssets": "15213000", "totalCurrentAssets": "573184000", "currentLongTermDebt": "12975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757319000", "currentAccountsPayable": "139057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "793025000", "totalShareholderEquity": "1182371000", "capitalLeaseObligations": "88324000", "otherCurrentLiabilities": "74471000", "totalCurrentLiabilities": "253730000", "otherNonCurrentLiabilities": "6591000", "totalNonCurrentLiabilities": "894402000", "cashAndShortTermInvestments": "44510000", "commonStockSharesOutstanding": "198915000", "intangibleAssetsExcludingGoodwill": "605859000", "cashAndCashEquivalentsAtCarryingValue": "44510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8710000", "operatingCashflow": "183336000", "capitalExpenditures": "85219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39268000", "cashflowFromInvestment": "-143397000", "stockBasedCompensation": "13463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1476477000, "cost_of_revenue": 828956000, "gross_profit": 647521000, "ebit": 60928000, "ebitda": 182568000, "pretax_income": -7382000, "tax_provision": 2207000, "net_income": -9589000, "net_income_to_common": -9589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38553000, "total_current_assets": 547980000, "total_assets": 2331101000, "short_term_debt": 24359000, "long_term_debt": 731708000, "total_debt": 756067000, "total_liabilities": 1176572000, "total_equity": 1154529000, "shares_outstanding": 194722000, "goodwill_and_intangibles": 1480335000 }, "cash_flow": { "operating_cash_flow": 238035000, "capital_expenditure": 65769000, "free_cash_flow": 303804000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88841, "ticker_id": 6437, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60928000", "ebitda": "182568000", "netIncome": "-9589000", "grossProfit": "647521000", "depreciation": "None", "totalRevenue": "1476477000", "costOfRevenue": "828956000", "interestIncome": "None", "incomeBeforeTax": "-7382000", "interestExpense": "68310000", "operatingIncome": "60928000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2207000", "reportedCurrency": "USD", "netInterestIncome": "-68310000", "nonInterestIncome": "None", "operatingExpenses": "586593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121640000", "sellingGeneralAndAdministrative": "452110000", "netIncomeFromContinuingOperations": "-9589000" }, "balance": { "goodwill": "825042000", "inventory": "382710000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2331101000", "longTermDebt": "731708000", "shortTermDebt": "24359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "655293000", "reportedCurrency": "USD", "retainedEarnings": "-236206000", "totalLiabilities": "1176572000", "otherCurrentAssets": "23235000", "totalCurrentAssets": "547980000", "currentLongTermDebt": "9952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1783121000", "currentAccountsPayable": "140290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "836061000", "totalShareholderEquity": "1154529000", "capitalLeaseObligations": "94401000", "otherCurrentLiabilities": "52002000", "totalCurrentLiabilities": "223120000", "otherNonCurrentLiabilities": "10198000", "totalNonCurrentLiabilities": "953452000", "cashAndShortTermInvestments": "38553000", "commonStockSharesOutstanding": "194722000", "intangibleAssetsExcludingGoodwill": "655293000", "cashAndCashEquivalentsAtCarryingValue": "38553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "103660000", "operatingCashflow": "238035000", "capitalExpenditures": "65769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161976000", "cashflowFromInvestment": "-67852000", "stockBasedCompensation": "12004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1476477000, "cost_of_revenue": 828956000, "gross_profit": 647521000, "research_and_development": 2562000, "selling_general_admin": 452110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60928000, "depreciation_amortisation": 121640000, "ebitda": 182568000, "interest_expense": 68310000, "interest_income": null, "other_non_operating": null, "pretax_income": -7382000, "tax_provision": 2207000, "effective_tax_rate": null, "net_income": -9589000, "net_income_continuing_ops": -9589000, "net_income_to_common": -9589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38553000, "short_term_investments": null, "net_receivables": 103482000, "inventory": 382710000, "other_current_assets": null, "total_current_assets": 547980000, "net_ppe": null, "goodwill": 825042000, "intangible_assets": 655293000, "goodwill_and_intangibles": 1480335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1783121000, "total_assets": 2331101000, "short_term_debt": 24359000, "accounts_payable": 140290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223120000, "long_term_debt": 731708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 953452000, "total_liabilities": 1176572000, "total_debt": 756067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236206000, "total_equity": 1154529000, "shares_outstanding": 194722000, "operating_cash_flow": 238035000, "stock_based_compensation": 12004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161976000, "free_cash_flow": 303804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60928000", "ebitda": "182568000", "netIncome": "-9589000", "grossProfit": "647521000", "depreciation": "None", "totalRevenue": "1476477000", "costOfRevenue": "828956000", "interestIncome": "None", "incomeBeforeTax": "-7382000", "interestExpense": "68310000", "operatingIncome": "60928000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2207000", "reportedCurrency": "USD", "netInterestIncome": "-68310000", "nonInterestIncome": "None", "operatingExpenses": "586593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "828956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121640000", "sellingGeneralAndAdministrative": "452110000", "netIncomeFromContinuingOperations": "-9589000" }, "balance": { "goodwill": "825042000", "inventory": "382710000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2331101000", "longTermDebt": "731708000", "shortTermDebt": "24359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "655293000", "reportedCurrency": "USD", "retainedEarnings": "-236206000", "totalLiabilities": "1176572000", "otherCurrentAssets": "23235000", "totalCurrentAssets": "547980000", "currentLongTermDebt": "9952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1783121000", "currentAccountsPayable": "140290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "836061000", "totalShareholderEquity": "1154529000", "capitalLeaseObligations": "94401000", "otherCurrentLiabilities": "52002000", "totalCurrentLiabilities": "223120000", "otherNonCurrentLiabilities": "10198000", "totalNonCurrentLiabilities": "953452000", "cashAndShortTermInvestments": "38553000", "commonStockSharesOutstanding": "194722000", "intangibleAssetsExcludingGoodwill": "655293000", "cashAndCashEquivalentsAtCarryingValue": "38553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "103660000", "operatingCashflow": "238035000", "capitalExpenditures": "65769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161976000", "cashflowFromInvestment": "-67852000", "stockBasedCompensation": "12004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1486328000, "cost_of_revenue": 846551000, "gross_profit": 639777000, "ebit": 39893000, "ebitda": 159903000, "pretax_income": -14667000, "tax_provision": 1769000, "net_income": -16436000, "net_income_to_common": -16436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31081000, "total_current_assets": 631619000, "total_assets": 2470690000, "short_term_debt": 22855000, "long_term_debt": 884636000, "total_debt": 907491000, "total_liabilities": 1313951000, "total_equity": 1156739000, "shares_outstanding": 189822000, "goodwill_and_intangibles": 1558272000 }, "cash_flow": { "operating_cash_flow": 119011000, "capital_expenditure": 69589000, "free_cash_flow": 188600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88846, "ticker_id": 6437, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39893000", "ebitda": "159903000", "netIncome": "-16436000", "grossProfit": "639777000", "depreciation": "None", "totalRevenue": "1486328000", "costOfRevenue": "846551000", "interestIncome": "None", "incomeBeforeTax": "-14667000", "interestExpense": "54560000", "operatingIncome": "39893000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1769000", "reportedCurrency": "USD", "netInterestIncome": "-54560000", "nonInterestIncome": "None", "operatingExpenses": "599884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120010000", "sellingGeneralAndAdministrative": "480993000", "netIncomeFromContinuingOperations": "-16436000" }, "balance": { "goodwill": "823812000", "inventory": "489326000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2470690000", "longTermDebt": "884636000", "shortTermDebt": "22855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "734460000", "reportedCurrency": "USD", "retainedEarnings": "-226617000", "totalLiabilities": "1313951000", "otherCurrentAssets": "24227000", "totalCurrentAssets": "631619000", "currentLongTermDebt": "10570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839071000", "currentAccountsPayable": "131751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257213000", "shortLongTermDebtTotal": "968847000", "totalShareholderEquity": "1156739000", "capitalLeaseObligations": "73641000", "otherCurrentLiabilities": "60806000", "totalCurrentLiabilities": "215412000", "otherNonCurrentLiabilities": "12456000", "totalNonCurrentLiabilities": "1098539000", "cashAndShortTermInvestments": "31081000", "commonStockSharesOutstanding": "189822000", "intangibleAssetsExcludingGoodwill": "734460000", "cashAndCashEquivalentsAtCarryingValue": "31081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "38813000", "operatingCashflow": "119011000", "capitalExpenditures": "69589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28722000", "cashflowFromInvestment": "-72822000", "stockBasedCompensation": "13524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1486328000, "cost_of_revenue": 846551000, "gross_profit": 639777000, "research_and_development": 2349000, "selling_general_admin": 480993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39893000, "depreciation_amortisation": 120010000, "ebitda": 159903000, "interest_expense": 54560000, "interest_income": null, "other_non_operating": null, "pretax_income": -14667000, "tax_provision": 1769000, "effective_tax_rate": null, "net_income": -16436000, "net_income_continuing_ops": -16436000, "net_income_to_common": -16436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31081000, "short_term_investments": null, "net_receivables": 86985000, "inventory": 489326000, "other_current_assets": null, "total_current_assets": 631619000, "net_ppe": null, "goodwill": 823812000, "intangible_assets": 734460000, "goodwill_and_intangibles": 1558272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839071000, "total_assets": 2470690000, "short_term_debt": 22855000, "accounts_payable": 131751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215412000, "long_term_debt": 884636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1098539000, "total_liabilities": 1313951000, "total_debt": 907491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226617000, "total_equity": 1156739000, "shares_outstanding": 189822000, "operating_cash_flow": 119011000, "stock_based_compensation": 13524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28722000, "free_cash_flow": 188600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39893000", "ebitda": "159903000", "netIncome": "-16436000", "grossProfit": "639777000", "depreciation": "None", "totalRevenue": "1486328000", "costOfRevenue": "846551000", "interestIncome": "None", "incomeBeforeTax": "-14667000", "interestExpense": "54560000", "operatingIncome": "39893000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1769000", "reportedCurrency": "USD", "netInterestIncome": "-54560000", "nonInterestIncome": "None", "operatingExpenses": "599884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120010000", "sellingGeneralAndAdministrative": "480993000", "netIncomeFromContinuingOperations": "-16436000" }, "balance": { "goodwill": "823812000", "inventory": "489326000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2470690000", "longTermDebt": "884636000", "shortTermDebt": "22855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "734460000", "reportedCurrency": "USD", "retainedEarnings": "-226617000", "totalLiabilities": "1313951000", "otherCurrentAssets": "24227000", "totalCurrentAssets": "631619000", "currentLongTermDebt": "10570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839071000", "currentAccountsPayable": "131751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257213000", "shortLongTermDebtTotal": "968847000", "totalShareholderEquity": "1156739000", "capitalLeaseObligations": "73641000", "otherCurrentLiabilities": "60806000", "totalCurrentLiabilities": "215412000", "otherNonCurrentLiabilities": "12456000", "totalNonCurrentLiabilities": "1098539000", "cashAndShortTermInvestments": "31081000", "commonStockSharesOutstanding": "189822000", "intangibleAssetsExcludingGoodwill": "734460000", "cashAndCashEquivalentsAtCarryingValue": "31081000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "38813000", "operatingCashflow": "119011000", "capitalExpenditures": "69589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28722000", "cashflowFromInvestment": "-72822000", "stockBasedCompensation": "13524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1425967000, "cost_of_revenue": 859557000, "gross_profit": 566410000, "ebit": 18896000, "ebitda": 139626000, "pretax_income": -50116000, "tax_provision": -11784000, "net_income": -38332000, "net_income_to_common": -38332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14605000, "total_current_assets": 668309000, "total_assets": 2562922000, "short_term_debt": 26812000, "long_term_debt": 906531000, "total_debt": 933343000, "total_liabilities": 1412827000, "total_equity": 1150095000, "shares_outstanding": 134699000, "goodwill_and_intangibles": 1620071000 }, "cash_flow": { "operating_cash_flow": -110254000, "capital_expenditure": 51552000, "free_cash_flow": -58702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88851, "ticker_id": 