{ "ticker": { "uuid": "81626986-203a-44f0-9c52-3cef23fa5f59", "symbol": "DIN", "name": "Dine Brands Global Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/81626986-203a-44f0-9c52-3cef23fa5f59/", "api_url": "https://sharemaestro.com/factors/api/tickers/81626986-203a-44f0-9c52-3cef23fa5f59/" }, "ticker_metadata": { "id": 1047, "uuid": "81626986-203a-44f0-9c52-3cef23fa5f59", "symbol": "DIN", "name": "Dine Brands Global Inc", "asset_type": "equity", "market_cap": 398061000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Dine Brands Global, Inc. owns, franchises, operates and leases full service restaurants in the United States and internationally. The company is headquartered in Glendale, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "81626986-203a-44f0-9c52-3cef23fa5f59", "symbol": "DIN", "name": "Dine Brands Global Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/81626986-203a-44f0-9c52-3cef23fa5f59/", "api_url": "https://sharemaestro.com/factors/api/tickers/81626986-203a-44f0-9c52-3cef23fa5f59/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.73, "quality": 0.25, "momentum": 0.73, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 29.44, "market_cap": 370944000, "pe_ratio": 22.7531, "earnings_yield": 0.044, "ebitda_to_ev": 0.0865, "shareholder_yield": 0.0693, "roe": -0.0562, "piotroski_f_score": 6, "momentum_12_1": 0.208, "volatility_252d": 0.4919 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.838166+00:00", "batch_id": "" }, "size": { "price_close": 29.44, "market_cap": 370944000, "market_cap_usd": 370944000, "enterprise_value": 1483144000, "shares_outstanding": 12600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.7531, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4169, "pcf_ratio": 4.6156, "pfcf_ratio": 2.9391, "ev_ebitda": 11.566, "ev_ebit": 17.6997, "ev_sales": 1.667, "ev_fcf": 11.7515, "earnings_yield": 0.044, "fcf_yield": 0.0851, "price_to_sales": 0.4169, "price_to_book": null, "price_to_cashflow": 4.6156, "ebitda_to_ev": 0.0865, "sales_yield": 0.5999 }, "yield": { "dividend_yield": 0.0693, "buyback_yield": 0, "shareholder_yield": 0.0693, "debt_paydown_yield": null, "total_yield": 0.0693 }, "quality": { "gross_margin": 0.3892, "operating_margin": 0.0942, "net_margin": 0.0183, "ebitda_margin": 0.1441, "fcf_margin": 0.1419, "roe": -0.0562, "roa": 0.0097, "roic": 0.0738, "roc_greenblatt": null, "asset_turnover": 0.5269, "cash_conversion": 7.7415, "accruals_ratio": -0.0379, "sbc_to_revenue": 0.0157, "piotroski_f_score": 6, "altman_z_score": 0.9263, "earnings_stability_5y": 1.1871, "revenue_stability_5y": 0.0936, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2051, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.8231, "net_debt_to_ebitda": 8.6733, "debt_to_assets": 0.748, "interest_coverage": 1.3367, "current_ratio": 0.8857, "quick_ratio": 0.8857, "net_debt": 1112200000, "local_beta": 0.003, "volatility_252d": 0.4919, "volatility_60d": 1.1073, "max_drawdown_12m": -0.3299, "risk_adjusted_momentum": 0.4229 }, "growth": { "revenue_growth_1y": 0.0839, "revenue_growth_3y_cagr": -0.0112, "revenue_growth_5y_cagr": 0.0499, "eps_growth_1y": -0.7069, "eps_growth_3y_cagr": -0.4048, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1708, "book_value_growth_1y": null, "revenue_growth": 0.0839, "earnings_growth": -0.7069 }, "momentum": { "price_return_1m": 0.0374, "price_return_3m": -0.0615, "price_return_6m": -0.1072, "price_return_9m": 0.2867, "price_return_12m": 0.2532, "price_return_12m_ex1m": 0.208, "momentum_6m": -0.1072, "momentum_12m": 0.2532, "momentum_12_1": 0.208, "distance_from_52w_high": -0.2165, "distance_from_52w_low": 0.4468, "relative_strength": 0.1532 }, "raw_ttm": { "revenue_ttm": 889720000, "gross_profit_ttm": 346290000, "ebit_ttm": 83795000, "ebitda_ttm": 128233000, "net_income_ttm": 16303000, "eps_diluted_ttm": 1.2939, "operating_cash_flow_ttm": 80367000, "capital_expenditure_ttm": 45842000, "fcf_ttm": 126209000, "dividends_paid_ttm": 25710000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62690000, "cash_and_equivalents": 150900000, "total_current_assets": 283700000, "total_current_liabilities": 320300000, "net_ppe": null, "total_assets": 1688700000, "total_debt": 1263100000, "total_equity": -290000000, "net_working_capital": -113200000, "book_value_per_share": -23.0159, "retained_earnings": 180000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1070200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 15, "rank_ev_ebitda": 48, "rank_ev_ebit": 64, "rank_earnings_yield": 59, "rank_fcf_yield": 48, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 77, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 58, "rank_fcf_margin": 61, "rank_piotroski": 35, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 38 }, "composites": { "value_composite": 27, "quality_composite": 75, "momentum_composite": 27, "growth_composite": 86, "yield_composite": 7, "svqf_composite": 80, "vc1_composite": 19, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.4272, "os_score": 0.74, "value_percentile": 0.73, "quality_percentile": 0.25, "momentum_percentile": 0.73, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 16, "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": 3955, "ticker_id": 1047, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.838166+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.44, "market_cap": 370944000, "market_cap_usd": 370944000, "enterprise_value": 1483144000, "shares_outstanding": 12600000, "fx_rate_to_usd": null, "pe_ratio": 22.75311292, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.41692218, "pcf_ratio": 4.61562582, "pfcf_ratio": 2.93912479, "ev_ebitda": 11.56600875, "ev_ebit": 17.69967182, "ev_sales": 1.66697838, "ev_fcf": 11.75149157, "earnings_yield": 0.04395003, "fcf_yield": 0.08509558, "dividend_yield": 0.06930965, "buyback_yield": 0, "shareholder_yield": 0.06930965, "debt_paydown_yield": null, "total_yield": 0.06930965, "gross_margin": 0.38921234, "operating_margin": 0.09418132, "net_margin": 0.01832374, "ebitda_margin": 0.14412737, "fcf_margin": 0.14185249, "roe": -0.05621724, "roa": 0.00965417, "roic": 0.07382937, "roc_greenblatt": null, "asset_turnover": 0.52686682, "cash_conversion": 7.74145863, "accruals_ratio": -0.03793687, "sbc_to_revenue": 0.01566223, "debt_to_equity": -6.82310345, "net_debt_to_ebitda": 8.67327443, "debt_to_assets": 0.74797181, "interest_coverage": 1.33665656, "current_ratio": 0.88573213, "quick_ratio": 0.88573213, "net_debt": 1112200000, "revenue_growth_1y": 0.08389951, "revenue_growth_3y_cagr": -0.01115765, "revenue_growth_5y_cagr": 0.04990449, "eps_growth_1y": -0.70685439, "eps_growth_3y_cagr": -0.40483308, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17078081, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.92631632, "earnings_stability_5y": 1.187102, "revenue_stability_5y": 0.093585, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03735025, "price_return_3m": -0.06149084, "price_return_6m": -0.10724845, "price_return_9m": 0.28672453, "price_return_12m": 0.2531659, "price_return_12m_ex1m": 0.20804512, "distance_from_52w_high": -0.2165462, "distance_from_52w_low": 0.44680391, "relative_strength": 0.15320232, "local_beta": 0.003, "volatility_252d": 0.491895, "volatility_60d": 1.107337, "max_drawdown_12m": -0.32991282, "revenue_ttm": 889720000, "gross_profit_ttm": 346290000, "ebit_ttm": 83795000, "ebitda_ttm": 128233000, "net_income_ttm": 16303000, "eps_diluted_ttm": 1.29388889, "operating_cash_flow_ttm": 80367000, "capital_expenditure_ttm": 45842000, "fcf_ttm": 126209000, "dividends_paid_ttm": 25710000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62690000, "cash_and_equivalents": 150900000, "total_current_assets": 283700000, "total_current_liabilities": 320300000, "net_ppe": null, "total_assets": 1688700000, "total_debt": 1263100000, "total_equity": -290000000, "net_working_capital": -113200000, "book_value_per_share": -23.01587302, "retained_earnings": 180000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1070200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 59, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 15, "rank_ev_ebitda": 48, "rank_ev_ebit": 64, "rank_earnings_yield": 59, "rank_fcf_yield": 48, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 77, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 58, "rank_fcf_margin": 61, "rank_piotroski": 35, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 38, "value_composite": 27, "quality_composite": 75, "momentum_composite": 27, "growth_composite": 86, "yield_composite": 7, "svqf_composite": 80, "vc1_composite": 19, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 16, "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": 29.44, "os": 0.74, "value": 0.73, "quality": 0.25, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.7531, "earnings_yield": 0.044, "shareholder_yield": 0.0693, "roe": -0.0562, "momentum_12_1": 0.208, "complete_fields": { "id": 3955, "ticker_id": 1047, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:46.838166+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.44, "market_cap": 370944000, "market_cap_usd": 370944000, "enterprise_value": 1483144000, "shares_outstanding": 12600000, "fx_rate_to_usd": null, "pe_ratio": 22.75311292, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.41692218, "pcf_ratio": 4.61562582, "pfcf_ratio": 2.93912479, "ev_ebitda": 11.56600875, "ev_ebit": 17.69967182, "ev_sales": 1.66697838, "ev_fcf": 11.75149157, "earnings_yield": 0.04395003, "fcf_yield": 0.08509558, "dividend_yield": 0.06930965, "buyback_yield": 0, "shareholder_yield": 0.06930965, "debt_paydown_yield": null, "total_yield": 0.06930965, "gross_margin": 0.38921234, "operating_margin": 0.09418132, "net_margin": 0.01832374, "ebitda_margin": 0.14412737, "fcf_margin": 0.14185249, "roe": -0.05621724, "roa": 0.00965417, "roic": 0.07382937, "roc_greenblatt": null, "asset_turnover": 0.52686682, "cash_conversion": 7.74145863, "accruals_ratio": -0.03793687, "sbc_to_revenue": 0.01566223, "debt_to_equity": -6.82310345, "net_debt_to_ebitda": 8.67327443, "debt_to_assets": 0.74797181, "interest_coverage": 1.33665656, "current_ratio": 0.88573213, "quick_ratio": 0.88573213, "net_debt": 1112200000, "revenue_growth_1y": 0.08389951, "revenue_growth_3y_cagr": -0.01115765, "revenue_growth_5y_cagr": 0.04990449, "eps_growth_1y": -0.70685439, "eps_growth_3y_cagr": -0.40483308, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17078081, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.92631632, "earnings_stability_5y": 1.187102, "revenue_stability_5y": 0.093585, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03735025, "price_return_3m": -0.06149084, "price_return_6m": -0.10724845, "price_return_9m": 0.28672453, "price_return_12m": 0.2531659, "price_return_12m_ex1m": 0.20804512, "distance_from_52w_high": -0.2165462, "distance_from_52w_low": 0.44680391, "relative_strength": 0.15320232, "local_beta": 0.003, "volatility_252d": 0.491895, "volatility_60d": 1.107337, "max_drawdown_12m": -0.32991282, "revenue_ttm": 889720000, "gross_profit_ttm": 346290000, "ebit_ttm": 83795000, "ebitda_ttm": 128233000, "net_income_ttm": 16303000, "eps_diluted_ttm": 1.29388889, "operating_cash_flow_ttm": 80367000, "capital_expenditure_ttm": 45842000, "fcf_ttm": 126209000, "dividends_paid_ttm": 25710000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 62690000, "cash_and_equivalents": 150900000, "total_current_assets": 283700000, "total_current_liabilities": 320300000, "net_ppe": null, "total_assets": 1688700000, "total_debt": 1263100000, "total_equity": -290000000, "net_working_capital": -113200000, "book_value_per_share": -23.01587302, "retained_earnings": 180000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1070200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 59, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 15, "rank_ev_ebitda": 48, "rank_ev_ebit": 64, "rank_earnings_yield": 59, "rank_fcf_yield": 48, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 77, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 58, "rank_fcf_margin": 61, "rank_piotroski": 35, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 38, "value_composite": 27, "quality_composite": 75, "momentum_composite": 27, "growth_composite": 86, "yield_composite": 7, "svqf_composite": 80, "vc1_composite": 19, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 16, "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 879300000, "cost_of_revenue": 528500000, "gross_profit": 350800000, "ebit": 30200000, "ebitda": 73100000, "pretax_income": 25200000, "tax_provision": 8100000, "net_income": 17100000, "net_income_to_common": 17100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128200000, "total_current_assets": 351800000, "total_assets": 1737700000, "short_term_debt": 74200000, "long_term_debt": 1188200000, "total_debt": 1262400000, "total_liabilities": 2011600000, "total_equity": -273800000, "shares_outstanding": 14300000, "goodwill_and_intangibles": 783700000 }, "cash_flow": { "operating_cash_flow": 89000000, "capital_expenditure": 35600000, "free_cash_flow": 124600000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250110, "ticker_id": 1047, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30200000", "ebitda": "73100000", "netIncome": "17100000", "grossProfit": "350800000", "depreciation": "None", "totalRevenue": "879300000", "costOfRevenue": "528500000", "interestIncome": "None", "incomeBeforeTax": "25200000", "interestExpense": "5000000", "operatingIncome": "143600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "207200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42900000", "sellingGeneralAndAdministrative": "203800000", "netIncomeFromContinuingOperations": "17100000" }, "balance": { "goodwill": "249600000", "inventory": "None", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1737700000", "longTermDebt": "1188200000", "shortTermDebt": "74200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "534100000", "reportedCurrency": "USD", "retainedEarnings": "175100000", "totalLiabilities": "2011600000", "otherCurrentAssets": "104600000", "totalCurrentAssets": "351800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385900000", "currentAccountsPayable": "93200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489200000", "shortLongTermDebtTotal": "1599900000", "totalShareholderEquity": "-273800000", "capitalLeaseObligations": "411700000", "otherCurrentLiabilities": "9900000", "totalCurrentLiabilities": "365600000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "1646000000", "cashAndShortTermInvestments": "128200000", "commonStockSharesOutstanding": "14300000", "intangibleAssetsExcludingGoodwill": "534100000", "cashAndCashEquivalentsAtCarryingValue": "128200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17100000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89000000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104300000", "cashflowFromInvestment": "-31600000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 879300000, "cost_of_revenue": 528500000, "gross_profit": 350800000, "research_and_development": null, "selling_general_admin": 203800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30200000, "depreciation_amortisation": 42900000, "ebitda": 73100000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": 25200000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": 17100000, "net_income_continuing_ops": 17100000, "net_income_to_common": 17100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128200000, "short_term_investments": null, "net_receivables": 119000000, "inventory": null, "other_current_assets": null, "total_current_assets": 351800000, "net_ppe": null, "goodwill": 249600000, "intangible_assets": 534100000, "goodwill_and_intangibles": 783700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1385900000, "total_assets": 1737700000, "short_term_debt": 74200000, "accounts_payable": 93200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365600000, "long_term_debt": 1188200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1646000000, "total_liabilities": 2011600000, "total_debt": 1262400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175100000, "total_equity": -273800000, "shares_outstanding": 14300000, "operating_cash_flow": 89000000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31600000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104300000, "free_cash_flow": 124600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30200000", "ebitda": "73100000", "netIncome": "17100000", "grossProfit": "350800000", "depreciation": "None", "totalRevenue": "879300000", "costOfRevenue": "528500000", "interestIncome": "None", "incomeBeforeTax": "25200000", "interestExpense": "5000000", "operatingIncome": "143600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "207200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42900000", "sellingGeneralAndAdministrative": "203800000", "netIncomeFromContinuingOperations": "17100000" }, "balance": { "goodwill": "249600000", "inventory": "None", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1737700000", "longTermDebt": "1188200000", "shortTermDebt": "74200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "534100000", "reportedCurrency": "USD", "retainedEarnings": "175100000", "totalLiabilities": "2011600000", "otherCurrentAssets": "104600000", "totalCurrentAssets": "351800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385900000", "currentAccountsPayable": "93200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489200000", "shortLongTermDebtTotal": "1599900000", "totalShareholderEquity": "-273800000", "capitalLeaseObligations": "411700000", "otherCurrentLiabilities": "9900000", "totalCurrentLiabilities": "365600000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "1646000000", "cashAndShortTermInvestments": "128200000", "commonStockSharesOutstanding": "14300000", "intangibleAssetsExcludingGoodwill": "534100000", "cashAndCashEquivalentsAtCarryingValue": "128200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17100000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89000000", "capitalExpenditures": "35600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104300000", "cashflowFromInvestment": "-31600000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42900000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 812306000, "cost_of_revenue": 436997000, "gross_profit": 375309000, "ebit": 178567847, "ebitda": 178607000, "pretax_income": 89543000, "tax_provision": 24653000, "net_income": 64890000, "net_income_to_common": 64890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186700000, "total_current_assets": 386000000, "total_assets": 1790600000, "short_term_debt": 171700000, "long_term_debt": 1086551000, "total_debt": 1258251000, "total_liabilities": 2006600000, "total_equity": -216019000, "shares_outstanding": 14931000, "goodwill_and_intangibles": 824300000 }, "cash_flow": { "operating_cash_flow": 108160000, "capital_expenditure": 14069000, "free_cash_flow": 122229000, "dividends_paid": 31302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250115, "ticker_id": 1047, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178567847", "ebitda": "178607000", "netIncome": "64890000", "grossProfit": "375309000", "depreciation": "None", "totalRevenue": "812306000", "costOfRevenue": "436997000", "interestIncome": "None", "incomeBeforeTax": "89543000", "interestExpense": "72142000", "operatingIncome": "178607000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24653000", "reportedCurrency": "USD", "netInterestIncome": "-72142000", "nonInterestIncome": "None", "operatingExpenses": "196702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39153000", "sellingGeneralAndAdministrative": "196702000", "netIncomeFromContinuingOperations": "64890000" }, "balance": { "goodwill": "248600000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1790600000", "longTermDebt": "1086551000", "shortTermDebt": "171700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "575700000", "reportedCurrency": "USD", "retainedEarnings": "183600000", "totalLiabilities": "2006600000", "otherCurrentAssets": "84100000", "totalCurrentAssets": "386000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1404600000", "currentAccountsPayable": "75800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "479602000", "shortLongTermDebtTotal": "1603100000", "totalShareholderEquity": "-216019000", "capitalLeaseObligations": "439736000", "otherCurrentLiabilities": "-1431800000", "totalCurrentLiabilities": "445300000", "otherNonCurrentLiabilities": "15462000", "totalNonCurrentLiabilities": "1561300000", "cashAndShortTermInvestments": "186700000", "commonStockSharesOutstanding": "14931000", "intangibleAssetsExcludingGoodwill": "575700000", "cashAndCashEquivalentsAtCarryingValue": "186700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64890000", "profitLoss": "None", "dividendPayout": "31302000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108160000", "capitalExpenditures": "14069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51703000", "cashflowFromInvestment": "-8451000", "stockBasedCompensation": "15978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812306000, "cost_of_revenue": 436997000, "gross_profit": 375309000, "research_and_development": null, "selling_general_admin": 196702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178567847, "depreciation_amortisation": 39153000, "ebitda": 178607000, "interest_expense": 72142000, "interest_income": null, "other_non_operating": null, "pretax_income": 89543000, "tax_provision": 24653000, "effective_tax_rate": null, "net_income": 64890000, "net_income_continuing_ops": 64890000, "net_income_to_common": 64890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186700000, "short_term_investments": null, "net_receivables": 115200000, "inventory": null, "other_current_assets": null, "total_current_assets": 386000000, "net_ppe": null, "goodwill": 248600000, "intangible_assets": 575700000, "goodwill_and_intangibles": 824300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1404600000, "total_assets": 1790600000, "short_term_debt": 171700000, "accounts_payable": 75800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445300000, "long_term_debt": 1086551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1561300000, "total_liabilities": 2006600000, "total_debt": 1258251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183600000, "total_equity": -216019000, "shares_outstanding": 14931000, "operating_cash_flow": 108160000, "stock_based_compensation": 15978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8451000, "dividends_paid": 31302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51703000, "free_cash_flow": 122229000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178567847", "ebitda": "178607000", "netIncome": "64890000", "grossProfit": "375309000", "depreciation": "None", "totalRevenue": "812306000", "costOfRevenue": "436997000", "interestIncome": "None", "incomeBeforeTax": "89543000", "interestExpense": "72142000", "operatingIncome": "178607000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24653000", "reportedCurrency": "USD", "netInterestIncome": "-72142000", "nonInterestIncome": "None", "operatingExpenses": "196702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39153000", "sellingGeneralAndAdministrative": "196702000", "netIncomeFromContinuingOperations": "64890000" }, "balance": { "goodwill": "248600000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1790600000", "longTermDebt": "1086551000", "shortTermDebt": "171700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "575700000", "reportedCurrency": "USD", "retainedEarnings": "183600000", "totalLiabilities": "2006600000", "otherCurrentAssets": "84100000", "totalCurrentAssets": "386000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1404600000", "currentAccountsPayable": "75800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "479602000", "shortLongTermDebtTotal": "1603100000", "totalShareholderEquity": "-216019000", "capitalLeaseObligations": "439736000", "otherCurrentLiabilities": "-1431800000", "totalCurrentLiabilities": "445300000", "otherNonCurrentLiabilities": "15462000", "totalNonCurrentLiabilities": "1561300000", "cashAndShortTermInvestments": "186700000", "commonStockSharesOutstanding": "14931000", "intangibleAssetsExcludingGoodwill": "575700000", "cashAndCashEquivalentsAtCarryingValue": "186700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64890000", "profitLoss": "None", "dividendPayout": "31302000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108160000", "capitalExpenditures": "14069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51703000", "cashflowFromInvestment": "-8451000", "stockBasedCompensation": "15978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39153000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 831068000, "cost_of_revenue": 434384000, "gross_profit": 396684000, "ebit": 181750000, "ebitda": 217380000, "pretax_income": 111703000, "tax_provision": 14527000, "net_income": 97176000, "net_income_to_common": 97176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146034000, "total_current_assets": 357778000, "total_assets": 1740287000, "short_term_debt": 170741000, "long_term_debt": 1084500000, "total_debt": 1255241000, "total_liabilities": 1991261000, "total_equity": -250974000, "shares_outstanding": 15242000, "goodwill_and_intangibles": 840100000 }, "cash_flow": { "operating_cash_flow": 131140000, "capital_expenditure": 37172000, "free_cash_flow": 168312000, "dividends_paid": 31715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250120, "ticker_id": 1047, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181750000", "ebitda": "217380000", "netIncome": "97176000", "grossProfit": "396684000", "depreciation": "None", "totalRevenue": "831068000", "costOfRevenue": "434384000", "interestIncome": "None", "incomeBeforeTax": "111703000", "interestExpense": "70047000", "operatingIncome": "187704000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14527000", "reportedCurrency": "USD", "netInterestIncome": "-66099000", "nonInterestIncome": "None", "operatingExpenses": "208980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35630000", "sellingGeneralAndAdministrative": "198057000", "netIncomeFromContinuingOperations": "75488000" }, "balance": { "goodwill": "254100000", "inventory": "None", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1740287000", "longTermDebt": "1084500000", "shortTermDebt": "170741000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "586000000", "reportedCurrency": "USD", "retainedEarnings": "150008000", "totalLiabilities": "1991261000", "otherCurrentAssets": "83807000", "totalCurrentAssets": "357778000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1382523000", "currentAccountsPayable": "36193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437105000", "shortLongTermDebtTotal": "1585713000", "totalShareholderEquity": "-250974000", "capitalLeaseObligations": "401211000", "otherCurrentLiabilities": "74433000", "totalCurrentLiabilities": "460452000", "otherNonCurrentLiabilities": "16352000", "totalNonCurrentLiabilities": "1530809000", "cashAndShortTermInvestments": "146034000", "commonStockSharesOutstanding": "15242000", "intangibleAssetsExcludingGoodwill": "586000000", "cashAndCashEquivalentsAtCarryingValue": "146034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97176000", "profitLoss": "None", "dividendPayout": "31715000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131140000", "capitalExpenditures": "37172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225435000", "cashflowFromInvestment": "-30097000", "stockBasedCompensation": "11990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 831068000, "cost_of_revenue": 434384000, "gross_profit": 396684000, "research_and_development": null, "selling_general_admin": 198057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181750000, "depreciation_amortisation": 35630000, "ebitda": 217380000, "interest_expense": 70047000, "interest_income": null, "other_non_operating": null, "pretax_income": 111703000, "tax_provision": 14527000, "effective_tax_rate": null, "net_income": 97176000, "net_income_continuing_ops": 75488000, "net_income_to_common": 97176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146034000, "short_term_investments": null, "net_receivables": 127937000, "inventory": null, "other_current_assets": null, "total_current_assets": 357778000, "net_ppe": null, "goodwill": 254100000, "intangible_assets": 586000000, "goodwill_and_intangibles": 840100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1382523000, "total_assets": 1740287000, "short_term_debt": 170741000, "accounts_payable": 36193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460452000, "long_term_debt": 1084500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1530809000, "total_liabilities": 1991261000, "total_debt": 1255241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150008000, "total_equity": -250974000, "shares_outstanding": 15242000, "operating_cash_flow": 131140000, "stock_based_compensation": 11990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30097000, "dividends_paid": 31715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225435000, "free_cash_flow": 168312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181750000", "ebitda": "217380000", "netIncome": "97176000", "grossProfit": "396684000", "depreciation": "None", "totalRevenue": "831068000", "costOfRevenue": "434384000", "interestIncome": "None", "incomeBeforeTax": "111703000", "interestExpense": "70047000", "operatingIncome": "187704000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14527000", "reportedCurrency": "USD", "netInterestIncome": "-66099000", "nonInterestIncome": "None", "operatingExpenses": "208980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35630000", "sellingGeneralAndAdministrative": "198057000", "netIncomeFromContinuingOperations": "75488000" }, "balance": { "goodwill": "254100000", "inventory": "None", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1740287000", "longTermDebt": "1084500000", "shortTermDebt": "170741000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "586000000", "reportedCurrency": "USD", "retainedEarnings": "150008000", "totalLiabilities": "1991261000", "otherCurrentAssets": "83807000", "totalCurrentAssets": "357778000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1382523000", "currentAccountsPayable": "36193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437105000", "shortLongTermDebtTotal": "1585713000", "totalShareholderEquity": "-250974000", "capitalLeaseObligations": "401211000", "otherCurrentLiabilities": "74433000", "totalCurrentLiabilities": "460452000", "otherNonCurrentLiabilities": "16352000", "totalNonCurrentLiabilities": "1530809000", "cashAndShortTermInvestments": "146034000", "commonStockSharesOutstanding": "15242000", "intangibleAssetsExcludingGoodwill": "586000000", "cashAndCashEquivalentsAtCarryingValue": "146034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97176000", "profitLoss": "None", "dividendPayout": "31715000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131140000", "capitalExpenditures": "37172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225435000", "cashflowFromInvestment": "-30097000", "stockBasedCompensation": "11990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35630000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 909402000, "cost_of_revenue": 532044000, "gross_profit": 377358000, "ebit": 175737000, "ebitda": 213689000, "pretax_income": 114785000, "tax_provision": 33674000, "net_income": 81111000, "net_income_to_common": 81111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269655000, "total_current_assets": 479764000, "total_assets": 1881491000, "short_term_debt": 166613000, "long_term_debt": 1241914000, "total_debt": 1408527000, "total_liabilities": 2182575000, "total_equity": -301084000, "shares_outstanding": 15901000, "goodwill_and_intangibles": 851000000 }, "cash_flow": { "operating_cash_flow": 89336000, "capital_expenditure": 35318000, "free_cash_flow": 124654000, "dividends_paid": 30765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250125, "ticker_id": 1047, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175737000", "ebitda": "213689000", "netIncome": "81111000", "grossProfit": "377358000", "depreciation": "None", "totalRevenue": "909402000", "costOfRevenue": "532044000", "interestIncome": "None", "incomeBeforeTax": "114785000", "interestExpense": "60952000", "operatingIncome": "176053000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33674000", "reportedCurrency": "USD", "netInterestIncome": "-60742000", "nonInterestIncome": "None", "operatingExpenses": "201305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2536000", "costofGoodsAndServicesSold": "532044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37952000", "sellingGeneralAndAdministrative": "190746000", "netIncomeFromContinuingOperations": "81111000" }, "balance": { "goodwill": "254000000", "inventory": "72227000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1881491000", "longTermDebt": "1241914000", "shortTermDebt": "166613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "597000000", "reportedCurrency": "USD", "retainedEarnings": "84538000", "totalLiabilities": "2182575000", "otherCurrentAssets": "90128000", "totalCurrentAssets": "479764000", "currentLongTermDebt": "100000000", "longTermInvestments": "39697000", "shortTermInvestments": "None", "currentNetReceivables": "119981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1401766000", "currentAccountsPayable": "52067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "434400000", "shortLongTermDebtTotal": "1742368000", "totalShareholderEquity": "-301084000", "capitalLeaseObligations": "400468000", "otherCurrentLiabilities": "-2982924000", "totalCurrentLiabilities": "470722000", "otherNonCurrentLiabilities": "395288000", "totalNonCurrentLiabilities": "1711853000", "cashAndShortTermInvestments": "269655000", "commonStockSharesOutstanding": "15901000", "intangibleAssetsExcludingGoodwill": "597000000", "cashAndCashEquivalentsAtCarryingValue": "269655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81111000", "profitLoss": "None", "dividendPayout": "30765000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89336000", "capitalExpenditures": "35318000", "changeInReceivables": "5354000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108801000", "cashflowFromInvestment": "-80904000", "stockBasedCompensation": "16131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 909402000, "cost_of_revenue": 532044000, "gross_profit": 377358000, "research_and_development": null, "selling_general_admin": 190746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175737000, "depreciation_amortisation": 37952000, "ebitda": 213689000, "interest_expense": 60952000, "interest_income": null, "other_non_operating": null, "pretax_income": 114785000, "tax_provision": 33674000, "effective_tax_rate": null, "net_income": 81111000, "net_income_continuing_ops": 81111000, "net_income_to_common": 