6437, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18896000", "ebitda": "139626000", "netIncome": "-38332000", "grossProfit": "566410000", "depreciation": "None", "totalRevenue": "1425967000", "costOfRevenue": "859557000", "interestIncome": "None", "incomeBeforeTax": "-50116000", "interestExpense": "69012000", "operatingIncome": "10314000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-11784000", "reportedCurrency": "USD", "netInterestIncome": "-77082000", "nonInterestIncome": "None", "operatingExpenses": "556096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2442000", "otherNonOperatingIncome": "8582000", "costofGoodsAndServicesSold": "859557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120730000", "sellingGeneralAndAdministrative": "438145000", "netIncomeFromContinuingOperations": "-38332000" }, "balance": { "goodwill": "825371000", "inventory": "533530000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2562922000", "longTermDebt": "906531000", "shortTermDebt": "26812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "794700000", "reportedCurrency": "USD", "retainedEarnings": "-210181000", "totalLiabilities": "1412827000", "otherCurrentAssets": "12962000", "totalCurrentAssets": "668309000", "currentLongTermDebt": "11404000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1894613000", "currentAccountsPayable": "186126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "256581000", "shortLongTermDebtTotal": "1007819000", "totalShareholderEquity": "1150095000", "capitalLeaseObligations": "87564000", "otherCurrentLiabilities": "64358000", "totalCurrentLiabilities": "277296000", "otherNonCurrentLiabilities": "16760000", "totalNonCurrentLiabilities": "1135531000", "cashAndShortTermInvestments": "14605000", "commonStockSharesOutstanding": "134699000", "intangibleAssetsExcludingGoodwill": "794700000", "cashAndCashEquivalentsAtCarryingValue": "14605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-137849000", "operatingCashflow": "-110254000", "capitalExpenditures": "51552000", "changeInReceivables": "15148000", "changeInExchangeRate": "None", "cashflowFromFinancing": "193329000", "cashflowFromInvestment": "-90454000", "stockBasedCompensation": "15255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7379000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "365971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1425967000, "cost_of_revenue": 859557000, "gross_profit": 566410000, "research_and_development": 2442000, "selling_general_admin": 438145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18896000, "depreciation_amortisation": 120730000, "ebitda": 139626000, "interest_expense": 69012000, "interest_income": null, "other_non_operating": null, "pretax_income": -50116000, "tax_provision": -11784000, "effective_tax_rate": null, "net_income": -38332000, "net_income_continuing_ops": -38332000, "net_income_to_common": -38332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14605000, "short_term_investments": null, "net_receivables": 107212000, "inventory": 533530000, "other_current_assets": null, "total_current_assets": 668309000, "net_ppe": null, "goodwill": 825371000, "intangible_assets": 794700000, "goodwill_and_intangibles": 1620071000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1894613000, "total_assets": 2562922000, "short_term_debt": 26812000, "accounts_payable": 186126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277296000, "long_term_debt": 906531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1135531000, "total_liabilities": 1412827000, "total_debt": 933343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210181000, "total_equity": 1150095000, "shares_outstanding": 134699000, "operating_cash_flow": -110254000, "stock_based_compensation": 15255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 193329000, "free_cash_flow": -58702000, "net_change_in_cash": -7379000 }, "raw_data": { "income": { "ebit": "18896000", "ebitda": "139626000", "netIncome": "-38332000", "grossProfit": "566410000", "depreciation": "None", "totalRevenue": "1425967000", "costOfRevenue": "859557000", "interestIncome": "None", "incomeBeforeTax": "-50116000", "interestExpense": "69012000", "operatingIncome": "10314000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-11784000", "reportedCurrency": "USD", "netInterestIncome": "-77082000", "nonInterestIncome": "None", "operatingExpenses": "556096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2442000", "otherNonOperatingIncome": "8582000", "costofGoodsAndServicesSold": "859557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120730000", "sellingGeneralAndAdministrative": "438145000", "netIncomeFromContinuingOperations": "-38332000" }, "balance": { "goodwill": "825371000", "inventory": "533530000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2562922000", "longTermDebt": "906531000", "shortTermDebt": "26812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "794700000", "reportedCurrency": "USD", "retainedEarnings": "-210181000", "totalLiabilities": "1412827000", "otherCurrentAssets": "12962000", "totalCurrentAssets": "668309000", "currentLongTermDebt": "11404000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1894613000", "currentAccountsPayable": "186126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "256581000", "shortLongTermDebtTotal": "1007819000", "totalShareholderEquity": "1150095000", "capitalLeaseObligations": "87564000", "otherCurrentLiabilities": "64358000", "totalCurrentLiabilities": "277296000", "otherNonCurrentLiabilities": "16760000", "totalNonCurrentLiabilities": "1135531000", "cashAndShortTermInvestments": "14605000", "commonStockSharesOutstanding": "134699000", "intangibleAssetsExcludingGoodwill": "794700000", "cashAndCashEquivalentsAtCarryingValue": "14605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-137849000", "operatingCashflow": "-110254000", "capitalExpenditures": "51552000", "changeInReceivables": "15148000", "changeInExchangeRate": "None", "cashflowFromFinancing": "193329000", "cashflowFromInvestment": "-90454000", "stockBasedCompensation": "15255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7379000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "365971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1368295000, "cost_of_revenue": 781815000, "gross_profit": 586480000, "ebit": 71650000, "ebitda": 198565000, "pretax_income": -33938000, "tax_provision": -9439000, "net_income": -24499000, "net_income_to_common": -24499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21520000, "total_current_assets": 553707000, "total_assets": 2468618000, "short_term_debt": 24358000, "long_term_debt": 1535508000, "total_debt": 1559866000, "total_liabilities": 2104031000, "total_equity": 364587000, "shares_outstanding": 89891000, "goodwill_and_intangibles": 1642166000 }, "cash_flow": { "operating_cash_flow": 92080000, "capital_expenditure": 45274000, "free_cash_flow": 137354000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88856, "ticker_id": 6437, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71650000", "ebitda": "198565000", "netIncome": "-24499000", "grossProfit": "586480000", "depreciation": "None", "totalRevenue": "1368295000", "costOfRevenue": "781815000", "interestIncome": "None", "incomeBeforeTax": "-33938000", "interestExpense": "99481000", "operatingIncome": "65766000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9439000", "reportedCurrency": "USD", "netInterestIncome": "-99481000", "nonInterestIncome": "None", "operatingExpenses": "520714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2876000", "otherNonOperatingIncome": "-27611376", "costofGoodsAndServicesSold": "781815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126915000", "sellingGeneralAndAdministrative": "399049000", "netIncomeFromContinuingOperations": "-28890395" }, "balance": { "goodwill": "816200000", "inventory": "391679000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2468618000", "longTermDebt": "1535508000", "shortTermDebt": "24358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "825966000", "reportedCurrency": "USD", "retainedEarnings": "-171849000", "totalLiabilities": "2104031000", "otherCurrentAssets": "19280000", "totalCurrentAssets": "553707000", "currentLongTermDebt": "11481000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1914911000", "currentAccountsPayable": "201461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "259494000", "shortLongTermDebtTotal": "1632284000", "totalShareholderEquity": "364587000", "capitalLeaseObligations": "81102000", "otherCurrentLiabilities": "86092000", "totalCurrentLiabilities": "311911000", "otherNonCurrentLiabilities": "55720000", "totalNonCurrentLiabilities": "1792120000", "cashAndShortTermInvestments": "21520000", "commonStockSharesOutstanding": "89891000", "intangibleAssetsExcludingGoodwill": "825966000", "cashAndCashEquivalentsAtCarryingValue": "21520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-67147000", "operatingCashflow": "92080000", "capitalExpenditures": "45274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45104000", "cashflowFromInvestment": "-46074000", "stockBasedCompensation": "5125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1017406", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "511393378", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1368295000, "cost_of_revenue": 781815000, "gross_profit": 586480000, "research_and_development": 2876000, "selling_general_admin": 399049000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71650000, "depreciation_amortisation": 126915000, "ebitda": 198565000, "interest_expense": 99481000, "interest_income": null, "other_non_operating": null, "pretax_income": -33938000, "tax_provision": -9439000, "effective_tax_rate": null, "net_income": -24499000, "net_income_continuing_ops": -28890395, "net_income_to_common": -24499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21520000, "short_term_investments": null, "net_receivables": 121228000, "inventory": 391679000, "other_current_assets": null, "total_current_assets": 553707000, "net_ppe": null, "goodwill": 816200000, "intangible_assets": 825966000, "goodwill_and_intangibles": 1642166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1914911000, "total_assets": 2468618000, "short_term_debt": 24358000, "accounts_payable": 201461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311911000, "long_term_debt": 1535508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1792120000, "total_liabilities": 2104031000, "total_debt": 1559866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171849000, "total_equity": 364587000, "shares_outstanding": 89891000, "operating_cash_flow": 92080000, "stock_based_compensation": 5125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45104000, "free_cash_flow": 137354000, "net_change_in_cash": 1017406 }, "raw_data": { "income": { "ebit": "71650000", "ebitda": "198565000", "netIncome": "-24499000", "grossProfit": "586480000", "depreciation": "None", "totalRevenue": "1368295000", "costOfRevenue": "781815000", "interestIncome": "None", "incomeBeforeTax": "-33938000", "interestExpense": "99481000", "operatingIncome": "65766000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9439000", "reportedCurrency": "USD", "netInterestIncome": "-99481000", "nonInterestIncome": "None", "operatingExpenses": "520714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2876000", "otherNonOperatingIncome": "-27611376", "costofGoodsAndServicesSold": "781815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126915000", "sellingGeneralAndAdministrative": "399049000", "netIncomeFromContinuingOperations": "-28890395" }, "balance": { "goodwill": "816200000", "inventory": "391679000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2468618000", "longTermDebt": "1535508000", "shortTermDebt": "24358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "825966000", "reportedCurrency": "USD", "retainedEarnings": "-171849000", "totalLiabilities": "2104031000", "otherCurrentAssets": "19280000", "totalCurrentAssets": "553707000", "currentLongTermDebt": "11481000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1914911000", "currentAccountsPayable": "201461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "259494000", "shortLongTermDebtTotal": "1632284000", "totalShareholderEquity": "364587000", "capitalLeaseObligations": "81102000", "otherCurrentLiabilities": "86092000", "totalCurrentLiabilities": "311911000", "otherNonCurrentLiabilities": "55720000", "totalNonCurrentLiabilities": "1792120000", "cashAndShortTermInvestments": "21520000", "commonStockSharesOutstanding": "89891000", "intangibleAssetsExcludingGoodwill": "825966000", "cashAndCashEquivalentsAtCarryingValue": "21520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-67147000", "operatingCashflow": "92080000", "capitalExpenditures": "45274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45104000", "cashflowFromInvestment": "-46074000", "stockBasedCompensation": "5125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1017406", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "511393378", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 1214362000, "cost_of_revenue": 693881000, "gross_profit": 520481000, "ebit": 5465000, "ebitda": 130033000, "pretax_income": -108756000, "tax_provision": -23277000, "net_income": -85479000, "net_income_to_common": -85479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19973000, "total_current_assets": 440671000, "total_assets": 2437983000, "short_term_debt": 10609000, "long_term_debt": null, "total_debt": 10609000, "total_liabilities": 2064014000, "total_equity": 373969000, "shares_outstanding": 89444400, "goodwill_and_intangibles": 1698280000 }, "cash_flow": { "operating_cash_flow": 52359000, "capital_expenditure": 57753000, "free_cash_flow": 110112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88861, "ticker_id": 