81111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269655000, "short_term_investments": null, "net_receivables": 119981000, "inventory": 72227000, "other_current_assets": null, "total_current_assets": 479764000, "net_ppe": null, "goodwill": 254000000, "intangible_assets": 597000000, "goodwill_and_intangibles": 851000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1401766000, "total_assets": 1881491000, "short_term_debt": 166613000, "accounts_payable": 52067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470722000, "long_term_debt": 1241914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1711853000, "total_liabilities": 2182575000, "total_debt": 1408527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84538000, "total_equity": -301084000, "shares_outstanding": 15901000, "operating_cash_flow": 89336000, "stock_based_compensation": 16131000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35318000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80904000, "dividends_paid": 30765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108801000, "free_cash_flow": 124654000, "net_change_in_cash": -100369000 }, "raw_data": { "income": { "ebit": "175737000", "ebitda": "213689000", "netIncome": "81111000", "grossProfit": "377358000", "depreciation": "None", "totalRevenue": "909402000", "costOfRevenue": "532044000", "interestIncome": "None", "incomeBeforeTax": "114785000", "interestExpense": "60952000", "operatingIncome": "176053000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33674000", "reportedCurrency": "USD", "netInterestIncome": "-60742000", "nonInterestIncome": "None", "operatingExpenses": "201305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2536000", "costofGoodsAndServicesSold": "532044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37952000", "sellingGeneralAndAdministrative": "190746000", "netIncomeFromContinuingOperations": "81111000" }, "balance": { "goodwill": "254000000", "inventory": "72227000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1881491000", "longTermDebt": "1241914000", "shortTermDebt": "166613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "597000000", "reportedCurrency": "USD", "retainedEarnings": "84538000", "totalLiabilities": "2182575000", "otherCurrentAssets": "90128000", "totalCurrentAssets": "479764000", "currentLongTermDebt": "100000000", "longTermInvestments": "39697000", "shortTermInvestments": "None", "currentNetReceivables": "119981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1401766000", "currentAccountsPayable": "52067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "434400000", "shortLongTermDebtTotal": "1742368000", "totalShareholderEquity": "-301084000", "capitalLeaseObligations": "400468000", "otherCurrentLiabilities": "-2982924000", "totalCurrentLiabilities": "470722000", "otherNonCurrentLiabilities": "395288000", "totalNonCurrentLiabilities": "1711853000", "cashAndShortTermInvestments": "269655000", "commonStockSharesOutstanding": "15901000", "intangibleAssetsExcludingGoodwill": "597000000", "cashAndCashEquivalentsAtCarryingValue": "269655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81111000", "profitLoss": "None", "dividendPayout": "30765000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89336000", "capitalExpenditures": "35318000", "changeInReceivables": "5354000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108801000", "cashflowFromInvestment": "-80904000", "stockBasedCompensation": "16131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37952000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 896167000, "cost_of_revenue": 520942000, "gross_profit": 375225000, "ebit": 185220000, "ebitda": 225105000, "pretax_income": 121923000, "tax_provision": 24059000, "net_income": 97864000, "net_income_to_common": 97864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361412000, "total_current_assets": 574353000, "total_assets": 1999366000, "short_term_debt": 82772000, "long_term_debt": 1279623000, "total_debt": 1362395000, "total_liabilities": 2242173000, "total_equity": -242807000, "shares_outstanding": 16890000, "goodwill_and_intangibles": 791000000 }, "cash_flow": { "operating_cash_flow": 195835000, "capital_expenditure": 16849000, "free_cash_flow": 212684000, "dividends_paid": 25337000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250130, "ticker_id": 1047, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185220000", "ebitda": "225105000", "netIncome": "97864000", "grossProfit": "375225000", "depreciation": "None", "totalRevenue": "896167000", "costOfRevenue": "520942000", "interestIncome": "None", "incomeBeforeTax": "121923000", "interestExpense": "63297000", "operatingIncome": "192708000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "24059000", "reportedCurrency": "USD", "netInterestIncome": "-63331000", "nonInterestIncome": "None", "operatingExpenses": "182517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2045000", "costofGoodsAndServicesSold": "520942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39885000", "sellingGeneralAndAdministrative": "171838000", "netIncomeFromContinuingOperations": "97864000" }, "balance": { "goodwill": "251600000", "inventory": "86245000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1999366000", "longTermDebt": "1279623000", "shortTermDebt": "82772000", "treasuryStock": "-534602000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "539400000", "reportedCurrency": "USD", "retainedEarnings": "35415000", "totalLiabilities": "2242173000", "otherCurrentAssets": "92973000", "totalCurrentAssets": "574353000", "currentLongTermDebt": "None", "longTermInvestments": "42493000", "shortTermInvestments": "None", "currentNetReceivables": "119968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1424984000", "currentAccountsPayable": "55956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "514839000", "shortLongTermDebtTotal": "1774812000", "totalShareholderEquity": "-242807000", "capitalLeaseObligations": "495212000", "otherCurrentLiabilities": "-10422528000", "totalCurrentLiabilities": "410730000", "otherNonCurrentLiabilities": "475592000", "totalNonCurrentLiabilities": "1831443000", "cashAndShortTermInvestments": "361412000", "commonStockSharesOutstanding": "16890000", "intangibleAssetsExcludingGoodwill": "539400000", "cashAndCashEquivalentsAtCarryingValue": "361412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97864000", "profitLoss": "None", "dividendPayout": "25337000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "13667000", "operatingCashflow": "195835000", "capitalExpenditures": "16849000", "changeInReceivables": "13493000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230396000", "cashflowFromInvestment": "3861000", "stockBasedCompensation": "11577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25337000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 896167000, "cost_of_revenue": 520942000, "gross_profit": 375225000, "research_and_development": null, "selling_general_admin": 171838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185220000, "depreciation_amortisation": 39885000, "ebitda": 225105000, "interest_expense": 63297000, "interest_income": null, "other_non_operating": null, "pretax_income": 121923000, "tax_provision": 24059000, "effective_tax_rate": null, "net_income": 97864000, "net_income_continuing_ops": 97864000, "net_income_to_common": 97864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361412000, "short_term_investments": null, "net_receivables": 119968000, "inventory": 86245000, "other_current_assets": null, "total_current_assets": 574353000, "net_ppe": null, "goodwill": 251600000, "intangible_assets": 539400000, "goodwill_and_intangibles": 791000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1424984000, "total_assets": 1999366000, "short_term_debt": 82772000, "accounts_payable": 55956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410730000, "long_term_debt": 1279623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1831443000, "total_liabilities": 2242173000, "total_debt": 1362395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 35415000, "total_equity": -242807000, "shares_outstanding": 16890000, "operating_cash_flow": 195835000, "stock_based_compensation": 11577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3861000, "dividends_paid": 25337000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230396000, "free_cash_flow": 212684000, "net_change_in_cash": -30700000 }, "raw_data": { "income": { "ebit": "185220000", "ebitda": "225105000", "netIncome": "97864000", "grossProfit": "375225000", "depreciation": "None", "totalRevenue": "896167000", "costOfRevenue": "520942000", "interestIncome": "None", "incomeBeforeTax": "121923000", "interestExpense": "63297000", "operatingIncome": "192708000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "24059000", "reportedCurrency": "USD", "netInterestIncome": "-63331000", "nonInterestIncome": "None", "operatingExpenses": "182517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2045000", "costofGoodsAndServicesSold": "520942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39885000", "sellingGeneralAndAdministrative": "171838000", "netIncomeFromContinuingOperations": "97864000" }, "balance": { "goodwill": "251600000", "inventory": "86245000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1999366000", "longTermDebt": "1279623000", "shortTermDebt": "82772000", "treasuryStock": "-534602000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "539400000", "reportedCurrency": "USD", "retainedEarnings": "35415000", "totalLiabilities": "2242173000", "otherCurrentAssets": "92973000", "totalCurrentAssets": "574353000", "currentLongTermDebt": "None", "longTermInvestments": "42493000", "shortTermInvestments": "None", "currentNetReceivables": "119968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1424984000", "currentAccountsPayable": "55956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "514839000", "shortLongTermDebtTotal": "1774812000", "totalShareholderEquity": "-242807000", "capitalLeaseObligations": "495212000", "otherCurrentLiabilities": "-10422528000", "totalCurrentLiabilities": "410730000", "otherNonCurrentLiabilities": "475592000", "totalNonCurrentLiabilities": "1831443000", "cashAndShortTermInvestments": "361412000", "commonStockSharesOutstanding": "16890000", "intangibleAssetsExcludingGoodwill": "539400000", "cashAndCashEquivalentsAtCarryingValue": "361412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97864000", "profitLoss": "None", "dividendPayout": "25337000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "13667000", "operatingCashflow": "195835000", "capitalExpenditures": "16849000", "changeInReceivables": "13493000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230396000", "cashflowFromInvestment": "3861000", "stockBasedCompensation": "11577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25337000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39885000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 689268000, "cost_of_revenue": 440552000, "gross_profit": 248716000, "ebit": -41667000, "ebitda": 1162000, "pretax_income": -108562000, "tax_provision": -4568000, "net_income": -103994000, "net_income_to_common": -103994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383369000, "total_current_assets": 586506000, "total_assets": 2074945000, "short_term_debt": 93965000, "long_term_debt": 1491996000, "total_debt": 1585961000, "total_liabilities": 2429596000, "total_equity": -354651000, "shares_outstanding": 16230000, "goodwill_and_intangibles": 801300000 }, "cash_flow": { "operating_cash_flow": 96503000, "capital_expenditure": 10927000, "free_cash_flow": 107430000, "dividends_paid": 23934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250135, "ticker_id": 1047, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41667000", "ebitda": "1162000", "netIncome": "-103994000", "grossProfit": "248716000", "depreciation": "None", "totalRevenue": "689268000", "costOfRevenue": "440552000", "interestIncome": "None", "incomeBeforeTax": "-108562000", "interestExpense": "66895000", "operatingIncome": "93022000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4568000", "reportedCurrency": "USD", "netInterestIncome": "-66895000", "nonInterestIncome": "None", "operatingExpenses": "155694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2069000", "costofGoodsAndServicesSold": "440552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42829000", "sellingGeneralAndAdministrative": "144791000", "netIncomeFromContinuingOperations": "-103994000" }, "balance": { "goodwill": "251600000", "inventory": "75142000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "2074945000", "longTermDebt": "1491996000", "shortTermDebt": "93965000", "treasuryStock": "-556917000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "549700000", "reportedCurrency": "USD", "retainedEarnings": "-55553000", "totalLiabilities": "2429596000", "otherCurrentAssets": "81240000", "totalCurrentAssets": "586506000", "currentLongTermDebt": "13000000", "longTermInvestments": "54512000", "shortTermInvestments": "None", "currentNetReceivables": "121897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488463000", "currentAccountsPayable": "37424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534063000", "shortLongTermDebtTotal": "2032933000", "totalShareholderEquity": "-354651000", "capitalLeaseObligations": "527937000", "otherCurrentLiabilities": "-6112662000", "totalCurrentLiabilities": "348568000", "otherNonCurrentLiabilities": "510739000", "totalNonCurrentLiabilities": "2081028000", "cashAndShortTermInvestments": "383369000", "commonStockSharesOutstanding": "16230000", "intangibleAssetsExcludingGoodwill": "549700000", "cashAndCashEquivalentsAtCarryingValue": "383369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103994000", "profitLoss": "None", "dividendPayout": "23934000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "14448000", "operatingCashflow": "96503000", "capitalExpenditures": "10927000", "changeInReceivables": "-9750000", "changeInExchangeRate": "None", "cashflowFromFinancing": "168350000", "cashflowFromInvestment": "18725000", "stockBasedCompensation": "12508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "283578000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689268000, "cost_of_revenue": 440552000, "gross_profit": 248716000, "research_and_development": null, "selling_general_admin": 144791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41667000, "depreciation_amortisation": 42829000, "ebitda": 1162000, "interest_expense": 66895000, "interest_income": null, "other_non_operating": null, "pretax_income": -108562000, "tax_provision": -4568000, "effective_tax_rate": null, "net_income": -103994000, "net_income_continuing_ops": -103994000, "net_income_to_common": -103994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383369000, "short_term_investments": null, "net_receivables": 121897000, "inventory": 75142000, "other_current_assets": null, "total_current_assets": 586506000, "net_ppe": null, "goodwill": 251600000, "intangible_assets": 549700000, "goodwill_and_intangibles": 801300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1488463000, "total_assets": 2074945000, "short_term_debt": 93965000, "accounts_payable": 37424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348568000, "long_term_debt": 1491996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2081028000, "total_liabilities": 2429596000, "total_debt": 1585961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55553000, "total_equity": -354651000, "shares_outstanding": 16230000, "operating_cash_flow": 96503000, "stock_based_compensation": 12508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18725000, "dividends_paid": 23934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 168350000, "free_cash_flow": 107430000, "net_change_in_cash": 283578000 }, "raw_data": { "income": { "ebit": "-41667000", "ebitda": "1162000", "netIncome": "-103994000", "grossProfit": "248716000", "depreciation": "None", "totalRevenue": "689268000", "costOfRevenue": "440552000", "interestIncome": "None", "incomeBeforeTax": "-108562000", "interestExpense": "66895000", "operatingIncome": "93022000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4568000", "reportedCurrency": "USD", "netInterestIncome": "-66895000", "nonInterestIncome": "None", "operatingExpenses": "155694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2069000", "costofGoodsAndServicesSold": "440552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42829000", "sellingGeneralAndAdministrative": "144791000", "netIncomeFromContinuingOperations": "-103994000" }, "balance": { "goodwill": "251600000", "inventory": "75142000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "2074945000", "longTermDebt": "1491996000", "shortTermDebt": "93965000", "treasuryStock": "-556917000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "549700000", "reportedCurrency": "USD", "retainedEarnings": "-55553000", "totalLiabilities": "2429596000", "otherCurrentAssets": "81240000", "totalCurrentAssets": "586506000", "currentLongTermDebt": "13000000", "longTermInvestments": "54512000", "shortTermInvestments": "None", "currentNetReceivables": "121897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488463000", "currentAccountsPayable": "37424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534063000", "shortLongTermDebtTotal": "2032933000", "totalShareholderEquity": "-354651000", "capitalLeaseObligations": "527937000", "otherCurrentLiabilities": "-6112662000", "totalCurrentLiabilities": "348568000", "otherNonCurrentLiabilities": "510739000", "totalNonCurrentLiabilities": "2081028000", "cashAndShortTermInvestments": "383369000", "commonStockSharesOutstanding": "16230000", "intangibleAssetsExcludingGoodwill": "549700000", "cashAndCashEquivalentsAtCarryingValue": "383369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103994000", "profitLoss": "None", "dividendPayout": "23934000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "14448000", "operatingCashflow": "96503000", "capitalExpenditures": "10927000", "changeInReceivables": "-9750000", "changeInExchangeRate": "None", "cashflowFromFinancing": "168350000", "cashflowFromInvestment": "18725000", "stockBasedCompensation": "12508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "283578000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42829000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 910178000, "cost_of_revenue": 527364000, "gross_profit": 382814000, "ebit": 198866000, "ebitda": 241359000, "pretax_income": 138473000, "tax_provision": 34127000, "net_income": 104346000, "net_income_to_common": 104346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116043000, "total_current_assets": 346917000, "total_assets": 2049511000, "short_term_debt": 86484000, "long_term_debt": 1288248000, "total_debt": 1374732000, "total_liabilities": 2291285000, "total_equity": -241774000, "shares_outstanding": 17245000, "goodwill_and_intangibles": 918900000 }, "cash_flow": { "operating_cash_flow": 155180000, "capital_expenditure": 19424000, "free_cash_flow": 174604000, "dividends_paid": 46859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250140, "ticker_id": 1047, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198866000", "ebitda": "241359000", "netIncome": "104346000", "grossProfit": "382814000", "depreciation": "None", "totalRevenue": "910178000", "costOfRevenue": "527364000", "interestIncome": "None", "incomeBeforeTax": "138473000", "interestExpense": "60393000", "operatingIncome": "208297000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34127000", "reportedCurrency": "USD", "netInterestIncome": "-60393000", "nonInterestIncome": "None", "operatingExpenses": "174517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7944000", "costofGoodsAndServicesSold": "527364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42493000", "sellingGeneralAndAdministrative": "162815000", "netIncomeFromContinuingOperations": "104346000" }, "balance": { "goodwill": "343900000", "inventory": "90099000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "2049511000", "longTermDebt": "1288248000", "shortTermDebt": "86484000", "treasuryStock": "-549810000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "575000000", "reportedCurrency": "USD", "retainedEarnings": "61653000", "totalLiabilities": "2291285000", "otherCurrentAssets": "94005000", "totalCurrentAssets": "346917000", "currentLongTermDebt": "None", "longTermInvestments": "85999000", "shortTermInvestments": "None", "currentNetReceivables": "136869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1702509000", "currentAccountsPayable": "40925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216420000", "shortLongTermDebtTotal": "1848784000", "totalShareholderEquity": "-241774000", "capitalLeaseObligations": "560584000", "otherCurrentLiabilities": "-13228602000", "totalCurrentLiabilities": "357912000", "otherNonCurrentLiabilities": "546626000", "totalNonCurrentLiabilities": "1933373000", "cashAndShortTermInvestments": "116043000", "commonStockSharesOutstanding": "17245000", "intangibleAssetsExcludingGoodwill": "575000000", "cashAndCashEquivalentsAtCarryingValue": "116043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104346000", "profitLoss": "None", "dividendPayout": "46859000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-954000", "operatingCashflow": "155180000", "capitalExpenditures": "19424000", "changeInReceivables": "-1433000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182931000", "cashflowFromInvestment": "-153000", "stockBasedCompensation": "10808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27904000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 910178000, "cost_of_revenue": 527364000, "gross_profit": 382814000, "research_and_development": null, "selling_general_admin": 162815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198866000, "depreciation_amortisation": 42493000, "ebitda": 241359000, "interest_expense": 60393000, "interest_income": null, "other_non_operating": null, "pretax_income": 138473000, "tax_provision": 34127000, "effective_tax_rate": null, "net_income": 104346000, "net_income_continuing_ops": 104346000, "net_income_to_common": 104346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116043000, "short_term_investments": null, "net_receivables": 136869000, "inventory": 90099000, "other_current_assets": null, "total_current_assets": 346917000, "net_ppe": null, "goodwill": 343900000, "intangible_assets": 575000000, "goodwill_and_intangibles": 918900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1702509000, "total_assets": 2049511000, "short_term_debt": 86484000, "accounts_payable": 40925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357912000, "long_term_debt": 1288248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1933373000, "total_liabilities": 2291285000, "total_debt": 1374732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61653000, "total_equity": -241774000, "shares_outstanding": 17245000, "operating_cash_flow": 155180000, "stock_based_compensation": 10808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153000, "dividends_paid": 46859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182931000, "free_cash_flow": 174604000, "net_change_in_cash": -27904000 }, "raw_data": { "income": { "ebit": "198866000", "ebitda": "241359000", "netIncome": "104346000", "grossProfit": "382814000", "depreciation": "None", "totalRevenue": "910178000", "costOfRevenue": "527364000", "interestIncome": "None", "incomeBeforeTax": "138473000", "interestExpense": "60393000", "operatingIncome": "208297000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "34127000", "reportedCurrency": "USD", "netInterestIncome": "-60393000", "nonInterestIncome": "None", "operatingExpenses": "174517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7944000", "costofGoodsAndServicesSold": "527364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42493000", "sellingGeneralAndAdministrative": "162815000", "netIncomeFromContinuingOperations": "104346000" }, "balance": { "goodwill": "343900000", "inventory": "90099000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "2049511000", "longTermDebt": "1288248000", "shortTermDebt": "86484000", "treasuryStock": "-549810000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "575000000", "reportedCurrency": "USD", "retainedEarnings": "61653000", "totalLiabilities": "2291285000", "otherCurrentAssets": "94005000", "totalCurrentAssets": "346917000", "currentLongTermDebt": "None", "longTermInvestments": "85999000", "shortTermInvestments": "None", "currentNetReceivables": "136869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1702509000", "currentAccountsPayable": "40925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216420000", "shortLongTermDebtTotal": "1848784000", "totalShareholderEquity": "-241774000", "capitalLeaseObligations": "560584000", "otherCurrentLiabilities": "-13228602000", "totalCurrentLiabilities": "357912000", "otherNonCurrentLiabilities": "546626000", "totalNonCurrentLiabilities": "1933373000", "cashAndShortTermInvestments": "116043000", "commonStockSharesOutstanding": "17245000", "intangibleAssetsExcludingGoodwill": "575000000", "cashAndCashEquivalentsAtCarryingValue": "116043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104346000", "profitLoss": "None", "dividendPayout": "46859000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-954000", "operatingCashflow": "155180000", "capitalExpenditures": "19424000", "changeInReceivables": "-1433000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182931000", "cashflowFromInvestment": "-153000", "stockBasedCompensation": "10808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27904000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42493000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 780931000, "cost_of_revenue": 427844000, "gross_profit": 353087000, "ebit": 172294000, "ebitda": 204469000, "pretax_income": 110608000, "tax_provision": 30254000, "net_income": 80354000, "net_income_to_common": 80354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137164000, "total_current_assets": 382190000, "total_assets": 1774680000, "short_term_debt": 39031000, "long_term_debt": 1274087000, "total_debt": 1313118000, "total_liabilities": 1976953000, "total_equity": -202273000, "shares_outstanding": 17789000, "goodwill_and_intangibles": 931200000 }, "cash_flow": { "operating_cash_flow": 140346000, "capital_expenditure": 14279000, "free_cash_flow": 154625000, "dividends_paid": 51125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250145, "ticker_id": 1047, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172294000", "ebitda": "204469000", "netIncome": "80354000", "grossProfit": "353087000", "depreciation": "None", "totalRevenue": "780931000", "costOfRevenue": "427844000", "interestIncome": "None", "incomeBeforeTax": "110608000", "interestExpense": "61686000", "operatingIncome": "176299000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30254000", "reportedCurrency": "USD", "netInterestIncome": "-61686000", "nonInterestIncome": "None", "operatingExpenses": "353087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1898000", "costofGoodsAndServicesSold": "427844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32175000", "sellingGeneralAndAdministrative": "166683000", "netIncomeFromContinuingOperations": "80354000" }, "balance": { "goodwill": "345300000", "inventory": "104112000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1774680000", "longTermDebt": "1274087000", "shortTermDebt": "39031000", "treasuryStock": "-450603000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "585900000", "reportedCurrency": "USD", "retainedEarnings": "10414000", "totalLiabilities": "1976953000", "otherCurrentAssets": "107522000", "totalCurrentAssets": "382190000", "currentLongTermDebt": "25000000", "longTermInvestments": "103100000", "shortTermInvestments": "None", "currentNetReceivables": "137504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392523000", "currentAccountsPayable": "43468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "240264000", "shortLongTermDebtTotal": "1439362000", "totalShareholderEquity": "-202273000", "capitalLeaseObligations": "140275000", "otherCurrentLiabilities": "-17338889000", "totalCurrentLiabilities": "316186000", "otherNonCurrentLiabilities": "27319000", "totalNonCurrentLiabilities": "1660767000", "cashAndShortTermInvestments": "137164000", "commonStockSharesOutstanding": "17789000", "intangibleAssetsExcludingGoodwill": "585900000", "cashAndCashEquivalentsAtCarryingValue": "137164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80354000", "profitLoss": "None", "dividendPayout": "51125000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "17414000", "operatingCashflow": "140346000", "capitalExpenditures": "14279000", "changeInReceivables": "1661000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88312000", "cashflowFromInvestment": "-14801000", "stockBasedCompensation": "10546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780931000, "cost_of_revenue": 427844000, "gross_profit": 353087000, "research_and_development": 0, "selling_general_admin": 166683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172294000, "depreciation_amortisation": 32175000, "ebitda": 204469000, "interest_expense": 61686000, "interest_income": null, "other_non_operating": null, "pretax_income": 110608000, "tax_provision": 30254000, "effective_tax_rate": null, "net_income": 80354000, "net_income_continuing_ops": 80354000, "net_income_to_common": 80354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137164000, "short_term_investments": null, "net_receivables": 137504000, "inventory": 104112000, "other_current_assets": null, "total_current_assets": 382190000, "net_ppe": null, "goodwill": 345300000, "intangible_assets": 585900000, "goodwill_and_intangibles": 931200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1392523000, "total_assets": 1774680000, "short_term_debt": 39031000, "accounts_payable": 43468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 316186000, "long_term_debt": 1274087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1660767000, "total_liabilities": 1976953000, "total_debt": 1313118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10414000, "total_equity": -202273000, "shares_outstanding": 17789000, "operating_cash_flow": 140346000, "stock_based_compensation": 10546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14801000, "dividends_paid": 51125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88312000, "free_cash_flow": 154625000, "net_change_in_cash": 37233000 }, "raw_data": { "income": { "ebit": "172294000", "ebitda": "204469000", "netIncome": "80354000", "grossProfit": "353087000", "depreciation": "None", "totalRevenue": "780931000", "costOfRevenue": "427844000", "interestIncome": "None", "incomeBeforeTax": "110608000", "interestExpense": "61686000", "operatingIncome": "176299000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "30254000", "reportedCurrency": "USD", "netInterestIncome": "-61686000", "nonInterestIncome": "None", "operatingExpenses": "353087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1898000", "costofGoodsAndServicesSold": "427844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32175000", "sellingGeneralAndAdministrative": "166683000", "netIncomeFromContinuingOperations": "80354000" }, "balance": { "goodwill": "345300000", "inventory": "104112000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1774680000", "longTermDebt": "1274087000", "shortTermDebt": "39031000", "treasuryStock": "-450603000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "585900000", "reportedCurrency": "USD", "retainedEarnings": "10414000", "totalLiabilities": "1976953000", "otherCurrentAssets": "107522000", "totalCurrentAssets": "382190000", "currentLongTermDebt": "25000000", "longTermInvestments": "103100000", "shortTermInvestments": "None", "currentNetReceivables": "137504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392523000", "currentAccountsPayable": "43468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "240264000", "shortLongTermDebtTotal": "1439362000", "totalShareholderEquity": "-202273000", "capitalLeaseObligations": "140275000", "otherCurrentLiabilities": "-17338889000", "totalCurrentLiabilities": "316186000", "otherNonCurrentLiabilities": "27319000", "totalNonCurrentLiabilities": "1660767000", "cashAndShortTermInvestments": "137164000", "commonStockSharesOutstanding": "17789000", "intangibleAssetsExcludingGoodwill": "585900000", "cashAndCashEquivalentsAtCarryingValue": "137164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80354000", "profitLoss": "None", "dividendPayout": "51125000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "17414000", "operatingCashflow": "140346000", "capitalExpenditures": "14279000", "changeInReceivables": "1661000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88312000", "cashflowFromInvestment": "-14801000", "stockBasedCompensation": "10546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32175000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 225200000, "cost_of_revenue": 139400000, "gross_profit": 85800000, "ebit": 30500000, "ebitda": 42400000, "pretax_income": 10100000, "tax_provision": 2700000, "net_income": 7400000, "net_income_to_common": 7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150900000, "total_current_assets": 283700000, "total_assets": 1688700000, "short_term_debt": 74300000, "long_term_debt": 1188800000, "total_debt": 1263100000, "total_liabilities": 1978700000, "total_equity": -290000000, "shares_outstanding": 12600000, "goodwill_and_intangibles": 780200000 }, "cash_flow": { "operating_cash_flow": 7500000, "capital_expenditure": 12100000, "free_cash_flow": 19600000, "dividends_paid": 2500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250108, "ticker_id": 1047, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30500000", "ebitda": "42400000", "netIncome": "7400000", "grossProfit": "85800000", "depreciation": "None", "totalRevenue": "225200000", "costOfRevenue": "139400000", "interestIncome": "None", "incomeBeforeTax": "10100000", "interestExpense": "21800000", "operatingIncome": "30500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-21800000", "nonInterestIncome": "None", "operatingExpenses": "55300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11900000", "sellingGeneralAndAdministrative": "53100000", "netIncomeFromContinuingOperations": "7300000" }, "balance": { "goodwill": "249600000", "inventory": "None", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1688700000", "longTermDebt": "1188800000", "shortTermDebt": "74300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "530600000", "reportedCurrency": "USD", "retainedEarnings": "180000000", "totalLiabilities": "1978700000", "otherCurrentAssets": "43300000", "totalCurrentAssets": "283700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1405000000", "currentAccountsPayable": "74400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1617000000", "totalShareholderEquity": "-290000000", "capitalLeaseObligations": "428200000", "otherCurrentLiabilities": "166200000", "totalCurrentLiabilities": "320300000", "otherNonCurrentLiabilities": "33100000", "totalNonCurrentLiabilities": "1658400000", "cashAndShortTermInvestments": "150900000", "commonStockSharesOutstanding": "12600000", "intangibleAssetsExcludingGoodwill": "530600000", "cashAndCashEquivalentsAtCarryingValue": "150900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7200000", "profitLoss": "None", "dividendPayout": "2500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7500000", "capitalExpenditures": "12100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28600000", "cashflowFromInvestment": "-7700000", "stockBasedCompensation": "4099999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225200000, "cost_of_revenue": 