6437, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5465000", "ebitda": "130033000", "netIncome": "-85479000", "grossProfit": "520481000", "depreciation": "None", "totalRevenue": "1214362000", "costOfRevenue": "693881000", "interestIncome": "None", "incomeBeforeTax": "-108756000", "interestExpense": "114221000", "operatingIncome": "7695000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-23277000", "reportedCurrency": "USD", "netInterestIncome": "-114221000", "nonInterestIncome": "None", "operatingExpenses": "512786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2075000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124568000", "sellingGeneralAndAdministrative": "382693000", "netIncomeFromContinuingOperations": "-85479000" }, "balance": { "goodwill": "815850000", "inventory": "323496000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2437983000", "longTermDebt": "None", "shortTermDebt": "10609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "882430000", "reportedCurrency": "USD", "retainedEarnings": "-147350000", "totalLiabilities": "2064014000", "otherCurrentAssets": "8827999", "totalCurrentAssets": "440671000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1997312000", "currentAccountsPayable": "125042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286773000", "shortLongTermDebtTotal": "1671717000", "totalShareholderEquity": "373969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73217000", "totalCurrentLiabilities": "208868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1855146000", "cashAndShortTermInvestments": "19973000", "commonStockSharesOutstanding": "89444400", "intangibleAssetsExcludingGoodwill": "882430000", "cashAndCashEquivalentsAtCarryingValue": "19973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3205000", "operatingCashflow": "52359000", "capitalExpenditures": "57753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7053000", "cashflowFromInvestment": "-53488000", "stockBasedCompensation": "2981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1214362000, "cost_of_revenue": 693881000, "gross_profit": 520481000, "research_and_development": 2075000, "selling_general_admin": 382693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5465000, "depreciation_amortisation": 124568000, "ebitda": 130033000, "interest_expense": 114221000, "interest_income": null, "other_non_operating": null, "pretax_income": -108756000, "tax_provision": -23277000, "effective_tax_rate": null, "net_income": -85479000, "net_income_continuing_ops": -85479000, "net_income_to_common": -85479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19973000, "short_term_investments": null, "net_receivables": 88374000, "inventory": 323496000, "other_current_assets": null, "total_current_assets": 440671000, "net_ppe": null, "goodwill": 815850000, "intangible_assets": 882430000, "goodwill_and_intangibles": 1698280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1997312000, "total_assets": 2437983000, "short_term_debt": 10609000, "accounts_payable": 125042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208868000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1855146000, "total_liabilities": 2064014000, "total_debt": 10609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147350000, "total_equity": 373969000, "shares_outstanding": 89444400, "operating_cash_flow": 52359000, "stock_based_compensation": 2981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7053000, "free_cash_flow": 110112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5465000", "ebitda": "130033000", "netIncome": "-85479000", "grossProfit": "520481000", "depreciation": "None", "totalRevenue": "1214362000", "costOfRevenue": "693881000", "interestIncome": "None", "incomeBeforeTax": "-108756000", "interestExpense": "114221000", "operatingIncome": "7695000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-23277000", "reportedCurrency": "USD", "netInterestIncome": "-114221000", "nonInterestIncome": "None", "operatingExpenses": "512786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2075000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124568000", "sellingGeneralAndAdministrative": "382693000", "netIncomeFromContinuingOperations": "-85479000" }, "balance": { "goodwill": "815850000", "inventory": "323496000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2437983000", "longTermDebt": "None", "shortTermDebt": "10609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "882430000", "reportedCurrency": "USD", "retainedEarnings": "-147350000", "totalLiabilities": "2064014000", "otherCurrentAssets": "8827999", "totalCurrentAssets": "440671000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1997312000", "currentAccountsPayable": "125042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286773000", "shortLongTermDebtTotal": "1671717000", "totalShareholderEquity": "373969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73217000", "totalCurrentLiabilities": "208868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1855146000", "cashAndShortTermInvestments": "19973000", "commonStockSharesOutstanding": "89444400", "intangibleAssetsExcludingGoodwill": "882430000", "cashAndCashEquivalentsAtCarryingValue": "19973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3205000", "operatingCashflow": "52359000", "capitalExpenditures": "57753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7053000", "cashflowFromInvestment": "-53488000", "stockBasedCompensation": "2981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 974175000, "cost_of_revenue": 537885000, "gross_profit": 436290000, "ebit": 31009000, "ebitda": 121641000, "pretax_income": -67571000, "tax_provision": -8890000, "net_income": -58681000, "net_income_to_common": -58681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28234000, "total_current_assets": 478041000, "total_assets": 2431470000, "short_term_debt": 10985000, "long_term_debt": null, "total_debt": 10985000, "total_liabilities": 1992363000, "total_equity": 439107000, "shares_outstanding": 545000, "goodwill_and_intangibles": 1734372000 }, "cash_flow": { "operating_cash_flow": 7547000, "capital_expenditure": 71621000, "free_cash_flow": 79168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88863, "ticker_id": 6437, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31009000", "ebitda": "121641000", "netIncome": "-58681000", "grossProfit": "436290000", "depreciation": "None", "totalRevenue": "974175000", "costOfRevenue": "537885000", "interestIncome": "None", "incomeBeforeTax": "-67571000", "interestExpense": "0", "operatingIncome": "31009000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-8890000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "420479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90632000", "sellingGeneralAndAdministrative": "2136000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "803847000", "inventory": "320281000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2431470000", "longTermDebt": "None", "shortTermDebt": "10985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "930525000", "reportedCurrency": "USD", "retainedEarnings": "-72831000", "totalLiabilities": "1992363000", "otherCurrentAssets": "18727000", "totalCurrentAssets": "478041000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953429000", "currentAccountsPayable": "135059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208279000", "shortLongTermDebtTotal": "1597069000", "totalShareholderEquity": "439107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51974000", "totalCurrentLiabilities": "198018000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1794345000", "cashAndShortTermInvestments": "28234000", "commonStockSharesOutstanding": "545000", "intangibleAssetsExcludingGoodwill": "930525000", "cashAndCashEquivalentsAtCarryingValue": "28234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-68978000", "operatingCashflow": "7547000", "capitalExpenditures": "71621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "581927000", "cashflowFromInvestment": "-572610000", "stockBasedCompensation": "1590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 974175000, "cost_of_revenue": 537885000, "gross_profit": 436290000, "research_and_development": null, "selling_general_admin": 2136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31009000, "depreciation_amortisation": 90632000, "ebitda": 121641000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -67571000, "tax_provision": -8890000, "effective_tax_rate": null, "net_income": -58681000, "net_income_continuing_ops": null, "net_income_to_common": -58681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28234000, "short_term_investments": null, "net_receivables": 110799000, "inventory": 320281000, "other_current_assets": null, "total_current_assets": 478041000, "net_ppe": null, "goodwill": 803847000, "intangible_assets": 930525000, "goodwill_and_intangibles": 1734372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1953429000, "total_assets": 2431470000, "short_term_debt": 10985000, "accounts_payable": 135059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198018000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1794345000, "total_liabilities": 1992363000, "total_debt": 10985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72831000, "total_equity": 439107000, "shares_outstanding": 545000, "operating_cash_flow": 7547000, "stock_based_compensation": 1590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -572610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 581927000, "free_cash_flow": 79168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31009000", "ebitda": "121641000", "netIncome": "-58681000", "grossProfit": "436290000", "depreciation": "None", "totalRevenue": "974175000", "costOfRevenue": "537885000", "interestIncome": "None", "incomeBeforeTax": "-67571000", "interestExpense": "0", "operatingIncome": "31009000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-8890000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "420479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "537885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90632000", "sellingGeneralAndAdministrative": "2136000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "803847000", "inventory": "320281000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2431470000", "longTermDebt": "None", "shortTermDebt": "10985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "930525000", "reportedCurrency": "USD", "retainedEarnings": "-72831000", "totalLiabilities": "1992363000", "otherCurrentAssets": "18727000", "totalCurrentAssets": "478041000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953429000", "currentAccountsPayable": "135059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208279000", "shortLongTermDebtTotal": "1597069000", "totalShareholderEquity": "439107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51974000", "totalCurrentLiabilities": "198018000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1794345000", "cashAndShortTermInvestments": "28234000", "commonStockSharesOutstanding": "545000", "intangibleAssetsExcludingGoodwill": "930525000", "cashAndCashEquivalentsAtCarryingValue": "28234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-68978000", "operatingCashflow": "7547000", "capitalExpenditures": "71621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "581927000", "cashflowFromInvestment": "-572610000", "stockBasedCompensation": "1590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 370073000, "cost_of_revenue": 201496000, "gross_profit": 168577000, "ebit": 7214000, "ebitda": 44489000, "pretax_income": -5791000, "tax_provision": -1059000, "net_income": -4732000, "net_income_to_common": -4732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27731000, "total_current_assets": 669887000, "total_assets": 2360979000, "short_term_debt": 34330000, "long_term_debt": 714055000, "total_debt": 748385000, "total_liabilities": 1145001000, "total_equity": 1215978000, "shares_outstanding": 196626000, "goodwill_and_intangibles": 1361079000 }, "cash_flow": { "operating_cash_flow": 105185000, "capital_expenditure": 70100000, "free_cash_flow": 175285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88829, "ticker_id": 6437, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7214000", "ebitda": "44489000", "netIncome": "-4732000", "grossProfit": "168577000", "depreciation": "None", "totalRevenue": "370073000", "costOfRevenue": "201496000", "interestIncome": "None", "incomeBeforeTax": "-5791000", "interestExpense": "13005000", "operatingIncome": "7214000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1059000", "reportedCurrency": "USD", "netInterestIncome": "-13005000", "nonInterestIncome": "None", "operatingExpenses": "161363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37275000", "sellingGeneralAndAdministrative": "124571000", "netIncomeFromContinuingOperations": "-4732000" }, "balance": { "goodwill": "830372000", "inventory": "483323000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2360979000", "longTermDebt": "714055000", "shortTermDebt": "34330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "530707000", "reportedCurrency": "USD", "retainedEarnings": "-183378000", "totalLiabilities": "1145001000", "otherCurrentAssets": "20066000", "totalCurrentAssets": "669887000", "currentLongTermDebt": "14898000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691092000", "currentAccountsPayable": "139832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "812319000", "totalShareholderEquity": "1215978000", "capitalLeaseObligations": "83366000", "otherCurrentLiabilities": "44492000", "totalCurrentLiabilities": "227083000", "otherNonCurrentLiabilities": "7868000", "totalNonCurrentLiabilities": "917918000", "cashAndShortTermInvestments": "27731000", "commonStockSharesOutstanding": "196626000", "intangibleAssetsExcludingGoodwill": "530707000", "cashAndCashEquivalentsAtCarryingValue": "27731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "28416000", "operatingCashflow": "105185000", "capitalExpenditures": "70100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52220000", "cashflowFromInvestment": "-70351000", "stockBasedCompensation": "4007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370073000, "cost_of_revenue": 201496000, "gross_profit": 168577000, "research_and_development": null, "selling_general_admin": 124571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7214000, "depreciation_amortisation": 37275000, "ebitda": 44489000, "interest_expense": 13005000, "interest_income": null, "other_non_operating": null, "pretax_income": -5791000, "tax_provision": -1059000, "effective_tax_rate": null, "net_income": -4732000, "net_income_continuing_ops": -4732000, "net_income_to_common": -4732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27731000, "short_term_investments": null, "net_receivables": 138767000, "inventory": 483323000, "other_current_assets": null, "total_current_assets": 669887000, "net_ppe": null, "goodwill": 830372000, "intangible_assets": 530707000, "goodwill_and_intangibles": 