139400000, "gross_profit": 85800000, "research_and_development": null, "selling_general_admin": 53100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30500000, "depreciation_amortisation": 11900000, "ebitda": 42400000, "interest_expense": 21800000, "interest_income": null, "other_non_operating": null, "pretax_income": 10100000, "tax_provision": 2700000, "effective_tax_rate": null, "net_income": 7400000, "net_income_continuing_ops": 7300000, "net_income_to_common": 7400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150900000, "short_term_investments": null, "net_receivables": 89500000, "inventory": null, "other_current_assets": null, "total_current_assets": 283700000, "net_ppe": null, "goodwill": 249600000, "intangible_assets": 530600000, "goodwill_and_intangibles": 780200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1405000000, "total_assets": 1688700000, "short_term_debt": 74300000, "accounts_payable": 74400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320300000, "long_term_debt": 1188800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1658400000, "total_liabilities": 1978700000, "total_debt": 1263100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180000000, "total_equity": -290000000, "shares_outstanding": 12600000, "operating_cash_flow": 7500000, "stock_based_compensation": 4099999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7700000, "dividends_paid": 2500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28600000, "free_cash_flow": 19600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30500000", "ebitda": "42400000", "netIncome": "7400000", "grossProfit": "85800000", "depreciation": "None", "totalRevenue": "225200000", "costOfRevenue": "139400000", "interestIncome": "None", "incomeBeforeTax": "10100000", "interestExpense": "21800000", "operatingIncome": "30500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-21800000", "nonInterestIncome": "None", "operatingExpenses": "55300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11900000", "sellingGeneralAndAdministrative": "53100000", "netIncomeFromContinuingOperations": "7300000" }, "balance": { "goodwill": "249600000", "inventory": "None", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1688700000", "longTermDebt": "1188800000", "shortTermDebt": "74300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "530600000", "reportedCurrency": "USD", "retainedEarnings": "180000000", "totalLiabilities": "1978700000", "otherCurrentAssets": "43300000", "totalCurrentAssets": "283700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1405000000", "currentAccountsPayable": "74400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1617000000", "totalShareholderEquity": "-290000000", "capitalLeaseObligations": "428200000", "otherCurrentLiabilities": "166200000", "totalCurrentLiabilities": "320300000", "otherNonCurrentLiabilities": "33100000", "totalNonCurrentLiabilities": "1658400000", "cashAndShortTermInvestments": "150900000", "commonStockSharesOutstanding": "12600000", "intangibleAssetsExcludingGoodwill": "530600000", "cashAndCashEquivalentsAtCarryingValue": "150900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7200000", "profitLoss": "None", "dividendPayout": "2500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7500000", "capitalExpenditures": "12100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28600000", "cashflowFromInvestment": "-7700000", "stockBasedCompensation": "4099999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11900000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 217570000, "cost_of_revenue": 131446000, "gross_profit": 86124000, "ebit": -14290000, "ebitda": -2768000, "pretax_income": -16590000, "tax_provision": -4353000, "net_income": -12237000, "net_income_to_common": -12237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128200000, "total_current_assets": 351800000, "total_assets": 1737700000, "short_term_debt": 74200000, "long_term_debt": 1188200000, "total_debt": 1262400000, "total_liabilities": 2011600000, "total_equity": -273800000, "shares_outstanding": 13300000, "goodwill_and_intangibles": 783700000 }, "cash_flow": { "operating_cash_flow": 5698000, "capital_expenditure": 14252000, "free_cash_flow": 19950000, "dividends_paid": 7391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250109, "ticker_id": 1047, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14290000", "ebitda": "-2768000", "netIncome": "-12237000", "grossProfit": "86124000", "depreciation": "None", "totalRevenue": "217570000", "costOfRevenue": "131446000", "interestIncome": "None", "incomeBeforeTax": "-16590000", "interestExpense": "2300000", "operatingIncome": "37129000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4353000", "reportedCurrency": "USD", "netInterestIncome": "-21683000", "nonInterestIncome": "None", "operatingExpenses": "48995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11522000", "sellingGeneralAndAdministrative": "51494000", "netIncomeFromContinuingOperations": "-12237000" }, "balance": { "goodwill": "249600000", "inventory": "None", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1737700000", "longTermDebt": "1188200000", "shortTermDebt": "74200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "534100000", "reportedCurrency": "USD", "retainedEarnings": "175100000", "totalLiabilities": "2011600000", "otherCurrentAssets": "104600000", "totalCurrentAssets": "351800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385900000", "currentAccountsPayable": "93200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489200000", "shortLongTermDebtTotal": "1599900000", "totalShareholderEquity": "-273800000", "capitalLeaseObligations": "411700000", "otherCurrentLiabilities": "9900000", "totalCurrentLiabilities": "365600000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "1646000000", "cashAndShortTermInvestments": "128200000", "commonStockSharesOutstanding": "13300000", "intangibleAssetsExcludingGoodwill": "534100000", "cashAndCashEquivalentsAtCarryingValue": "128200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12237000", "profitLoss": "None", "dividendPayout": "7391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5698000", "capitalExpenditures": "14252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39340000", "cashflowFromInvestment": "-15773000", "stockBasedCompensation": "3467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217570000, "cost_of_revenue": 131446000, "gross_profit": 86124000, "research_and_development": null, "selling_general_admin": 51494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14290000, "depreciation_amortisation": 11522000, "ebitda": -2768000, "interest_expense": 2300000, "interest_income": null, "other_non_operating": null, "pretax_income": -16590000, "tax_provision": -4353000, "effective_tax_rate": null, "net_income": -12237000, "net_income_continuing_ops": -12237000, "net_income_to_common": -12237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128200000, "short_term_investments": null, "net_receivables": 119000000, "inventory": null, "other_current_assets": null, "total_current_assets": 351800000, "net_ppe": null, "goodwill": 249600000, "intangible_assets": 534100000, "goodwill_and_intangibles": 783700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1385900000, "total_assets": 1737700000, "short_term_debt": 74200000, "accounts_payable": 93200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365600000, "long_term_debt": 1188200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1646000000, "total_liabilities": 2011600000, "total_debt": 1262400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175100000, "total_equity": -273800000, "shares_outstanding": 13300000, "operating_cash_flow": 5698000, "stock_based_compensation": 3467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15773000, "dividends_paid": 7391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39340000, "free_cash_flow": 19950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14290000", "ebitda": "-2768000", "netIncome": "-12237000", "grossProfit": "86124000", "depreciation": "None", "totalRevenue": "217570000", "costOfRevenue": "131446000", "interestIncome": "None", "incomeBeforeTax": "-16590000", "interestExpense": "2300000", "operatingIncome": "37129000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4353000", "reportedCurrency": "USD", "netInterestIncome": "-21683000", "nonInterestIncome": "None", "operatingExpenses": "48995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11522000", "sellingGeneralAndAdministrative": "51494000", "netIncomeFromContinuingOperations": "-12237000" }, "balance": { "goodwill": "249600000", "inventory": "None", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "1737700000", "longTermDebt": "1188200000", "shortTermDebt": "74200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "534100000", "reportedCurrency": "USD", "retainedEarnings": "175100000", "totalLiabilities": "2011600000", "otherCurrentAssets": "104600000", "totalCurrentAssets": "351800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385900000", "currentAccountsPayable": "93200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489200000", "shortLongTermDebtTotal": "1599900000", "totalShareholderEquity": "-273800000", "capitalLeaseObligations": "411700000", "otherCurrentLiabilities": "9900000", "totalCurrentLiabilities": "365600000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "1646000000", "cashAndShortTermInvestments": "128200000", "commonStockSharesOutstanding": "13300000", "intangibleAssetsExcludingGoodwill": "534100000", "cashAndCashEquivalentsAtCarryingValue": "128200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12237000", "profitLoss": "None", "dividendPayout": "7391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5698000", "capitalExpenditures": "14252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39340000", "cashflowFromInvestment": "-15773000", "stockBasedCompensation": "3467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11522000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 216166000, "cost_of_revenue": 134029000, "gross_profit": 82137000, "ebit": 30855000, "ebitda": 41413000, "pretax_income": 10064000, "tax_provision": 2738000, "net_income": 7326000, "net_income_to_common": 7326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167950000, "total_current_assets": 358514000, "total_assets": 1773858000, "short_term_debt": 69958000, "long_term_debt": 1187594000, "total_debt": 1257552000, "total_liabilities": 2005776000, "total_equity": -231918000, "shares_outstanding": 14410000, "goodwill_and_intangibles": 815798000 }, "cash_flow": { "operating_cash_flow": 30197000, "capital_expenditure": 13552000, "free_cash_flow": 43749000, "dividends_paid": 7845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250111, "ticker_id": 1047, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30855000", "ebitda": "41413000", "netIncome": "7326000", "grossProfit": "82137000", "depreciation": "None", "totalRevenue": "216166000", "costOfRevenue": "134029000", "interestIncome": "None", "incomeBeforeTax": "10064000", "interestExpense": "20791000", "operatingIncome": "31448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2738000", "reportedCurrency": "USD", "netInterestIncome": "-20791000", "nonInterestIncome": "None", "operatingExpenses": "50689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10558000", "sellingGeneralAndAdministrative": "50200000", "netIncomeFromContinuingOperations": "7326000" }, "balance": { "goodwill": "249557000", "inventory": "None", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "1773858000", "longTermDebt": "1187594000", "shortTermDebt": "69958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "566241000", "reportedCurrency": "USD", "retainedEarnings": "189846000", "totalLiabilities": "2005776000", "otherCurrentAssets": "100235000", "totalCurrentAssets": "358514000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1415344000", "currentAccountsPayable": "34293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486984000", "shortLongTermDebtTotal": "1627162000", "totalShareholderEquity": "-231918000", "capitalLeaseObligations": "439568000", "otherCurrentLiabilities": "92695000", "totalCurrentLiabilities": "340110000", "otherNonCurrentLiabilities": "15818000", "totalNonCurrentLiabilities": "1665666000", "cashAndShortTermInvestments": "167950000", "commonStockSharesOutstanding": "14410000", "intangibleAssetsExcludingGoodwill": "566241000", "cashAndCashEquivalentsAtCarryingValue": "167950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7326000", "profitLoss": "None", "dividendPayout": "7845000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30197000", "capitalExpenditures": "13552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31646000", "cashflowFromInvestment": "-10642000", "stockBasedCompensation": "3117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216166000, "cost_of_revenue": 134029000, "gross_profit": 82137000, "research_and_development": null, "selling_general_admin": 50200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30855000, "depreciation_amortisation": 10558000, "ebitda": 41413000, "interest_expense": 20791000, "interest_income": null, "other_non_operating": null, "pretax_income": 10064000, "tax_provision": 2738000, "effective_tax_rate": null, "net_income": 7326000, "net_income_continuing_ops": 7326000, "net_income_to_common": 7326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167950000, "short_term_investments": null, "net_receivables": 90329000, "inventory": null, "other_current_assets": null, "total_current_assets": 358514000, "net_ppe": null, "goodwill": 249557000, "intangible_assets": 566241000, "goodwill_and_intangibles": 815798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1415344000, "total_assets": 1773858000, "short_term_debt": 69958000, "accounts_payable": 34293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340110000, "long_term_debt": 1187594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1665666000, "total_liabilities": 2005776000, "total_debt": 1257552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189846000, "total_equity": -231918000, "shares_outstanding": 14410000, "operating_cash_flow": 30197000, "stock_based_compensation": 3117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10642000, "dividends_paid": 7845000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31646000, "free_cash_flow": 43749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30855000", "ebitda": "41413000", "netIncome": "7326000", "grossProfit": "82137000", "depreciation": "None", "totalRevenue": "216166000", "costOfRevenue": "134029000", "interestIncome": "None", "incomeBeforeTax": "10064000", "interestExpense": "20791000", "operatingIncome": "31448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2738000", "reportedCurrency": "USD", "netInterestIncome": "-20791000", "nonInterestIncome": "None", "operatingExpenses": "50689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10558000", "sellingGeneralAndAdministrative": "50200000", "netIncomeFromContinuingOperations": "7326000" }, "balance": { "goodwill": "249557000", "inventory": "None", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "1773858000", "longTermDebt": "1187594000", "shortTermDebt": "69958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "566241000", "reportedCurrency": "USD", "retainedEarnings": "189846000", "totalLiabilities": "2005776000", "otherCurrentAssets": "100235000", "totalCurrentAssets": "358514000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1415344000", "currentAccountsPayable": "34293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "486984000", "shortLongTermDebtTotal": "1627162000", "totalShareholderEquity": "-231918000", "capitalLeaseObligations": "439568000", "otherCurrentLiabilities": "92695000", "totalCurrentLiabilities": "340110000", "otherNonCurrentLiabilities": "15818000", "totalNonCurrentLiabilities": "1665666000", "cashAndShortTermInvestments": "167950000", "commonStockSharesOutstanding": "14410000", "intangibleAssetsExcludingGoodwill": "566241000", "cashAndCashEquivalentsAtCarryingValue": "167950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7326000", "profitLoss": "None", "dividendPayout": "7845000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30197000", "capitalExpenditures": "13552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31646000", "cashflowFromInvestment": "-10642000", "stockBasedCompensation": "3117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7845000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10558000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 230784000, "cost_of_revenue": 138555000, "gross_profit": 92229000, "ebit": 36730000, "ebitda": 47188000, "pretax_income": 