1361079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1691092000, "total_assets": 2360979000, "short_term_debt": 34330000, "accounts_payable": 139832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227083000, "long_term_debt": 714055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 917918000, "total_liabilities": 1145001000, "total_debt": 748385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183378000, "total_equity": 1215978000, "shares_outstanding": 196626000, "operating_cash_flow": 105185000, "stock_based_compensation": 4007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70351000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52220000, "free_cash_flow": 175285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7214000", "ebitda": "44489000", "netIncome": "-4732000", "grossProfit": "168577000", "depreciation": "None", "totalRevenue": "370073000", "costOfRevenue": "201496000", "interestIncome": "None", "incomeBeforeTax": "-5791000", "interestExpense": "13005000", "operatingIncome": "7214000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1059000", "reportedCurrency": "USD", "netInterestIncome": "-13005000", "nonInterestIncome": "None", "operatingExpenses": "161363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37275000", "sellingGeneralAndAdministrative": "124571000", "netIncomeFromContinuingOperations": "-4732000" }, "balance": { "goodwill": "830372000", "inventory": "483323000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2360979000", "longTermDebt": "714055000", "shortTermDebt": "34330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "530707000", "reportedCurrency": "USD", "retainedEarnings": "-183378000", "totalLiabilities": "1145001000", "otherCurrentAssets": "20066000", "totalCurrentAssets": "669887000", "currentLongTermDebt": "14898000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1691092000", "currentAccountsPayable": "139832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "812319000", "totalShareholderEquity": "1215978000", "capitalLeaseObligations": "83366000", "otherCurrentLiabilities": "44492000", "totalCurrentLiabilities": "227083000", "otherNonCurrentLiabilities": "7868000", "totalNonCurrentLiabilities": "917918000", "cashAndShortTermInvestments": "27731000", "commonStockSharesOutstanding": "196626000", "intangibleAssetsExcludingGoodwill": "530707000", "cashAndCashEquivalentsAtCarryingValue": "27731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "28416000", "operatingCashflow": "105185000", "capitalExpenditures": "70100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52220000", "cashflowFromInvestment": "-70351000", "stockBasedCompensation": "4007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 365139000, "cost_of_revenue": 227241000, "gross_profit": 137898000, "ebit": 18214000, "ebitda": 54036000, "pretax_income": 3310000, "tax_provision": 1712000, "net_income": 1598000, "net_income_to_common": 1598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27276000, "total_current_assets": 646482000, "total_assets": 2356194000, "short_term_debt": 32777000, "long_term_debt": 668337000, "total_debt": 701114000, "total_liabilities": 1127687000, "total_equity": 1228507000, "shares_outstanding": 199552000, "goodwill_and_intangibles": 1376918000 }, "cash_flow": { "operating_cash_flow": 30896000, "capital_expenditure": 14753000, "free_cash_flow": 45649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88830, "ticker_id": 6437, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18214000", "ebitda": "54036000", "netIncome": "1598000", "grossProfit": "137898000", "depreciation": "None", "totalRevenue": "365139000", "costOfRevenue": "227241000", "interestIncome": "None", "incomeBeforeTax": "3310000", "interestExpense": "13423000", "operatingIncome": "18214000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1712000", "reportedCurrency": "USD", "netInterestIncome": "-13423000", "nonInterestIncome": "None", "operatingExpenses": "119684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35822000", "sellingGeneralAndAdministrative": "120899000", "netIncomeFromContinuingOperations": "1598000" }, "balance": { "goodwill": "830747000", "inventory": "485938000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2356194000", "longTermDebt": "668337000", "shortTermDebt": "32777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "546171000", "reportedCurrency": "USD", "retainedEarnings": "-178646000", "totalLiabilities": "1127687000", "otherCurrentAssets": "18342000", "totalCurrentAssets": "646482000", "currentLongTermDebt": "14830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1709712000", "currentAccountsPayable": "141662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828032000", "totalShareholderEquity": "1228507000", "capitalLeaseObligations": "81406000", "otherCurrentLiabilities": "73654000", "totalCurrentLiabilities": "257559000", "otherNonCurrentLiabilities": "6462000", "totalNonCurrentLiabilities": "870128000", "cashAndShortTermInvestments": "27276000", "commonStockSharesOutstanding": "199552000", "intangibleAssetsExcludingGoodwill": "546171000", "cashAndCashEquivalentsAtCarryingValue": "27276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25507000", "operatingCashflow": "30896000", "capitalExpenditures": "14753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26635000", "cashflowFromInvestment": "-14850000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365139000, "cost_of_revenue": 227241000, "gross_profit": 137898000, "research_and_development": null, "selling_general_admin": 120899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18214000, "depreciation_amortisation": 35822000, "ebitda": 54036000, "interest_expense": 13423000, "interest_income": null, "other_non_operating": null, "pretax_income": 3310000, "tax_provision": 1712000, "effective_tax_rate": null, "net_income": 1598000, "net_income_continuing_ops": 1598000, "net_income_to_common": 1598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27276000, "short_term_investments": null, "net_receivables": 114926000, "inventory": 485938000, "other_current_assets": null, "total_current_assets": 646482000, "net_ppe": null, "goodwill": 830747000, "intangible_assets": 546171000, "goodwill_and_intangibles": 1376918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1709712000, "total_assets": 2356194000, "short_term_debt": 32777000, "accounts_payable": 141662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257559000, "long_term_debt": 668337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 870128000, "total_liabilities": 1127687000, "total_debt": 701114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178646000, "total_equity": 1228507000, "shares_outstanding": 199552000, "operating_cash_flow": 30896000, "stock_based_compensation": 3507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26635000, "free_cash_flow": 45649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18214000", "ebitda": "54036000", "netIncome": "1598000", "grossProfit": "137898000", "depreciation": "None", "totalRevenue": "365139000", "costOfRevenue": "227241000", "interestIncome": "None", "incomeBeforeTax": "3310000", "interestExpense": "13423000", "operatingIncome": "18214000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1712000", "reportedCurrency": "USD", "netInterestIncome": "-13423000", "nonInterestIncome": "None", "operatingExpenses": "119684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35822000", "sellingGeneralAndAdministrative": "120899000", "netIncomeFromContinuingOperations": "1598000" }, "balance": { "goodwill": "830747000", "inventory": "485938000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2356194000", "longTermDebt": "668337000", "shortTermDebt": "32777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "546171000", "reportedCurrency": "USD", "retainedEarnings": "-178646000", "totalLiabilities": "1127687000", "otherCurrentAssets": "18342000", "totalCurrentAssets": "646482000", "currentLongTermDebt": "14830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1709712000", "currentAccountsPayable": "141662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828032000", "totalShareholderEquity": "1228507000", "capitalLeaseObligations": "81406000", "otherCurrentLiabilities": "73654000", "totalCurrentLiabilities": "257559000", "otherNonCurrentLiabilities": "6462000", "totalNonCurrentLiabilities": "870128000", "cashAndShortTermInvestments": "27276000", "commonStockSharesOutstanding": "199552000", "intangibleAssetsExcludingGoodwill": "546171000", "cashAndCashEquivalentsAtCarryingValue": "27276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25507000", "operatingCashflow": "30896000", "capitalExpenditures": "14753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26635000", "cashflowFromInvestment": "-14850000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9258000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 424939000, "cost_of_revenue": 205378000, "gross_profit": 219561000, "ebit": 45904000, "ebitda": 81269000, "pretax_income": 31212000, "tax_provision": 8020000, "net_income": 23192000, "net_income_to_common": 23192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37731000, "total_current_assets": 671128000, "total_assets": 2396893000, "short_term_debt": 33243000, "long_term_debt": 683200000, "total_debt": 716443000, "total_liabilities": 1166763000, "total_equity": 1230130000, "shares_outstanding": 199849000, "goodwill_and_intangibles": 1391041000 }, "cash_flow": { "operating_cash_flow": 26237000, "capital_expenditure": 17172000, "free_cash_flow": 43409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88832, "ticker_id": 6437, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45904000", "ebitda": "81269000", "netIncome": "23192000", "grossProfit": "219561000", "depreciation": "None", "totalRevenue": "424939000", "costOfRevenue": "205378000", "interestIncome": "None", "incomeBeforeTax": "31212000", "interestExpense": "14692000", "operatingIncome": "45904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8020000", "reportedCurrency": "USD", "netInterestIncome": "-14692000", "nonInterestIncome": "None", "operatingExpenses": "173657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35365000", "sellingGeneralAndAdministrative": "138342000", "netIncomeFromContinuingOperations": "23192000" }, "balance": { "goodwill": "830098000", "inventory": "460089000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2396893000", "longTermDebt": "683200000", "shortTermDebt": "33243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "560943000", "reportedCurrency": "USD", "retainedEarnings": "-180244000", "totalLiabilities": "1166763000", "otherCurrentAssets": "28375000", "totalCurrentAssets": "671128000", "currentLongTermDebt": "15447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1725765000", "currentAccountsPayable": "162358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "784182000", "totalShareholderEquity": "1230130000", "capitalLeaseObligations": "85535000", "otherCurrentLiabilities": "77591000", "totalCurrentLiabilities": "273192000", "otherNonCurrentLiabilities": "7053000", "totalNonCurrentLiabilities": "893571000", "cashAndShortTermInvestments": "37731000", "commonStockSharesOutstanding": "199849000", "intangibleAssetsExcludingGoodwill": "560943000", "cashAndCashEquivalentsAtCarryingValue": "37731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-33113000", "operatingCashflow": "26237000", "capitalExpenditures": "17172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5174000", "cashflowFromInvestment": "-17217000", "stockBasedCompensation": "3904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424939000, "cost_of_revenue": 205378000, "gross_profit": 219561000, "research_and_development": null, "selling_general_admin": 138342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45904000, "depreciation_amortisation": 35365000, "ebitda": 81269000, "interest_expense": 14692000, "interest_income": null, "other_non_operating": null, "pretax_income": 31212000, "tax_provision": 8020000, "effective_tax_rate": null, "net_income": 23192000, "net_income_continuing_ops": 23192000, "net_income_to_common": 23192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37731000, "short_term_investments": null, "net_receivables": 144933000, "inventory": 460089000, "other_current_assets": null, "total_current_assets": 671128000, "net_ppe": null, "goodwill": 830098000, "intangible_assets": 560943000, "goodwill_and_intangibles": 1391041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1725765000, "total_assets": 2396893000, "short_term_debt": 33243000, "accounts_payable": 162358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273192000, "long_term_debt": 683200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 893571000, "total_liabilities": 1166763000, "total_debt": 716443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180244000, "total_equity": 1230130000, "shares_outstanding": 199849000, "operating_cash_flow": 26237000, "stock_based_compensation": 3904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5174000, "free_cash_flow": 43409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45904000", "ebitda": "81269000", "netIncome": "23192000", "grossProfit": "219561000", "depreciation": "None", "totalRevenue": "424939000", "costOfRevenue": "205378000", "interestIncome": "None", "incomeBeforeTax": "31212000", "interestExpense": "14692000", "operatingIncome": "45904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8020000", "reportedCurrency": "USD", "netInterestIncome": "-14692000", "nonInterestIncome": "None", "operatingExpenses": "173657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35365000", "sellingGeneralAndAdministrative": "138342000", "netIncomeFromContinuingOperations": "23192000" }, "balance": { "goodwill": "830098000", "inventory": "460089000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2396893000", "longTermDebt": "683200000", "shortTermDebt": "33243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "560943000", "reportedCurrency": "USD", "retainedEarnings": "-180244000", "totalLiabilities": "1166763000", "otherCurrentAssets": "28375000", "totalCurrentAssets": "671128000", "currentLongTermDebt": "15447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1725765000", "currentAccountsPayable": "162358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "784182000", "totalShareholderEquity": "1230130000", "capitalLeaseObligations": "85535000", "otherCurrentLiabilities": "77591000", "totalCurrentLiabilities": "273192000", "otherNonCurrentLiabilities": "7053000", "totalNonCurrentLiabilities": "893571000", "cashAndShortTermInvestments": "37731000", "commonStockSharesOutstanding": "199849000", "intangibleAssetsExcludingGoodwill": "560943000", "cashAndCashEquivalentsAtCarryingValue": "37731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-33113000", "operatingCashflow": "26237000", "capitalExpenditures": "17172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5174000", "cashflowFromInvestment": "-17217000", "stockBasedCompensation": "3904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 