18931000, "tax_provision": 5117000, "net_income": 13814000, "net_income_to_common": 13814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194201000, "total_current_assets": 370749000, "total_assets": 1789947000, "short_term_debt": 171203000, "long_term_debt": 1086992000, "total_debt": 1258195000, "total_liabilities": 2002492000, "total_equity": -212545000, "shares_outstanding": 14879000, "goodwill_and_intangibles": 818970000 }, "cash_flow": { "operating_cash_flow": 36972000, "capital_expenditure": 5938000, "free_cash_flow": 42910000, "dividends_paid": 7974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250112, "ticker_id": 1047, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36730000", "ebitda": "47188000", "netIncome": "13814000", "grossProfit": "92229000", "depreciation": "None", "totalRevenue": "230784000", "costOfRevenue": "138555000", "interestIncome": "None", "incomeBeforeTax": "18931000", "interestExpense": "17799000", "operatingIncome": "38766000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5117000", "reportedCurrency": "USD", "netInterestIncome": "-17799000", "nonInterestIncome": "None", "operatingExpenses": "53463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10458000", "sellingGeneralAndAdministrative": "50769000", "netIncomeFromContinuingOperations": "13814000" }, "balance": { "goodwill": "250260000", "inventory": "None", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "1789947000", "longTermDebt": "1086992000", "shortTermDebt": "171203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "568710000", "reportedCurrency": "USD", "retainedEarnings": "189849000", "totalLiabilities": "2002492000", "otherCurrentAssets": "85325000", "totalCurrentAssets": "370749000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1419198000", "currentAccountsPayable": "30517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495797000", "shortLongTermDebtTotal": "1640388000", "totalShareholderEquity": "-212545000", "capitalLeaseObligations": "453396000", "otherCurrentLiabilities": "81290000", "totalCurrentLiabilities": "431247000", "otherNonCurrentLiabilities": "17325000", "totalNonCurrentLiabilities": "1571245000", "cashAndShortTermInvestments": "194201000", "commonStockSharesOutstanding": "14879000", "intangibleAssetsExcludingGoodwill": "568710000", "cashAndCashEquivalentsAtCarryingValue": "194201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13814000", "profitLoss": "None", "dividendPayout": "7974000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36972000", "capitalExpenditures": "5938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20907000", "cashflowFromInvestment": "-3305000", "stockBasedCompensation": "3251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230784000, "cost_of_revenue": 138555000, "gross_profit": 92229000, "research_and_development": null, "selling_general_admin": 50769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36730000, "depreciation_amortisation": 10458000, "ebitda": 47188000, "interest_expense": 17799000, "interest_income": null, "other_non_operating": null, "pretax_income": 18931000, "tax_provision": 5117000, "effective_tax_rate": null, "net_income": 13814000, "net_income_continuing_ops": 13814000, "net_income_to_common": 13814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194201000, "short_term_investments": null, "net_receivables": 91223000, "inventory": null, "other_current_assets": null, "total_current_assets": 370749000, "net_ppe": null, "goodwill": 250260000, "intangible_assets": 568710000, "goodwill_and_intangibles": 818970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1419198000, "total_assets": 1789947000, "short_term_debt": 171203000, "accounts_payable": 30517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431247000, "long_term_debt": 1086992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1571245000, "total_liabilities": 2002492000, "total_debt": 1258195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189849000, "total_equity": -212545000, "shares_outstanding": 14879000, "operating_cash_flow": 36972000, "stock_based_compensation": 3251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3305000, "dividends_paid": 7974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20907000, "free_cash_flow": 42910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36730000", "ebitda": "47188000", "netIncome": "13814000", "grossProfit": "92229000", "depreciation": "None", "totalRevenue": "230784000", "costOfRevenue": "138555000", "interestIncome": "None", "incomeBeforeTax": "18931000", "interestExpense": "17799000", "operatingIncome": "38766000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5117000", "reportedCurrency": "USD", "netInterestIncome": "-17799000", "nonInterestIncome": "None", "operatingExpenses": "53463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10458000", "sellingGeneralAndAdministrative": "50769000", "netIncomeFromContinuingOperations": "13814000" }, "balance": { "goodwill": "250260000", "inventory": "None", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "1789947000", "longTermDebt": "1086992000", "shortTermDebt": "171203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "568710000", "reportedCurrency": "USD", "retainedEarnings": "189849000", "totalLiabilities": "2002492000", "otherCurrentAssets": "85325000", "totalCurrentAssets": "370749000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1419198000", "currentAccountsPayable": "30517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "495797000", "shortLongTermDebtTotal": "1640388000", "totalShareholderEquity": "-212545000", "capitalLeaseObligations": "453396000", "otherCurrentLiabilities": "81290000", "totalCurrentLiabilities": "431247000", "otherNonCurrentLiabilities": "17325000", "totalNonCurrentLiabilities": "1571245000", "cashAndShortTermInvestments": "194201000", "commonStockSharesOutstanding": "14879000", "intangibleAssetsExcludingGoodwill": "568710000", "cashAndCashEquivalentsAtCarryingValue": "194201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13814000", "profitLoss": "None", "dividendPayout": "7974000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36972000", "capitalExpenditures": "5938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20907000", "cashflowFromInvestment": "-3305000", "stockBasedCompensation": "3251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10458000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 214780000, "cost_of_revenue": 124470000, "gross_profit": 90310000, "ebit": 30522000, "ebitda": 40884000, "pretax_income": 12795000, "tax_provision": 4598000, "net_income": 8197000, "net_income_to_common": 8197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186505000, "total_current_assets": 360121000, "total_assets": 1766340000, "short_term_debt": 171361000, "long_term_debt": 1087084000, "total_debt": 1258445000, "total_liabilities": 1982086000, "total_equity": -215746000, "shares_outstanding": 14907000, "goodwill_and_intangibles": 818884000 }, "cash_flow": { "operating_cash_flow": 16133000, "capital_expenditure": 3325000, "free_cash_flow": 19458000, "dividends_paid": 7790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250113, "ticker_id": 1047, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30522000", "ebitda": "40884000", "netIncome": "8197000", "grossProfit": "90310000", "depreciation": "None", "totalRevenue": "214780000", "costOfRevenue": "124470000", "interestIncome": "None", "incomeBeforeTax": "12795000", "interestExpense": "17727000", "operatingIncome": "36257000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4598000", "reportedCurrency": "USD", "netInterestIncome": "-17727000", "nonInterestIncome": "None", "operatingExpenses": "54053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10362000", "sellingGeneralAndAdministrative": "51337000", "netIncomeFromContinuingOperations": "8197000" }, "balance": { "goodwill": "248622000", "inventory": "None", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "1766340000", "longTermDebt": "1087084000", "shortTermDebt": "171361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "570262000", "reportedCurrency": "USD", "retainedEarnings": "183857000", "totalLiabilities": "1982086000", "otherCurrentAssets": "82465000", "totalCurrentAssets": "360121000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406219000", "currentAccountsPayable": "35838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488158000", "shortLongTermDebtTotal": "1636841000", "totalShareholderEquity": "-215746000", "capitalLeaseObligations": "449757000", "otherCurrentLiabilities": "207480000", "totalCurrentLiabilities": "414679000", "otherNonCurrentLiabilities": "16451000", "totalNonCurrentLiabilities": "1567407000", "cashAndShortTermInvestments": "186505000", "commonStockSharesOutstanding": "14907000", "intangibleAssetsExcludingGoodwill": "570262000", "cashAndCashEquivalentsAtCarryingValue": "186505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8197000", "profitLoss": "None", "dividendPayout": "7790000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16133000", "capitalExpenditures": "3325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12407000", "cashflowFromInvestment": "-1880000", "stockBasedCompensation": "3365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214780000, "cost_of_revenue": 124470000, "gross_profit": 90310000, "research_and_development": null, "selling_general_admin": 51337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30522000, "depreciation_amortisation": 10362000, "ebitda": 40884000, "interest_expense": 17727000, "interest_income": null, "other_non_operating": null, "pretax_income": 12795000, "tax_provision": 4598000, "effective_tax_rate": null, "net_income": 8197000, "net_income_continuing_ops": 8197000, "net_income_to_common": 8197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186505000, "short_term_investments": null, "net_receivables": 91151000, "inventory": null, "other_current_assets": null, "total_current_assets": 360121000, "net_ppe": null, "goodwill": 248622000, "intangible_assets": 570262000, "goodwill_and_intangibles": 818884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1406219000, "total_assets": 1766340000, "short_term_debt": 171361000, "accounts_payable": 35838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414679000, "long_term_debt": 1087084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1567407000, "total_liabilities": 1982086000, "total_debt": 1258445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183857000, "total_equity": -215746000, "shares_outstanding": 14907000, "operating_cash_flow": 16133000, "stock_based_compensation": 3365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3325000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1880000, "dividends_paid": 7790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12407000, "free_cash_flow": 19458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30522000", "ebitda": "40884000", "netIncome": "8197000", "grossProfit": "90310000", "depreciation": "None", "totalRevenue": "214780000", "costOfRevenue": "124470000", "interestIncome": "None", "incomeBeforeTax": "12795000", "interestExpense": "17727000", "operatingIncome": "36257000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4598000", "reportedCurrency": "USD", "netInterestIncome": "-17727000", "nonInterestIncome": "None", "operatingExpenses": "54053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10362000", "sellingGeneralAndAdministrative": "51337000", "netIncomeFromContinuingOperations": "8197000" }, "balance": { "goodwill": "248622000", "inventory": "None", "commonStock": "247000", "currentDebt": "None", "investments": "None", "totalAssets": "1766340000", "longTermDebt": "1087084000", "shortTermDebt": "171361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "570262000", "reportedCurrency": "USD", "retainedEarnings": "183857000", "totalLiabilities": "1982086000", "otherCurrentAssets": "82465000", "totalCurrentAssets": "360121000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406219000", "currentAccountsPayable": "35838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "488158000", "shortLongTermDebtTotal": "1636841000", "totalShareholderEquity": "-215746000", "capitalLeaseObligations": "449757000", "otherCurrentLiabilities": "207480000", "totalCurrentLiabilities": "414679000", "otherNonCurrentLiabilities": "16451000", "totalNonCurrentLiabilities": "1567407000", "cashAndShortTermInvestments": "186505000", "commonStockSharesOutstanding": "14907000", "intangibleAssetsExcludingGoodwill": "570262000", "cashAndCashEquivalentsAtCarryingValue": "186505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8197000", "profitLoss": "None", "dividendPayout": "7790000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16133000", "capitalExpenditures": "3325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12407000", "cashflowFromInvestment": "-1880000", "stockBasedCompensation": "3365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10362000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 204770000, "cost_of_revenue": 119475000, "gross_profit": 85295000, "ebit": 25660000, "ebitda": 35764000, "pretax_income": 7809000, "tax_provision": 2635000, "net_income": 5174000, "net_income_to_common": 5174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186700000, "total_current_assets": 386000000, "total_assets": 1790600000, "short_term_debt": 171700000, "long_term_debt": 1086551000, "total_debt": 1258251000, "total_liabilities": 2006600000, "total_equity": -216019000, "shares_outstanding": 14904000, "goodwill_and_intangibles": 824300000 }, "cash_flow": { "operating_cash_flow": 30466000, "capital_expenditure": 3764000, "free_cash_flow": 34230000, "dividends_paid": 7789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250114, "ticker_id": 1047, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25660000", "ebitda": "35764000", "netIncome": "5174000", "grossProfit": "85295000", "depreciation": "None", "totalRevenue": "204770000", "costOfRevenue": "119475000", "interestIncome": "None", "incomeBeforeTax": "7809000", "interestExpense": "17851000", "operatingIncome": "30365000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2635000", "reportedCurrency": "USD", "netInterestIncome": "-17851000", "nonInterestIncome": "None", "operatingExpenses": "54930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10104000", "sellingGeneralAndAdministrative": "52267000", "netIncomeFromContinuingOperations": "5174000" }, "balance": { "goodwill": "248600000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1790600000", "longTermDebt": "1086551000", "shortTermDebt": "171700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "575700000", "reportedCurrency": "USD", "retainedEarnings": "183600000", "totalLiabilities": "2006600000", "otherCurrentAssets": "84100000", "totalCurrentAssets": "386000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1404600000", "currentAccountsPayable": "75800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "479602000", "shortLongTermDebtTotal": "1603100000", "totalShareholderEquity": "-216019000", "capitalLeaseObligations": "439736000", "otherCurrentLiabilities": "12754000", "totalCurrentLiabilities": "445300000", "otherNonCurrentLiabilities": "15462000", "totalNonCurrentLiabilities": "1561300000", "cashAndShortTermInvestments": "186700000", "commonStockSharesOutstanding": "14904000", "intangibleAssetsExcludingGoodwill": "575700000", "cashAndCashEquivalentsAtCarryingValue": "186700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5174000", "profitLoss": "None", "dividendPayout": "7789000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30466000", "capitalExpenditures": "3764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9188000", "cashflowFromInvestment": "-7790000", "stockBasedCompensation": "3406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204770000, "cost_of_revenue": 119475000, "gross_profit": 85295000, "research_and_development": null, "selling_general_admin": 52267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25660000, "depreciation_amortisation": 10104000, "ebitda": 35764000, "interest_expense": 17851000, "interest_income": null, "other_non_operating": null, "pretax_income": 7809000, "tax_provision": 2635000, "effective_tax_rate": null, "net_income": 5174000, "net_income_continuing_ops": 5174000, "net_income_to_common": 5174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186700000, "short_term_investments": null, "net_receivables": 115200000, "inventory": null, "other_current_assets": null, "total_current_assets": 386000000, "net_ppe": null, "goodwill": 248600000, "intangible_assets": 575700000, "goodwill_and_intangibles": 824300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1404600000, "total_assets": 1790600000, "short_term_debt": 171700000, "accounts_payable": 75800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445300000, "long_term_debt": 1086551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1561300000, "total_liabilities": 2006600000, "total_debt": 1258251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183600000, "total_equity": -216019000, "shares_outstanding": 14904000, "operating_cash_flow": 30466000, "stock_based_compensation": 3406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7790000, "dividends_paid": 7789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9188000, "free_cash_flow": 