402803000, "cost_of_revenue": 208338000, "gross_profit": 194465000, "ebit": 36317000, "ebitda": 71422000, "pretax_income": 22425000, "tax_provision": 6593000, "net_income": 15832000, "net_income_to_common": 15832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34188000, "total_current_assets": 623544000, "total_assets": 2356630000, "short_term_debt": 31338000, "long_term_debt": 683082000, "total_debt": 714420000, "total_liabilities": 1149692000, "total_equity": 1206938000, "shares_outstanding": 198676000, "goodwill_and_intangibles": 1406994000 }, "cash_flow": { "operating_cash_flow": 48707000, "capital_expenditure": 17517000, "free_cash_flow": 66224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88833, "ticker_id": 6437, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36317000", "ebitda": "71422000", "netIncome": "15832000", "grossProfit": "194465000", "depreciation": "None", "totalRevenue": "402803000", "costOfRevenue": "208338000", "interestIncome": "None", "incomeBeforeTax": "22425000", "interestExpense": "13892000", "operatingIncome": "36317000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6593000", "reportedCurrency": "USD", "netInterestIncome": "-13892000", "nonInterestIncome": "None", "operatingExpenses": "158148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35105000", "sellingGeneralAndAdministrative": "123707000", "netIncomeFromContinuingOperations": "15832000" }, "balance": { "goodwill": "830535000", "inventory": "427633000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2356630000", "longTermDebt": "683082000", "shortTermDebt": "31338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "576459000", "reportedCurrency": "USD", "retainedEarnings": "-203436000", "totalLiabilities": "1149692000", "otherCurrentAssets": "20545000", "totalCurrentAssets": "623544000", "currentLongTermDebt": "13912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1733086000", "currentAccountsPayable": "169483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777477000", "totalShareholderEquity": "1206938000", "capitalLeaseObligations": "80483000", "otherCurrentLiabilities": "61894000", "totalCurrentLiabilities": "273251000", "otherNonCurrentLiabilities": "7238000", "totalNonCurrentLiabilities": "876441000", "cashAndShortTermInvestments": "34188000", "commonStockSharesOutstanding": "198676000", "intangibleAssetsExcludingGoodwill": "576459000", "cashAndCashEquivalentsAtCarryingValue": "34188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15832000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-28131000", "operatingCashflow": "48707000", "capitalExpenditures": "17517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34804000", "cashflowFromInvestment": "-17559000", "stockBasedCompensation": "3557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402803000, "cost_of_revenue": 208338000, "gross_profit": 194465000, "research_and_development": null, "selling_general_admin": 123707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36317000, "depreciation_amortisation": 35105000, "ebitda": 71422000, "interest_expense": 13892000, "interest_income": null, "other_non_operating": null, "pretax_income": 22425000, "tax_provision": 6593000, "effective_tax_rate": null, "net_income": 15832000, "net_income_continuing_ops": 15832000, "net_income_to_common": 15832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34188000, "short_term_investments": null, "net_receivables": 141178000, "inventory": 427633000, "other_current_assets": null, "total_current_assets": 623544000, "net_ppe": null, "goodwill": 830535000, "intangible_assets": 576459000, "goodwill_and_intangibles": 1406994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1733086000, "total_assets": 2356630000, "short_term_debt": 31338000, "accounts_payable": 169483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273251000, "long_term_debt": 683082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 876441000, "total_liabilities": 1149692000, "total_debt": 714420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -203436000, "total_equity": 1206938000, "shares_outstanding": 198676000, "operating_cash_flow": 48707000, "stock_based_compensation": 3557000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34804000, "free_cash_flow": 66224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36317000", "ebitda": "71422000", "netIncome": "15832000", "grossProfit": "194465000", "depreciation": "None", "totalRevenue": "402803000", "costOfRevenue": "208338000", "interestIncome": "None", "incomeBeforeTax": "22425000", "interestExpense": "13892000", "operatingIncome": "36317000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6593000", "reportedCurrency": "USD", "netInterestIncome": "-13892000", "nonInterestIncome": "None", "operatingExpenses": "158148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35105000", "sellingGeneralAndAdministrative": "123707000", "netIncomeFromContinuingOperations": "15832000" }, "balance": { "goodwill": "830535000", "inventory": "427633000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2356630000", "longTermDebt": "683082000", "shortTermDebt": "31338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "576459000", "reportedCurrency": "USD", "retainedEarnings": "-203436000", "totalLiabilities": "1149692000", "otherCurrentAssets": "20545000", "totalCurrentAssets": "623544000", "currentLongTermDebt": "13912000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1733086000", "currentAccountsPayable": "169483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777477000", "totalShareholderEquity": "1206938000", "capitalLeaseObligations": "80483000", "otherCurrentLiabilities": "61894000", "totalCurrentLiabilities": "273251000", "otherNonCurrentLiabilities": "7238000", "totalNonCurrentLiabilities": "876441000", "cashAndShortTermInvestments": "34188000", "commonStockSharesOutstanding": "198676000", "intangibleAssetsExcludingGoodwill": "576459000", "cashAndCashEquivalentsAtCarryingValue": "34188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15832000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-28131000", "operatingCashflow": "48707000", "capitalExpenditures": "17517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34804000", "cashflowFromInvestment": "-17559000", "stockBasedCompensation": "3557000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 359343000, "cost_of_revenue": 190740000, "gross_profit": 168603000, "ebit": 14109000, "ebitda": 48919000, "pretax_income": -351000, "tax_provision": -34000, "net_income": -317000, "net_income_to_common": -317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36309000, "total_current_assets": 584320000, "total_assets": 2330917000, "short_term_debt": 30871000, "long_term_debt": 713450000, "total_debt": 744321000, "total_liabilities": 1148864000, "total_equity": 1182053000, "shares_outstanding": 197284000, "goodwill_and_intangibles": 1419362000 }, "cash_flow": { "operating_cash_flow": -655000, "capital_expenditure": 20658000, "free_cash_flow": 20003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88834, "ticker_id": 6437, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14109000", "ebitda": "48919000", "netIncome": "-317000", "grossProfit": "168603000", "depreciation": "None", "totalRevenue": "359343000", "costOfRevenue": "190740000", "interestIncome": "None", "incomeBeforeTax": "-351000", "interestExpense": "14460000", "operatingIncome": "15015000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-34000", "reportedCurrency": "USD", "netInterestIncome": "-14460000", "nonInterestIncome": "None", "operatingExpenses": "153588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34810000", "sellingGeneralAndAdministrative": "119052000", "netIncomeFromContinuingOperations": "-317000" }, "balance": { "goodwill": "828727000", "inventory": "396891000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2330917000", "longTermDebt": "713450000", "shortTermDebt": "30871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "590635000", "reportedCurrency": "USD", "retainedEarnings": "-219268000", "totalLiabilities": "1148864000", "otherCurrentAssets": "16876000", "totalCurrentAssets": "584320000", "currentLongTermDebt": "13661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1746597000", "currentAccountsPayable": "150648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "811298000", "totalShareholderEquity": "1182053000", "capitalLeaseObligations": "84187000", "otherCurrentLiabilities": "47270000", "totalCurrentLiabilities": "237366000", "otherNonCurrentLiabilities": "6791000", "totalNonCurrentLiabilities": "911498000", "cashAndShortTermInvestments": "36309000", "commonStockSharesOutstanding": "197284000", "intangibleAssetsExcludingGoodwill": "590635000", "cashAndCashEquivalentsAtCarryingValue": "36309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "7319000", "operatingCashflow": "-655000", "capitalExpenditures": "20658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14393000", "cashflowFromInvestment": "-20725000", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359343000, "cost_of_revenue": 190740000, "gross_profit": 168603000, "research_and_development": null, "selling_general_admin": 119052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14109000, "depreciation_amortisation": 34810000, "ebitda": 48919000, "interest_expense": 14460000, "interest_income": null, "other_non_operating": null, "pretax_income": -351000, "tax_provision": -34000, "effective_tax_rate": null, "net_income": -317000, "net_income_continuing_ops": -317000, "net_income_to_common": -317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36309000, "short_term_investments": null, "net_receivables": 134244000, "inventory": 396891000, "other_current_assets": null, "total_current_assets": 584320000, "net_ppe": null, "goodwill": 828727000, "intangible_assets": 590635000, "goodwill_and_intangibles": 1419362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1746597000, "total_assets": 2330917000, "short_term_debt": 30871000, "accounts_payable": 150648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237366000, "long_term_debt": 713450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 911498000, "total_liabilities": 1148864000, "total_debt": 744321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219268000, "total_equity": 1182053000, "shares_outstanding": 197284000, "operating_cash_flow": -655000, "stock_based_compensation": 3278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14393000, "free_cash_flow": 20003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14109000", "ebitda": "48919000", "netIncome": "-317000", "grossProfit": "168603000", "depreciation": "None", "totalRevenue": "359343000", "costOfRevenue": "190740000", "interestIncome": "None", "incomeBeforeTax": "-351000", "interestExpense": "14460000", "operatingIncome": "15015000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-34000", "reportedCurrency": "USD", "netInterestIncome": "-14460000", "nonInterestIncome": "None", "operatingExpenses": "153588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34810000", "sellingGeneralAndAdministrative": "119052000", "netIncomeFromContinuingOperations": "-317000" }, "balance": { "goodwill": "828727000", "inventory": "396891000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2330917000", "longTermDebt": "713450000", "shortTermDebt": "30871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "590635000", "reportedCurrency": "USD", "retainedEarnings": "-219268000", "totalLiabilities": "1148864000", "otherCurrentAssets": "16876000", "totalCurrentAssets": "584320000", "currentLongTermDebt": "13661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1746597000", "currentAccountsPayable": "150648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "811298000", "totalShareholderEquity": "1182053000", "capitalLeaseObligations": "84187000", "otherCurrentLiabilities": "47270000", "totalCurrentLiabilities": "237366000", "otherNonCurrentLiabilities": "6791000", "totalNonCurrentLiabilities": "911498000", "cashAndShortTermInvestments": "36309000", "commonStockSharesOutstanding": "197284000", "intangibleAssetsExcludingGoodwill": "590635000", "cashAndCashEquivalentsAtCarryingValue": "36309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "7319000", "operatingCashflow": "-655000", "capitalExpenditures": "20658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14393000", "cashflowFromInvestment": "-20725000", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 349562000, "cost_of_revenue": 182885000, "gross_profit": 166677000, "ebit": 13997000, "ebitda": 47597000, "pretax_income": -928000, "tax_provision": 294000, "net_income": -1222000, "net_income_to_common": -1222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44510000, "total_current_assets": 573184000, "total_assets": 2330503000, "short_term_debt": 29825000, "long_term_debt": 691726000, "total_debt": 721551000, "total_liabilities": 1148132000, "total_equity": 1182371000, "shares_outstanding": 196689000, "goodwill_and_intangibles": 1434412000 }, "cash_flow": { "operating_cash_flow": 43149000, "capital_expenditure": 21023000, "free_cash_flow": 64172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88835, "ticker_id": 6437, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13997000", "ebitda": "47597000", "netIncome": "-1222000", "grossProfit": "166677000", "depreciation": "None", "totalRevenue": "349562000", "costOfRevenue": "182885000", "interestIncome": "None", "incomeBeforeTax": "-928000", "interestExpense": "14925000", "operatingIncome": "13997000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "294000", "reportedCurrency": "USD", "netInterestIncome": "-17933000", "nonInterestIncome": "None", "operatingExpenses": "152680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1333000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33600000", "sellingGeneralAndAdministrative": "481780", "netIncomeFromContinuingOperations": "-1222000" }, "balance": { "goodwill": "828553000", "inventory": "403673000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2330503000", "longTermDebt": "691726000", "shortTermDebt": "29825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "605859000", "reportedCurrency": "USD", "retainedEarnings": "-218951000", "totalLiabilities": "1148132000", "otherCurrentAssets": "15213000", "totalCurrentAssets": "573184000", "currentLongTermDebt": "12975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757319000", "currentAccountsPayable": "139057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "793025000", "totalShareholderEquity": "1182371000", "capitalLeaseObligations": "88324000", "otherCurrentLiabilities": "84848000", "totalCurrentLiabilities": "253730000", "otherNonCurrentLiabilities": "6591000", "totalNonCurrentLiabilities": "894402000", "cashAndShortTermInvestments": "44510000", "commonStockSharesOutstanding": "196689000", "intangibleAssetsExcludingGoodwill": "605859000", "cashAndCashEquivalentsAtCarryingValue": "44510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10746000", "operatingCashflow": "43149000", "capitalExpenditures": "21023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40921000", "cashflowFromInvestment": "-21228000", "stockBasedCompensation": "3721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349562000, "cost_of_revenue": 182885000, "gross_profit": 166677000, "research_and_development": 1333000, "selling_general_admin": 481780, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13997000, "depreciation_amortisation": 33600000, "ebitda": 47597000, "interest_expense": 14925000, "interest_income": null, "other_non_operating": null, "pretax_income": -928000, "tax_provision": 294000, "effective_tax_rate": null, "net_income": -1222000, "net_income_continuing_ops": -1222000, "net_income_to_common": -1222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44510000, "short_term_investments": null, "net_receivables": 109788000, "inventory": 403673000, "other_current_assets": null, "total_current_assets": 573184000, "net_ppe": null, "goodwill": 828553000, "intangible_assets": 605859000, "goodwill_and_intangibles": 1434412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1757319000, "total_assets": 2330503000, "short_term_debt": 29825000, "accounts_payable": 139057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253730000, "long_term_debt": 691726000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 894402000, "total_liabilities": 1148132000, "total_debt": 721551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -218951000, "total_equity": 1182371000, "shares_outstanding": 196689000, "operating_cash_flow": 43149000, "stock_based_compensation": 3721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40921000, "free_cash_flow": 64172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13997000", "ebitda": "47597000", "netIncome": "-1222000", "grossProfit": "166677000", "depreciation": "None", "totalRevenue": "349562000", "costOfRevenue": "182885000", "interestIncome": "None", "incomeBeforeTax": "-928000", "interestExpense": "14925000", "operatingIncome": "13997000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "294000", "reportedCurrency": "USD", "netInterestIncome": "-17933000", "nonInterestIncome": "None", "operatingExpenses": "152680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1333000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33600000", "sellingGeneralAndAdministrative": "481780", "netIncomeFromContinuingOperations": "-1222000" }, "balance": { "goodwill": "828553000", "inventory": "403673000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2330503000", "longTermDebt": "691726000", "shortTermDebt": "29825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "605859000", "reportedCurrency": "USD", "retainedEarnings": "-218951000", "totalLiabilities": "1148132000", "otherCurrentAssets": "15213000", "totalCurrentAssets": "573184000", "currentLongTermDebt": "12975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757319000", "currentAccountsPayable": "139057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "793025000", "totalShareholderEquity": "1182371000", "capitalLeaseObligations": "88324000", "otherCurrentLiabilities": "84848000", "totalCurrentLiabilities": "253730000", "otherNonCurrentLiabilities": "6591000", "totalNonCurrentLiabilities": "894402000", "cashAndShortTermInvestments": "44510000", "commonStockSharesOutstanding": "196689000", "intangibleAssetsExcludingGoodwill": "605859000", "cashAndCashEquivalentsAtCarryingValue": "44510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10746000", "operatingCashflow": "43149000", "capitalExpenditures": "21023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40921000", "cashflowFromInvestment": "-21228000", "stockBasedCompensation": "3721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 393296000, "cost_of_revenue": 203700000, "gross_profit": 189596000, "ebit": 26914000, "ebitda": 60216000, "pretax_income": 11806000, "tax_provision": 4372000, "net_income": 7434000, "net_income_to_common": 7434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59820000, "total_current_assets": 624404000, "total_assets": 2397567000, "short_term_debt": 29370000, "long_term_debt": 730666000, "total_debt": 760036000, "total_liabilities": 1216343000, "total_equity": 1181224000, "shares_outstanding": 199034000, "goodwill_and_intangibles": 1451808000 }, "cash_flow": { "operating_cash_flow": 63711000, "capital_expenditure": 24118000, "free_cash_flow": 87829000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88837, "ticker_id": 6437, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26914000", "ebitda": "60216000", "netIncome": "7434000", "grossProfit": "189596000", "depreciation": "None", "totalRevenue": "393296000", "costOfRevenue": "203700000", "interestIncome": "None", "incomeBeforeTax": "11806000", "interestExpense": "15108000", "operatingIncome": "26914000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4372000", "reportedCurrency": "USD", "netInterestIncome": "-15108000", "nonInterestIncome": "None", "operatingExpenses": "162682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33302000", "sellingGeneralAndAdministrative": "481780", "netIncomeFromContinuingOperations": "7434000" }, "balance": { "goodwill": "829246000", "inventory": "419385000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2397567000", "longTermDebt": "730666000", "shortTermDebt": "29370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "622562000", "reportedCurrency": "USD", "retainedEarnings": "-217729000", "totalLiabilities": "1216343000", "otherCurrentAssets": "15566000", "totalCurrentAssets": "624404000", "currentLongTermDebt": "13039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1773163000", "currentAccountsPayable": "165809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "835621000", "totalShareholderEquity": "1181224000", "capitalLeaseObligations": "91916000", "otherCurrentLiabilities": "66233000", "totalCurrentLiabilities": "269112000", "otherNonCurrentLiabilities": "10577000", "totalNonCurrentLiabilities": "947231000", "cashAndShortTermInvestments": "59820000", "commonStockSharesOutstanding": "199034000", "intangibleAssetsExcludingGoodwill": "622562000", "cashAndCashEquivalentsAtCarryingValue": "59820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7434000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8893000", "operatingCashflow": "63711000", "capitalExpenditures": "24118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "883000", "cashflowFromInvestment": "-58155000", "stockBasedCompensation": "3257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393296000, "cost_of_revenue": 203700000, "gross_profit": 189596000, "research_and_development": null, "selling_general_admin": 481780, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26914000, "depreciation_amortisation": 33302000, "ebitda": 60216000, "interest_expense": 15108000, "interest_income": null, "other_non_operating": null, "pretax_income": 11806000, "tax_provision": 4372000, "effective_tax_rate": null, "net_income": 7434000, "net_income_continuing_ops": 7434000, "net_income_to_common": 7434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59820000, "short_term_investments": null, "net_receivables": 129633000, "inventory": 419385000, "other_current_assets": null, "total_current_assets": 624404000, "net_ppe": null, "goodwill": 829246000, "intangible_assets": 622562000, "goodwill_and_intangibles": 1451808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1773163000, "total_assets": 2397567000, "short_term_debt": 29370000, "accounts_payable": 165809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269112000, "long_term_debt": 730666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 947231000, "total_liabilities": 1216343000, "total_debt": 760036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217729000, "total_equity": 1181224000, "shares_outstanding": 199034000, "operating_cash_flow": 63711000, "stock_based_compensation": 3257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 883000, "free_cash_flow": 87829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26914000", "ebitda": "60216000", "netIncome": "7434000", "grossProfit": "189596000", "depreciation": "None", "totalRevenue": "393296000", "costOfRevenue": "203700000", "interestIncome": "None", "incomeBeforeTax": "11806000", "interestExpense": "15108000", "operatingIncome": "26914000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4372000", "reportedCurrency": "USD", "netInterestIncome": "-15108000", "nonInterestIncome": "None", "operatingExpenses": "162682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33302000", "sellingGeneralAndAdministrative": "481780", "netIncomeFromContinuingOperations": "7434000" }, "balance": { "goodwill": "829246000", "inventory": "419385000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2397567000", "longTermDebt": "730666000", "shortTermDebt": "29370000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "622562000", "reportedCurrency": "USD", "retainedEarnings": "-217729000", "totalLiabilities": "1216343000", "otherCurrentAssets": "15566000", "totalCurrentAssets": "624404000", "currentLongTermDebt": "13039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1773163000", "currentAccountsPayable": "165809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "835621000", "totalShareholderEquity": "1181224000", "capitalLeaseObligations": "91916000", "otherCurrentLiabilities": "66233000", "totalCurrentLiabilities": "269112000", "otherNonCurrentLiabilities": "10577000", "totalNonCurrentLiabilities": "947231000", "cashAndShortTermInvestments": "59820000", "commonStockSharesOutstanding": "199034000", "intangibleAssetsExcludingGoodwill": "622562000", "cashAndCashEquivalentsAtCarryingValue": "59820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7434000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8893000", "operatingCashflow": "63711000", "capitalExpenditures": "24118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "883000", "cashflowFromInvestment": "-58155000", "stockBasedCompensation": "3257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 379432000, "cost_of_revenue": 194672000, "gross_profit": 184760000, "ebit": 31586000, "ebitda": 63132000, "pretax_income": 17649000, "tax_provision": 5114000, "net_income": 12535000, "net_income_to_common": 12535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54016000, "total_current_assets": 617773000, "total_assets": 2385116000, "short_term_debt": 26875000, "long_term_debt": 732097000, "total_debt": 758972000, "total_liabilities": 1210674000, "total_equity": 1174442000, "shares_outstanding": 198420000, "goodwill_and_intangibles": 1455071000 }, "cash_flow": { "operating_cash_flow": 64800000, "capital_expenditure": 22319000, "free_cash_flow": 87119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88838, "ticker_id": 6437, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31586000", "ebitda": "63132000", "netIncome": "12535000", "grossProfit": "184760000", "depreciation": "None", "totalRevenue": "379432000", "costOfRevenue": "194672000", "interestIncome": "None", "incomeBeforeTax": "17649000", "interestExpense": "13937000", "operatingIncome": "31586000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5114000", "reportedCurrency": "USD", "netInterestIncome": "-13937000", "nonInterestIncome": "None", "operatingExpenses": "153174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31546000", "sellingGeneralAndAdministrative": "121154000", "netIncomeFromContinuingOperations": "12535000" }, "balance": { "goodwill": "827400000", "inventory": "411928000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2385116000", "longTermDebt": "732097000", "shortTermDebt": "26875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "627671000", "reportedCurrency": "USD", "retainedEarnings": "-225163000", "totalLiabilities": "1210674000", "otherCurrentAssets": "21324000", "totalCurrentAssets": "617773000", "currentLongTermDebt": "11416000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767343000", "currentAccountsPayable": "170548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "833766000", "totalShareholderEquity": "1174442000", "capitalLeaseObligations": "90253000", "otherCurrentLiabilities": "59115000", "totalCurrentLiabilities": "266559000", "otherNonCurrentLiabilities": "7476000", "totalNonCurrentLiabilities": "944115000", "cashAndShortTermInvestments": "54016000", "commonStockSharesOutstanding": "198420000", "intangibleAssetsExcludingGoodwill": "627671000", "cashAndCashEquivalentsAtCarryingValue": "54016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8588000", "operatingCashflow": "64800000", "capitalExpenditures": "22319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19641000", "cashflowFromInvestment": "-22232000", "stockBasedCompensation": "3655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379432000, "cost_of_revenue": 194672000, "gross_profit": 184760000, "research_and_development": null, "selling_general_admin": 121154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31586000, "depreciation_amortisation": 31546000, "ebitda": 63132000, "interest_expense": 13937000, "interest_income": null, "other_non_operating": null, "pretax_income": 