34230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25660000", "ebitda": "35764000", "netIncome": "5174000", "grossProfit": "85295000", "depreciation": "None", "totalRevenue": "204770000", "costOfRevenue": "119475000", "interestIncome": "None", "incomeBeforeTax": "7809000", "interestExpense": "17851000", "operatingIncome": "30365000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2635000", "reportedCurrency": "USD", "netInterestIncome": "-17851000", "nonInterestIncome": "None", "operatingExpenses": "54930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10104000", "sellingGeneralAndAdministrative": "52267000", "netIncomeFromContinuingOperations": "5174000" }, "balance": { "goodwill": "248600000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1790600000", "longTermDebt": "1086551000", "shortTermDebt": "171700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "575700000", "reportedCurrency": "USD", "retainedEarnings": "183600000", "totalLiabilities": "2006600000", "otherCurrentAssets": "84100000", "totalCurrentAssets": "386000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1404600000", "currentAccountsPayable": "75800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "479602000", "shortLongTermDebtTotal": "1603100000", "totalShareholderEquity": "-216019000", "capitalLeaseObligations": "439736000", "otherCurrentLiabilities": "12754000", "totalCurrentLiabilities": "445300000", "otherNonCurrentLiabilities": "15462000", "totalNonCurrentLiabilities": "1561300000", "cashAndShortTermInvestments": "186700000", "commonStockSharesOutstanding": "14904000", "intangibleAssetsExcludingGoodwill": "575700000", "cashAndCashEquivalentsAtCarryingValue": "186700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5174000", "profitLoss": "None", "dividendPayout": "7789000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30466000", "capitalExpenditures": "3764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9188000", "cashflowFromInvestment": "-7790000", "stockBasedCompensation": "3406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10104000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 195034000, "cost_of_revenue": 101715000, "gross_profit": 93319000, "ebit": 44833000, "ebitda": 54487000, "pretax_income": 26464000, "tax_provision": 7403000, "net_income": 19061000, "net_income_to_common": 19061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169636000, "total_current_assets": 331431000, "total_assets": 1699539000, "short_term_debt": 167894000, "long_term_debt": 1086026000, "total_debt": 1253920000, "total_liabilities": 1916209000, "total_equity": -216670000, "shares_outstanding": 14897000, "goodwill_and_intangibles": 832371000 }, "cash_flow": { "operating_cash_flow": 25515000, "capital_expenditure": 3526000, "free_cash_flow": 29041000, "dividends_paid": 7806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250116, "ticker_id": 1047, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44833000", "ebitda": "54487000", "netIncome": "19061000", "grossProfit": "93319000", "depreciation": "None", "totalRevenue": "195034000", "costOfRevenue": "101715000", "interestIncome": "None", "incomeBeforeTax": "26464000", "interestExpense": "18369000", "operatingIncome": "45205000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7403000", "reportedCurrency": "USD", "netInterestIncome": "-18369000", "nonInterestIncome": "None", "operatingExpenses": "48114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9654000", "sellingGeneralAndAdministrative": "45390000", "netIncomeFromContinuingOperations": "19061000" }, "balance": { "goodwill": "254062000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1699539000", "longTermDebt": "1086026000", "shortTermDebt": "167894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "578309000", "reportedCurrency": "USD", "retainedEarnings": "186237000", "totalLiabilities": "1916209000", "otherCurrentAssets": "78381000", "totalCurrentAssets": "331431000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1368108000", "currentAccountsPayable": "35455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437134000", "shortLongTermDebtTotal": "1585863000", "totalShareholderEquity": "-216670000", "capitalLeaseObligations": "399837000", "otherCurrentLiabilities": "45675000", "totalCurrentLiabilities": "386850000", "otherNonCurrentLiabilities": "16216000", "totalNonCurrentLiabilities": "1529359000", "cashAndShortTermInvestments": "169636000", "commonStockSharesOutstanding": "14897000", "intangibleAssetsExcludingGoodwill": "578309000", "cashAndCashEquivalentsAtCarryingValue": "169636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19061000", "profitLoss": "None", "dividendPayout": "7806000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25515000", "capitalExpenditures": "3526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9207000", "cashflowFromInvestment": "411000", "stockBasedCompensation": "3815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195034000, "cost_of_revenue": 101715000, "gross_profit": 93319000, "research_and_development": null, "selling_general_admin": 45390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44833000, "depreciation_amortisation": 9654000, "ebitda": 54487000, "interest_expense": 18369000, "interest_income": null, "other_non_operating": null, "pretax_income": 26464000, "tax_provision": 7403000, "effective_tax_rate": null, "net_income": 19061000, "net_income_continuing_ops": 19061000, "net_income_to_common": 19061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169636000, "short_term_investments": null, "net_receivables": 83414000, "inventory": null, "other_current_assets": null, "total_current_assets": 331431000, "net_ppe": null, "goodwill": 254062000, "intangible_assets": 578309000, "goodwill_and_intangibles": 832371000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1368108000, "total_assets": 1699539000, "short_term_debt": 167894000, "accounts_payable": 35455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386850000, "long_term_debt": 1086026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1529359000, "total_liabilities": 1916209000, "total_debt": 1253920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 186237000, "total_equity": -216670000, "shares_outstanding": 14897000, "operating_cash_flow": 25515000, "stock_based_compensation": 3815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 411000, "dividends_paid": 7806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9207000, "free_cash_flow": 29041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44833000", "ebitda": "54487000", "netIncome": "19061000", "grossProfit": "93319000", "depreciation": "None", "totalRevenue": "195034000", "costOfRevenue": "101715000", "interestIncome": "None", "incomeBeforeTax": "26464000", "interestExpense": "18369000", "operatingIncome": "45205000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7403000", "reportedCurrency": "USD", "netInterestIncome": "-18369000", "nonInterestIncome": "None", "operatingExpenses": "48114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9654000", "sellingGeneralAndAdministrative": "45390000", "netIncomeFromContinuingOperations": "19061000" }, "balance": { "goodwill": "254062000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1699539000", "longTermDebt": "1086026000", "shortTermDebt": "167894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "578309000", "reportedCurrency": "USD", "retainedEarnings": "186237000", "totalLiabilities": "1916209000", "otherCurrentAssets": "78381000", "totalCurrentAssets": "331431000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1368108000", "currentAccountsPayable": "35455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437134000", "shortLongTermDebtTotal": "1585863000", "totalShareholderEquity": "-216670000", "capitalLeaseObligations": "399837000", "otherCurrentLiabilities": "45675000", "totalCurrentLiabilities": "386850000", "otherNonCurrentLiabilities": "16216000", "totalNonCurrentLiabilities": "1529359000", "cashAndShortTermInvestments": "169636000", "commonStockSharesOutstanding": "14897000", "intangibleAssetsExcludingGoodwill": "578309000", "cashAndCashEquivalentsAtCarryingValue": "169636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19061000", "profitLoss": "None", "dividendPayout": "7806000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25515000", "capitalExpenditures": "3526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9207000", "cashflowFromInvestment": "411000", "stockBasedCompensation": "3815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9654000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 206267000, "cost_of_revenue": 106996000, "gross_profit": 99271000, "ebit": 49074000, "ebitda": 58728000, "pretax_income": 31224000, "tax_provision": 8042000, "net_income": 23182000, "net_income_to_common": 23182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153534000, "total_current_assets": 319602000, "total_assets": 1693502000, "short_term_debt": 168846000, "long_term_debt": 1085510000, "total_debt": 1254356000, "total_liabilities": 1925204000, "total_equity": -231702000, "shares_outstanding": 14943000, "goodwill_and_intangibles": 834855000 }, "cash_flow": { "operating_cash_flow": 21626000, "capital_expenditure": 3444000, "free_cash_flow": 25070000, "dividends_paid": 7880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250117, "ticker_id": 1047, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49074000", "ebitda": "58728000", "netIncome": "23182000", "grossProfit": "99271000", "depreciation": "None", "totalRevenue": "206267000", "costOfRevenue": "106996000", "interestIncome": "None", "incomeBeforeTax": "31224000", "interestExpense": "17850000", "operatingIncome": "49690000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8042000", "reportedCurrency": "USD", "netInterestIncome": "-17850000", "nonInterestIncome": "None", "operatingExpenses": "49581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9654000", "sellingGeneralAndAdministrative": "46858000", "netIncomeFromContinuingOperations": "23182000" }, "balance": { "goodwill": "254062000", "inventory": "1", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1693502000", "longTermDebt": "1085510000", "shortTermDebt": "168846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "580793000", "reportedCurrency": "USD", "retainedEarnings": "174972000", "totalLiabilities": "1925204000", "otherCurrentAssets": "82884000", "totalCurrentAssets": "319602000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373900000", "currentAccountsPayable": "31512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587850000", "totalShareholderEquity": "-231702000", "capitalLeaseObligations": "402340000", "otherCurrentLiabilities": "48840000", "totalCurrentLiabilities": "394171000", "otherNonCurrentLiabilities": "15930000", "totalNonCurrentLiabilities": "1531033000", "cashAndShortTermInvestments": "153534000", "commonStockSharesOutstanding": "14943000", "intangibleAssetsExcludingGoodwill": "580793000", "cashAndCashEquivalentsAtCarryingValue": "153534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23182000", "profitLoss": "None", "dividendPayout": "7880000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21626000", "capitalExpenditures": "3444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15462000", "cashflowFromInvestment": "102000", "stockBasedCompensation": "3834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206267000, "cost_of_revenue": 106996000, "gross_profit": 99271000, "research_and_development": null, "selling_general_admin": 46858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49074000, "depreciation_amortisation": 9654000, "ebitda": 58728000, "interest_expense": 17850000, "interest_income": null, "other_non_operating": null, "pretax_income": 31224000, "tax_provision": 8042000, "effective_tax_rate": null, "net_income": 23182000, "net_income_continuing_ops": 23182000, "net_income_to_common": 23182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153534000, "short_term_investments": null, "net_receivables": 83184000, "inventory": 1, "other_current_assets": null, "total_current_assets": 319602000, "net_ppe": null, "goodwill": 254062000, "intangible_assets": 580793000, "goodwill_and_intangibles": 834855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1373900000, "total_assets": 1693502000, "short_term_debt": 168846000, "accounts_payable": 31512000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394171000, "long_term_debt": 1085510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1531033000, "total_liabilities": 1925204000, "total_debt": 1254356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 174972000, "total_equity": -231702000, "shares_outstanding": 14943000, "operating_cash_flow": 21626000, "stock_based_compensation": 3834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102000, "dividends_paid": 7880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15462000, "free_cash_flow": 25070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49074000", "ebitda": "58728000", "netIncome": "23182000", "grossProfit": "99271000", "depreciation": "None", "totalRevenue": "206267000", "costOfRevenue": "106996000", "interestIncome": "None", "incomeBeforeTax": "31224000", "interestExpense": "17850000", "operatingIncome": "49690000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8042000", "reportedCurrency": "USD", "netInterestIncome": "-17850000", "nonInterestIncome": "None", "operatingExpenses": "49581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9654000", "sellingGeneralAndAdministrative": "46858000", "netIncomeFromContinuingOperations": "23182000" }, "balance": { "goodwill": "254062000", "inventory": "1", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1693502000", "longTermDebt": "1085510000", "shortTermDebt": "168846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "580793000", "reportedCurrency": "USD", "retainedEarnings": "174972000", "totalLiabilities": "1925204000", "otherCurrentAssets": "82884000", "totalCurrentAssets": "319602000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1373900000", "currentAccountsPayable": "31512000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587850000", "totalShareholderEquity": "-231702000", "capitalLeaseObligations": "402340000", "otherCurrentLiabilities": "48840000", "totalCurrentLiabilities": "394171000", "otherNonCurrentLiabilities": "15930000", "totalNonCurrentLiabilities": "1531033000", "cashAndShortTermInvestments": "153534000", "commonStockSharesOutstanding": "14943000", "intangibleAssetsExcludingGoodwill": "580793000", "cashAndCashEquivalentsAtCarryingValue": "153534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23182000", "profitLoss": "None", "dividendPayout": "7880000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21626000", "capitalExpenditures": "3444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15462000", "cashflowFromInvestment": "102000", "stockBasedCompensation": "3834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9654000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 206235000, "cost_of_revenue": 108811000, "gross_profit": 97424000, "ebit": 42118000, "ebitda": 51859000, "pretax_income": 24046000, "tax_provision": 6573000, "net_income": 17473000, "net_income_to_common": 17473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144994000, "total_current_assets": 317199000, "total_assets": 1695209000, "short_term_debt": 169996000, "long_term_debt": 1085002000, "total_debt": 1254998000, "total_liabilities": 1940014000, "total_equity": -244805000, "shares_outstanding": 14980000, "goodwill_and_intangibles": 837435000 }, "cash_flow": { "operating_cash_flow": 30553000, "capital_expenditure": 3335000, "free_cash_flow": 33888000, "dividends_paid": 7827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250118, "ticker_id": 1047, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42118000", "ebitda": "51859000", "netIncome": "17473000", "grossProfit": "97424000", "depreciation": "None", "totalRevenue": "206235000", "costOfRevenue": "108811000", "interestIncome": "None", "incomeBeforeTax": "24046000", "interestExpense": "18072000", "operatingIncome": "42515000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6573000", "reportedCurrency": "USD", "netInterestIncome": "-18072000", "nonInterestIncome": "None", "operatingExpenses": "54909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9741000", "sellingGeneralAndAdministrative": "52187000", "netIncomeFromContinuingOperations": "17473000" }, "balance": { "goodwill": "254062000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1695209000", "longTermDebt": "1085002000", "shortTermDebt": "169996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "583373000", "reportedCurrency": "USD", "retainedEarnings": "159597000", "totalLiabilities": "1940014000", "otherCurrentAssets": "81511000", "totalCurrentAssets": "317199000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1378010000", "currentAccountsPayable": "42975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587057000", "totalShareholderEquity": "-244805000", "capitalLeaseObligations": "402055000", "otherCurrentLiabilities": "50285000", "totalCurrentLiabilities": "409970000", "otherNonCurrentLiabilities": "16887000", "totalNonCurrentLiabilities": "1530044000", "cashAndShortTermInvestments": "144994000", "commonStockSharesOutstanding": "14980000", "intangibleAssetsExcludingGoodwill": "583373000", "cashAndCashEquivalentsAtCarryingValue": "144994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17473000", "profitLoss": "None", "dividendPayout": "7827000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30553000", "capitalExpenditures": "3335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17846000", "cashflowFromInvestment": "-1174000", "stockBasedCompensation": "4923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206235000, "cost_of_revenue": 