17649000, "tax_provision": 5114000, "effective_tax_rate": null, "net_income": 12535000, "net_income_continuing_ops": 12535000, "net_income_to_common": 12535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54016000, "short_term_investments": null, "net_receivables": 130505000, "inventory": 411928000, "other_current_assets": null, "total_current_assets": 617773000, "net_ppe": null, "goodwill": 827400000, "intangible_assets": 627671000, "goodwill_and_intangibles": 1455071000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1767343000, "total_assets": 2385116000, "short_term_debt": 26875000, "accounts_payable": 170548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266559000, "long_term_debt": 732097000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 944115000, "total_liabilities": 1210674000, "total_debt": 758972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225163000, "total_equity": 1174442000, "shares_outstanding": 198420000, "operating_cash_flow": 64800000, "stock_based_compensation": 3655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19641000, "free_cash_flow": 87119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31586000", "ebitda": "63132000", "netIncome": "12535000", "grossProfit": "184760000", "depreciation": "None", "totalRevenue": "379432000", "costOfRevenue": "194672000", "interestIncome": "None", "incomeBeforeTax": "17649000", "interestExpense": "13937000", "operatingIncome": "31586000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5114000", "reportedCurrency": "USD", "netInterestIncome": "-13937000", "nonInterestIncome": "None", "operatingExpenses": "153174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31546000", "sellingGeneralAndAdministrative": "121154000", "netIncomeFromContinuingOperations": "12535000" }, "balance": { "goodwill": "827400000", "inventory": "411928000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2385116000", "longTermDebt": "732097000", "shortTermDebt": "26875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "627671000", "reportedCurrency": "USD", "retainedEarnings": "-225163000", "totalLiabilities": "1210674000", "otherCurrentAssets": "21324000", "totalCurrentAssets": "617773000", "currentLongTermDebt": "11416000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767343000", "currentAccountsPayable": "170548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "833766000", "totalShareholderEquity": "1174442000", "capitalLeaseObligations": "90253000", "otherCurrentLiabilities": "59115000", "totalCurrentLiabilities": "266559000", "otherNonCurrentLiabilities": "7476000", "totalNonCurrentLiabilities": "944115000", "cashAndShortTermInvestments": "54016000", "commonStockSharesOutstanding": "198420000", "intangibleAssetsExcludingGoodwill": "627671000", "cashAndCashEquivalentsAtCarryingValue": "54016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8588000", "operatingCashflow": "64800000", "capitalExpenditures": "22319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19641000", "cashflowFromInvestment": "-22232000", "stockBasedCompensation": "3655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 350305000, "cost_of_revenue": 183434000, "gross_profit": 166871000, "ebit": 13296000, "ebitda": 44888000, "pretax_income": -1975000, "tax_provision": -483000, "net_income": -1492000, "net_income_to_common": -1492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30672000, "total_current_assets": 587194000, "total_assets": 2366346000, "short_term_debt": 25349000, "long_term_debt": 751315000, "total_debt": 776664000, "total_liabilities": 1205054000, "total_equity": 1161292000, "shares_outstanding": 195365000, "goodwill_and_intangibles": 1471638000 }, "cash_flow": { "operating_cash_flow": 11676000, "capital_expenditure": 17759000, "free_cash_flow": 29435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88839, "ticker_id": 6437, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13296000", "ebitda": "44888000", "netIncome": "-1492000", "grossProfit": "166871000", "depreciation": "None", "totalRevenue": "350305000", "costOfRevenue": "183434000", "interestIncome": "None", "incomeBeforeTax": "-1975000", "interestExpense": "15271000", "operatingIncome": "16304000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-483000", "reportedCurrency": "USD", "netInterestIncome": "-18279000", "nonInterestIncome": "None", "operatingExpenses": "150567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31592000", "sellingGeneralAndAdministrative": "118565000", "netIncomeFromContinuingOperations": "-1492000" }, "balance": { "goodwill": "828279000", "inventory": "404060000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2366346000", "longTermDebt": "751315000", "shortTermDebt": "25349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "643359000", "reportedCurrency": "USD", "retainedEarnings": "-237698000", "totalLiabilities": "1205054000", "otherCurrentAssets": "25130000", "totalCurrentAssets": "587194000", "currentLongTermDebt": "10061000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1779152000", "currentAccountsPayable": "156827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "855516000", "totalShareholderEquity": "1161292000", "capitalLeaseObligations": "94140000", "otherCurrentLiabilities": "53989000", "totalCurrentLiabilities": "236165000", "otherNonCurrentLiabilities": "7086000", "totalNonCurrentLiabilities": "968889000", "cashAndShortTermInvestments": "30672000", "commonStockSharesOutstanding": "195365000", "intangibleAssetsExcludingGoodwill": "643359000", "cashAndCashEquivalentsAtCarryingValue": "30672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2341000", "operatingCashflow": "11676000", "capitalExpenditures": "17759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20411000", "cashflowFromInvestment": "-41782000", "stockBasedCompensation": "2829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350305000, "cost_of_revenue": 183434000, "gross_profit": 166871000, "research_and_development": null, "selling_general_admin": 118565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13296000, "depreciation_amortisation": 31592000, "ebitda": 44888000, "interest_expense": 15271000, "interest_income": null, "other_non_operating": null, "pretax_income": -1975000, "tax_provision": -483000, "effective_tax_rate": null, "net_income": -1492000, "net_income_continuing_ops": -1492000, "net_income_to_common": -1492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30672000, "short_term_investments": null, "net_receivables": 127332000, "inventory": 404060000, "other_current_assets": null, "total_current_assets": 587194000, "net_ppe": null, "goodwill": 828279000, "intangible_assets": 643359000, "goodwill_and_intangibles": 1471638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1779152000, "total_assets": 2366346000, "short_term_debt": 25349000, "accounts_payable": 156827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236165000, "long_term_debt": 751315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 968889000, "total_liabilities": 1205054000, "total_debt": 776664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -237698000, "total_equity": 1161292000, "shares_outstanding": 195365000, "operating_cash_flow": 11676000, "stock_based_compensation": 2829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41782000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20411000, "free_cash_flow": 29435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13296000", "ebitda": "44888000", "netIncome": "-1492000", "grossProfit": "166871000", "depreciation": "None", "totalRevenue": "350305000", "costOfRevenue": "183434000", "interestIncome": "None", "incomeBeforeTax": "-1975000", "interestExpense": "15271000", "operatingIncome": "16304000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-483000", "reportedCurrency": "USD", "netInterestIncome": "-18279000", "nonInterestIncome": "None", "operatingExpenses": "150567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31592000", "sellingGeneralAndAdministrative": "118565000", "netIncomeFromContinuingOperations": "-1492000" }, "balance": { "goodwill": "828279000", "inventory": "404060000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2366346000", "longTermDebt": "751315000", "shortTermDebt": "25349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "643359000", "reportedCurrency": "USD", "retainedEarnings": "-237698000", "totalLiabilities": "1205054000", "otherCurrentAssets": "25130000", "totalCurrentAssets": "587194000", "currentLongTermDebt": "10061000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1779152000", "currentAccountsPayable": "156827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "855516000", "totalShareholderEquity": "1161292000", "capitalLeaseObligations": "94140000", "otherCurrentLiabilities": "53989000", "totalCurrentLiabilities": "236165000", "otherNonCurrentLiabilities": "7086000", "totalNonCurrentLiabilities": "968889000", "cashAndShortTermInvestments": "30672000", "commonStockSharesOutstanding": "195365000", "intangibleAssetsExcludingGoodwill": "643359000", "cashAndCashEquivalentsAtCarryingValue": "30672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2341000", "operatingCashflow": "11676000", "capitalExpenditures": "17759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20411000", "cashflowFromInvestment": "-41782000", "stockBasedCompensation": "2829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 347808000, "cost_of_revenue": 185304000, "gross_profit": 162504000, "ebit": 4300000, "ebitda": 34268000, "pretax_income": -11130000, "tax_provision": -1071000, "net_income": -10059000, "net_income_to_common": -10059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38553000, "total_current_assets": 547980000, "total_assets": 2331101000, "short_term_debt": 24359000, "long_term_debt": 731708000, "total_debt": 756067000, "total_liabilities": 1176572000, "total_equity": 1154529000, "shares_outstanding": 194903000, "goodwill_and_intangibles": 1480335000 }, "cash_flow": { "operating_cash_flow": 66558000, "capital_expenditure": 13624000, "free_cash_flow": 80182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88840, "ticker_id": 6437, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4300000", "ebitda": "34268000", "netIncome": "-10059000", "grossProfit": "162504000", "depreciation": "None", "totalRevenue": "347808000", "costOfRevenue": "185304000", "interestIncome": "None", "incomeBeforeTax": "-11130000", "interestExpense": "15430000", "operatingIncome": "4300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1071000", "reportedCurrency": "USD", "netInterestIncome": "-15430000", "nonInterestIncome": "None", "operatingExpenses": "158204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29968000", "sellingGeneralAndAdministrative": "116234000", "netIncomeFromContinuingOperations": "-10059000" }, "balance": { "goodwill": "825042000", "inventory": "382710000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2331101000", "longTermDebt": "731708000", "shortTermDebt": "24359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "655293000", "reportedCurrency": "USD", "retainedEarnings": "-236206000", "totalLiabilities": "1176572000", "otherCurrentAssets": "23235000", "totalCurrentAssets": "547980000", "currentLongTermDebt": "9952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1783121000", "currentAccountsPayable": "140290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "836061000", "totalShareholderEquity": "1154529000", "capitalLeaseObligations": "94401000", "otherCurrentLiabilities": "52002000", "totalCurrentLiabilities": "223120000", "otherNonCurrentLiabilities": "10198000", "totalNonCurrentLiabilities": "953452000", "cashAndShortTermInvestments": "38553000", "commonStockSharesOutstanding": "194903000", "intangibleAssetsExcludingGoodwill": "655293000", "cashAndCashEquivalentsAtCarryingValue": "38553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10059000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10827000", "operatingCashflow": "66558000", "capitalExpenditures": "13624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50214000", "cashflowFromInvestment": "-15089000", "stockBasedCompensation": "2893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347808000, "cost_of_revenue": 185304000, "gross_profit": 162504000, "research_and_development": 2562000, "selling_general_admin": 116234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4300000, "depreciation_amortisation": 29968000, "ebitda": 34268000, "interest_expense": 15430000, "interest_income": null, "other_non_operating": null, "pretax_income": -11130000, "tax_provision": -1071000, "effective_tax_rate": null, "net_income": -10059000, "net_income_continuing_ops": -10059000, "net_income_to_common": -10059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38553000, "short_term_investments": null, "net_receivables": 103482000, "inventory": 382710000, "other_current_assets": null, "total_current_assets": 547980000, "net_ppe": null, "goodwill": 825042000, "intangible_assets": 655293000, "goodwill_and_intangibles": 1480335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1783121000, "total_assets": 2331101000, "short_term_debt": 24359000, "accounts_payable": 140290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223120000, "long_term_debt": 731708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 953452000, "total_liabilities": 1176572000, "total_debt": 756067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236206000, "total_equity": 1154529000, "shares_outstanding": 194903000, "operating_cash_flow": 66558000, "stock_based_compensation": 2893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50214000, "free_cash_flow": 80182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4300000", "ebitda": "34268000", "netIncome": "-10059000", "grossProfit": "162504000", "depreciation": "None", "totalRevenue": "347808000", "costOfRevenue": "185304000", "interestIncome": "None", "incomeBeforeTax": "-11130000", "interestExpense": "15430000", "operatingIncome": "4300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1071000", "reportedCurrency": "USD", "netInterestIncome": "-15430000", "nonInterestIncome": "None", "operatingExpenses": "158204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2562000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29968000", "sellingGeneralAndAdministrative": "116234000", "netIncomeFromContinuingOperations": "-10059000" }, "balance": { "goodwill": "825042000", "inventory": "382710000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2331101000", "longTermDebt": "731708000", "shortTermDebt": "24359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "655293000", "reportedCurrency": "USD", "retainedEarnings": "-236206000", "totalLiabilities": "1176572000", "otherCurrentAssets": "23235000", "totalCurrentAssets": "547980000", "currentLongTermDebt": "9952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1783121000", "currentAccountsPayable": "140290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "836061000", "totalShareholderEquity": "1154529000", "capitalLeaseObligations": "94401000", "otherCurrentLiabilities": "52002000", "totalCurrentLiabilities": "223120000", "otherNonCurrentLiabilities": "10198000", "totalNonCurrentLiabilities": "953452000", "cashAndShortTermInvestments": "38553000", "commonStockSharesOutstanding": "194903000", "intangibleAssetsExcludingGoodwill": "655293000", "cashAndCashEquivalentsAtCarryingValue": "38553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10059000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10827000", "operatingCashflow": "66558000", "capitalExpenditures": "13624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50214000", "cashflowFromInvestment": "-15089000", "stockBasedCompensation": "2893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 398943000, "cost_of_revenue": 222644000, "gross_profit": 176299000, "ebit": 34742000, "ebitda": 64759000, "pretax_income": 18014000, "tax_provision": 12957000, "net_income": 5057000, "net_income_to_common": 5057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39262000, "total_current_assets": 595826000, "total_assets": 2411914000, "short_term_debt": 24511000, "long_term_debt": 780043000, "total_debt": 804554000, "total_liabilities": 1252314000, "total_equity": 1159600000, "shares_outstanding": 196575000, "goodwill_and_intangibles": 1512756000 }, "cash_flow": { "operating_cash_flow": 56431000, "capital_expenditure": 15116000, "free_cash_flow": 71547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88842, "ticker_id": 6437, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34742000", "ebitda": "64759000", "netIncome": "5057000", "grossProfit": "176299000", "depreciation": "None", "totalRevenue": "398943000", "costOfRevenue": "222644000", "interestIncome": "None", "incomeBeforeTax": "18014000", "interestExpense": "16728000", "operatingIncome": "34742000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12957000", "reportedCurrency": "USD", "netInterestIncome": "-16728000", "nonInterestIncome": "None", "operatingExpenses": "141557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30017000", "sellingGeneralAndAdministrative": "113359000", "netIncomeFromContinuingOperations": "5057000" }, "balance": { "goodwill": "824305000", "inventory": "397077000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2411914000", "longTermDebt": "780043000", "shortTermDebt": "24511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "688451000", "reportedCurrency": "USD", "retainedEarnings": "-226147000", "totalLiabilities": "1252314000", "otherCurrentAssets": "29778000", "totalCurrentAssets": "595826000", "currentLongTermDebt": "10697000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1816088000", "currentAccountsPayable": "159332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "886349000", "totalShareholderEquity": "1159600000", "capitalLeaseObligations": "95609000", "otherCurrentLiabilities": "49633000", "totalCurrentLiabilities": "233476000", "otherNonCurrentLiabilities": "14897000", "totalNonCurrentLiabilities": "1018838000", "cashAndShortTermInvestments": "39262000", "commonStockSharesOutstanding": "196575000", "intangibleAssetsExcludingGoodwill": "688451000", "cashAndCashEquivalentsAtCarryingValue": "39262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "30625000", "operatingCashflow": "56431000", "capitalExpenditures": "15116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41799000", "cashflowFromInvestment": "-15209000", "stockBasedCompensation": "3067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398943000, "cost_of_revenue": 222644000, "gross_profit": 176299000, "research_and_development": null, "selling_general_admin": 113359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34742000, "depreciation_amortisation": 30017000, "ebitda": 64759000, "interest_expense": 16728000, "interest_income": null, "other_non_operating": null, "pretax_income": 18014000, "tax_provision": 12957000, "effective_tax_rate": null, "net_income": 5057000, "net_income_continuing_ops": 5057000, "net_income_to_common": 5057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39262000, "short_term_investments": null, "net_receivables": 129709000, "inventory": 397077000, "other_current_assets": null, "total_current_assets": 595826000, "net_ppe": null, "goodwill": 824305000, "intangible_assets": 688451000, "goodwill_and_intangibles": 1512756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1816088000, "total_assets": 2411914000, "short_term_debt": 24511000, "accounts_payable": 159332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233476000, "long_term_debt": 780043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1018838000, "total_liabilities": 1252314000, "total_debt": 804554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226147000, "total_equity": 1159600000, "shares_outstanding": 196575000, "operating_cash_flow": 56431000, "stock_based_compensation": 3067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41799000, "free_cash_flow": 71547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34742000", "ebitda": "64759000", "netIncome": "5057000", "grossProfit": "176299000", "depreciation": "None", "totalRevenue": "398943000", "costOfRevenue": "222644000", "interestIncome": "None", "incomeBeforeTax": "18014000", "interestExpense": "16728000", "operatingIncome": "34742000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "12957000", "reportedCurrency": "USD", "netInterestIncome": "-16728000", "nonInterestIncome": "None", "operatingExpenses": "141557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30017000", "sellingGeneralAndAdministrative": "113359000", "netIncomeFromContinuingOperations": "5057000" }, "balance": { "goodwill": "824305000", "inventory": "397077000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2411914000", "longTermDebt": "780043000", "shortTermDebt": "24511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "688451000", "reportedCurrency": "USD", "retainedEarnings": "-226147000", "totalLiabilities": "1252314000", "otherCurrentAssets": "29778000", "totalCurrentAssets": "595826000", "currentLongTermDebt": "10697000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1816088000", "currentAccountsPayable": "159332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "886349000", "totalShareholderEquity": "1159600000", "capitalLeaseObligations": "95609000", "otherCurrentLiabilities": "49633000", "totalCurrentLiabilities": "233476000", "otherNonCurrentLiabilities": "14897000", "totalNonCurrentLiabilities": "1018838000", "cashAndShortTermInvestments": "39262000", "commonStockSharesOutstanding": "196575000", "intangibleAssetsExcludingGoodwill": "688451000", "cashAndCashEquivalentsAtCarryingValue": "39262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "30625000", "operatingCashflow": "56431000", "capitalExpenditures": "15116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41799000", "cashflowFromInvestment": "-15209000", "stockBasedCompensation": "3067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "income_statement": { "revenue": 380019000, "cost_of_revenue": 216499000, "gross_profit": 163520000, "ebit": 20797000, "ebitda": 50175000, "pretax_income": 2722000, "tax_provision": -1823000, "net_income": 4545000, "net_income_to_common": 4545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37656000, "total_current_assets": 637230000, "total_assets": 2470336000, "short_term_debt": 24451000, "long_term_debt": 818798000, "total_debt": 843249000, "total_liabilities": 1312521000, "total_equity": 1157815000, "shares_outstanding": 195528000, "goodwill_and_intangibles": 1529439000 }, "cash_flow": { "operating_cash_flow": 83539000, "capital_expenditure": 18918000, "free_cash_flow": 102457000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88843, "ticker_id": 6437, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:32.657181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20797000", "ebitda": "50175000", "netIncome": "4545000", "grossProfit": "163520000", "depreciation": "None", "totalRevenue": "380019000", "costOfRevenue": "216499000", "interestIncome": "None", "incomeBeforeTax": "2722000", "interestExpense": "18075000", "operatingIncome": "20797000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1823000", "reportedCurrency": "USD", "netInterestIncome": "-18075000", "nonInterestIncome": "None", "operatingExpenses": "142723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29378000", "sellingGeneralAndAdministrative": "111452000", "netIncomeFromContinuingOperations": "4545000" }, "balance": { "goodwill": "824973000", "inventory": "430013000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2470336000", "longTermDebt": "818798000", "shortTermDebt": "24451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "704466000", "reportedCurrency": "USD", "retainedEarnings": "-231204000", "totalLiabilities": "1312521000", "otherCurrentAssets": "39285000", "totalCurrentAssets": "637230000", "currentLongTermDebt": "11240000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1833106000", "currentAccountsPayable": "176802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192451000", "shortLongTermDebtTotal": "927455000", "totalShareholderEquity": "1157815000", "capitalLeaseObligations": "97417000", "otherCurrentLiabilities": "52354000", "totalCurrentLiabilities": "253607000", "otherNonCurrentLiabilities": "100294000", "totalNonCurrentLiabilities": "1058914000", "cashAndShortTermInvestments": "37656000", "commonStockSharesOutstanding": "195528000", "intangibleAssetsExcludingGoodwill": "704466000", "cashAndCashEquivalentsAtCarryingValue": "37656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4545000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23337000", "operatingCashflow": "83539000", "capitalExpenditures": "18918000", "changeInReceivables": "-9495000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61204000", "cashflowFromInvestment": "-19030000", "stockBasedCompensation": "3405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3305000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380019000, "cost_of_revenue": 216499000, "gross_profit": 163520000, "research_and_development": null, "selling_general_admin": 111452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20797000, "depreciation_amortisation": 29378000, "ebitda": 50175000, "interest_expense": 18075000, "interest_income": null, "other_non_operating": null, "pretax_income": 2722000, "tax_provision": -1823000, "effective_tax_rate": null, "net_income": 4545000, "net_income_continuing_ops": 4545000, "net_income_to_common": 4545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37656000, "short_term_investments": null, "net_receivables": 130276000, "inventory": 430013000, "other_current_assets": null, "total_current_assets": 637230000, "net_ppe": null, "goodwill": 824973000, "intangible_assets": 704466000, "goodwill_and_intangibles": 1529439000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1833106000, "total_assets": 2470336000, "short_term_debt": 24451000, "accounts_payable": 176802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253607000, "long_term_debt": 818798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1058914000, "total_liabilities": 1312521000, "total_debt": 843249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -231204000, "total_equity": 1157815000, "shares_outstanding": 195528000, "operating_cash_flow": 83539000, "stock_based_compensation": 3405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61204000, "free_cash_flow": 102457000, "net_change_in_cash": 3305000 }, "raw_data": { "income": { "ebit": "20797000", "ebitda": "50175000", "netIncome": "4545000", "grossProfit": "163520000", "depreciation": "None", "totalRevenue": "380019000", "costOfRevenue": "216499000", "interestIncome": "None", "incomeBeforeTax": "2722000", "interestExpense": "18075000", "operatingIncome": "20797000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1823000", "reportedCurrency": "USD", "netInterestIncome": "-18075000", "nonInterestIncome": "None", "operatingExpenses": "142723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29378000", "sellingGeneralAndAdministrative": "111452000", "netIncomeFromContinuingOperations": "4545000" }, "balance": { "goodwill": "824973000", "inventory": "430013000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "2470336000", "longTermDebt": "818798000", "shortTermDebt": "24451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "704466000", "reportedCurrency": "USD", "retainedEarnings": "-231204000", "totalLiabilities": "1312521000", "otherCurrentAssets": "39285000", "totalCurrentAssets": "637230000", "currentLongTermDebt": "11240000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1833106000", "currentAccountsPayable": "176802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192451000", "shortLongTermDebtTotal": "927455000", "totalShareholderEquity": "1157815000", "capitalLeaseObligations": "97417000", "otherCurrentLiabilities": "52354000", "totalCurrentLiabilities": "253607000", "otherNonCurrentLiabilities": "100294000", "totalNonCurrentLiabilities": "1058914000", "cashAndShortTermInvestments": "37656000", "commonStockSharesOutstanding": "195528000", "intangibleAssetsExcludingGoodwill": "704466000", "cashAndCashEquivalentsAtCarryingValue": "37656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4545000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23337000", "operatingCashflow": "83539000", "capitalExpenditures": "18918000", "changeInReceivables": "-9495000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61204000", "cashflowFromInvestment": "-19030000", "stockBasedCompensation": "3405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3305000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "611000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": "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" ] } } }