108811000, "gross_profit": 97424000, "research_and_development": null, "selling_general_admin": 52187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42118000, "depreciation_amortisation": 9741000, "ebitda": 51859000, "interest_expense": 18072000, "interest_income": null, "other_non_operating": null, "pretax_income": 24046000, "tax_provision": 6573000, "effective_tax_rate": null, "net_income": 17473000, "net_income_continuing_ops": 17473000, "net_income_to_common": 17473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144994000, "short_term_investments": null, "net_receivables": 90694000, "inventory": null, "other_current_assets": null, "total_current_assets": 317199000, "net_ppe": null, "goodwill": 254062000, "intangible_assets": 583373000, "goodwill_and_intangibles": 837435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1378010000, "total_assets": 1695209000, "short_term_debt": 169996000, "accounts_payable": 42975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409970000, "long_term_debt": 1085002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1530044000, "total_liabilities": 1940014000, "total_debt": 1254998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 159597000, "total_equity": -244805000, "shares_outstanding": 14980000, "operating_cash_flow": 30553000, "stock_based_compensation": 4923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1174000, "dividends_paid": 7827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17846000, "free_cash_flow": 33888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42118000", "ebitda": "51859000", "netIncome": "17473000", "grossProfit": "97424000", "depreciation": "None", "totalRevenue": "206235000", "costOfRevenue": "108811000", "interestIncome": "None", "incomeBeforeTax": "24046000", "interestExpense": "18072000", "operatingIncome": "42515000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6573000", "reportedCurrency": "USD", "netInterestIncome": "-18072000", "nonInterestIncome": "None", "operatingExpenses": "54909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9741000", "sellingGeneralAndAdministrative": "52187000", "netIncomeFromContinuingOperations": "17473000" }, "balance": { "goodwill": "254062000", "inventory": "None", "commonStock": "248000", "currentDebt": "None", "investments": "None", "totalAssets": "1695209000", "longTermDebt": "1085002000", "shortTermDebt": "169996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "583373000", "reportedCurrency": "USD", "retainedEarnings": "159597000", "totalLiabilities": "1940014000", "otherCurrentAssets": "81511000", "totalCurrentAssets": "317199000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1378010000", "currentAccountsPayable": "42975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587057000", "totalShareholderEquity": "-244805000", "capitalLeaseObligations": "402055000", "otherCurrentLiabilities": "50285000", "totalCurrentLiabilities": "409970000", "otherNonCurrentLiabilities": "16887000", "totalNonCurrentLiabilities": "1530044000", "cashAndShortTermInvestments": "144994000", "commonStockSharesOutstanding": "14980000", "intangibleAssetsExcludingGoodwill": "583373000", "cashAndCashEquivalentsAtCarryingValue": "144994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17473000", "profitLoss": "None", "dividendPayout": "7827000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30553000", "capitalExpenditures": "3335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17846000", "cashflowFromInvestment": "-1174000", "stockBasedCompensation": "4923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9741000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 206302000, "cost_of_revenue": 107874000, "gross_profit": 98428000, "ebit": 44648000, "ebitda": 54057000, "pretax_income": 26150000, "tax_provision": -6889000, "net_income": 33039000, "net_income_to_common": 33039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146034000, "total_current_assets": 357778000, "total_assets": 1740287000, "short_term_debt": 170741000, "long_term_debt": 1084500000, "total_debt": 1255241000, "total_liabilities": 1991261000, "total_equity": -250974000, "shares_outstanding": 15106000, "goodwill_and_intangibles": 840100000 }, "cash_flow": { "operating_cash_flow": 51834000, "capital_expenditure": 5204000, "free_cash_flow": 57038000, "dividends_paid": 25000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250119, "ticker_id": 1047, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44648000", "ebitda": "54057000", "netIncome": "33039000", "grossProfit": "98428000", "depreciation": "None", "totalRevenue": "206302000", "costOfRevenue": "107874000", "interestIncome": "None", "incomeBeforeTax": "26150000", "interestExpense": "18498000", "operatingIncome": "45195000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6889000", "reportedCurrency": "USD", "netInterestIncome": "-18498000", "nonInterestIncome": "None", "operatingExpenses": "53233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9409000", "sellingGeneralAndAdministrative": "50512000", "netIncomeFromContinuingOperations": "33039000" }, "balance": { "goodwill": "254100000", "inventory": "None", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1740287000", "longTermDebt": "1084500000", "shortTermDebt": "170741000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "586000000", "reportedCurrency": "USD", "retainedEarnings": "150008000", "totalLiabilities": "1991261000", "otherCurrentAssets": "83807000", "totalCurrentAssets": "357778000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1382523000", "currentAccountsPayable": "36193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1585713000", "totalShareholderEquity": "-250974000", "capitalLeaseObligations": "401211000", "otherCurrentLiabilities": "74433000", "totalCurrentLiabilities": "460452000", "otherNonCurrentLiabilities": "16352000", "totalNonCurrentLiabilities": "1530809000", "cashAndShortTermInvestments": "146034000", "commonStockSharesOutstanding": "15106000", "intangibleAssetsExcludingGoodwill": "586000000", "cashAndCashEquivalentsAtCarryingValue": "146034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33039000", "profitLoss": "None", "dividendPayout": "25000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "218000", "operatingCashflow": "51834000", "capitalExpenditures": "5204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7406000", "cashflowFromInvestment": "-3465000", "stockBasedCompensation": "3823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206302000, "cost_of_revenue": 107874000, "gross_profit": 98428000, "research_and_development": null, "selling_general_admin": 50512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44648000, "depreciation_amortisation": 9409000, "ebitda": 54057000, "interest_expense": 18498000, "interest_income": null, "other_non_operating": null, "pretax_income": 26150000, "tax_provision": -6889000, "effective_tax_rate": null, "net_income": 33039000, "net_income_continuing_ops": 33039000, "net_income_to_common": 33039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146034000, "short_term_investments": null, "net_receivables": 127937000, "inventory": null, "other_current_assets": null, "total_current_assets": 357778000, "net_ppe": null, "goodwill": 254100000, "intangible_assets": 586000000, "goodwill_and_intangibles": 840100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1382523000, "total_assets": 1740287000, "short_term_debt": 170741000, "accounts_payable": 36193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460452000, "long_term_debt": 1084500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1530809000, "total_liabilities": 1991261000, "total_debt": 1255241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150008000, "total_equity": -250974000, "shares_outstanding": 15106000, "operating_cash_flow": 51834000, "stock_based_compensation": 3823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3465000, "dividends_paid": 25000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7406000, "free_cash_flow": 57038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44648000", "ebitda": "54057000", "netIncome": "33039000", "grossProfit": "98428000", "depreciation": "None", "totalRevenue": "206302000", "costOfRevenue": "107874000", "interestIncome": "None", "incomeBeforeTax": "26150000", "interestExpense": "18498000", "operatingIncome": "45195000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6889000", "reportedCurrency": "USD", "netInterestIncome": "-18498000", "nonInterestIncome": "None", "operatingExpenses": "53233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9409000", "sellingGeneralAndAdministrative": "50512000", "netIncomeFromContinuingOperations": "33039000" }, "balance": { "goodwill": "254100000", "inventory": "None", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1740287000", "longTermDebt": "1084500000", "shortTermDebt": "170741000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "586000000", "reportedCurrency": "USD", "retainedEarnings": "150008000", "totalLiabilities": "1991261000", "otherCurrentAssets": "83807000", "totalCurrentAssets": "357778000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1382523000", "currentAccountsPayable": "36193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1585713000", "totalShareholderEquity": "-250974000", "capitalLeaseObligations": "401211000", "otherCurrentLiabilities": "74433000", "totalCurrentLiabilities": "460452000", "otherNonCurrentLiabilities": "16352000", "totalNonCurrentLiabilities": "1530809000", "cashAndShortTermInvestments": "146034000", "commonStockSharesOutstanding": "15106000", "intangibleAssetsExcludingGoodwill": "586000000", "cashAndCashEquivalentsAtCarryingValue": "146034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33039000", "profitLoss": "None", "dividendPayout": "25000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "218000", "operatingCashflow": "51834000", "capitalExpenditures": "5204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7406000", "cashflowFromInvestment": "-3465000", "stockBasedCompensation": "3823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6329000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9409000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 202584000, "cost_of_revenue": 105286000, "gross_profit": 97298000, "ebit": 44006000, "ebitda": 52576000, "pretax_income": 24947000, "tax_provision": 6468000, "net_income": 18479000, "net_income_to_common": 18479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98197000, "total_current_assets": 263801000, "total_assets": 1659581000, "short_term_debt": 165686000, "long_term_debt": 1084011000, "total_debt": 1249697000, "total_liabilities": 1933287000, "total_equity": -273706000, "shares_outstanding": 15220000, "goodwill_and_intangibles": 842749000 }, "cash_flow": { "operating_cash_flow": 36622000, "capital_expenditure": 9181000, "free_cash_flow": 45803000, "dividends_paid": 15770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250121, "ticker_id": 1047, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44006000", "ebitda": "52576000", "netIncome": "18479000", "grossProfit": "97298000", "depreciation": "None", "totalRevenue": "202584000", "costOfRevenue": "105286000", "interestIncome": "None", "incomeBeforeTax": "24947000", "interestExpense": "19059000", "operatingIncome": "45971000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6468000", "reportedCurrency": "USD", "netInterestIncome": "-19059000", "nonInterestIncome": "None", "operatingExpenses": "51327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8570000", "sellingGeneralAndAdministrative": "48618000", "netIncomeFromContinuingOperations": "18479000" }, "balance": { "goodwill": "254057000", "inventory": "68545000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1659581000", "longTermDebt": "1084011000", "shortTermDebt": "165686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "588692000", "reportedCurrency": "USD", "retainedEarnings": "124806000", "totalLiabilities": "1933287000", "otherCurrentAssets": "79862000", "totalCurrentAssets": "263801000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1395780000", "currentAccountsPayable": "28880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "445909000", "shortLongTermDebtTotal": "1586502000", "totalShareholderEquity": "-273706000", "capitalLeaseObligations": "402491000", "otherCurrentLiabilities": "55218000", "totalCurrentLiabilities": "384337000", "otherNonCurrentLiabilities": "17762000", "totalNonCurrentLiabilities": "1548950000", "cashAndShortTermInvestments": "98197000", "commonStockSharesOutstanding": "15220000", "intangibleAssetsExcludingGoodwill": "588692000", "cashAndCashEquivalentsAtCarryingValue": "98197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18479000", "profitLoss": "None", "dividendPayout": "15770000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2911000", "operatingCashflow": "36622000", "capitalExpenditures": "9181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23751000", "cashflowFromInvestment": "-26632000", "stockBasedCompensation": "2858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202584000, "cost_of_revenue": 105286000, "gross_profit": 97298000, "research_and_development": null, "selling_general_admin": 48618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44006000, "depreciation_amortisation": 8570000, "ebitda": 52576000, "interest_expense": 19059000, "interest_income": null, "other_non_operating": null, "pretax_income": 24947000, "tax_provision": 6468000, "effective_tax_rate": null, "net_income": 18479000, "net_income_continuing_ops": 18479000, "net_income_to_common": 18479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98197000, "short_term_investments": null, "net_receivables": 85742000, "inventory": 68545000, "other_current_assets": null, "total_current_assets": 263801000, "net_ppe": null, "goodwill": 254057000, "intangible_assets": 588692000, "goodwill_and_intangibles": 842749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1395780000, "total_assets": 1659581000, "short_term_debt": 165686000, "accounts_payable": 28880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384337000, "long_term_debt": 1084011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1548950000, "total_liabilities": 1933287000, "total_debt": 1249697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124806000, "total_equity": -273706000, "shares_outstanding": 15220000, "operating_cash_flow": 36622000, "stock_based_compensation": 2858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26632000, "dividends_paid": 15770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23751000, "free_cash_flow": 45803000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44006000", "ebitda": "52576000", "netIncome": "18479000", "grossProfit": "97298000", "depreciation": "None", "totalRevenue": "202584000", "costOfRevenue": "105286000", "interestIncome": "None", "incomeBeforeTax": "24947000", "interestExpense": "19059000", "operatingIncome": "45971000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6468000", "reportedCurrency": "USD", "netInterestIncome": "-19059000", "nonInterestIncome": "None", "operatingExpenses": "51327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8570000", "sellingGeneralAndAdministrative": "48618000", "netIncomeFromContinuingOperations": "18479000" }, "balance": { "goodwill": "254057000", "inventory": "68545000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1659581000", "longTermDebt": "1084011000", "shortTermDebt": "165686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "588692000", "reportedCurrency": "USD", "retainedEarnings": "124806000", "totalLiabilities": "1933287000", "otherCurrentAssets": "79862000", "totalCurrentAssets": "263801000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1395780000", "currentAccountsPayable": "28880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "445909000", "shortLongTermDebtTotal": "1586502000", "totalShareholderEquity": "-273706000", "capitalLeaseObligations": "402491000", "otherCurrentLiabilities": "55218000", "totalCurrentLiabilities": "384337000", "otherNonCurrentLiabilities": "17762000", "totalNonCurrentLiabilities": "1548950000", "cashAndShortTermInvestments": "98197000", "commonStockSharesOutstanding": "15220000", "intangibleAssetsExcludingGoodwill": "588692000", "cashAndCashEquivalentsAtCarryingValue": "98197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18479000", "profitLoss": "None", "dividendPayout": "15770000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2911000", "operatingCashflow": "36622000", "capitalExpenditures": "9181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23751000", "cashflowFromInvestment": "-26632000", "stockBasedCompensation": "2858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8570000", "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": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "income_statement": { "revenue": 208415000, "cost_of_revenue": 111073000, "gross_profit": 97342000, "ebit": 42218000, "ebitda": 50647000, "pretax_income": 24437000, "tax_provision": 6189000, "net_income": 18248000, "net_income_to_common": 18248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97953000, "total_current_assets": 269806000, "total_assets": 1666553000, "short_term_debt": 165777000, "long_term_debt": 1083527000, "total_debt": 1249304000, "total_liabilities": 1947554000, "total_equity": -281001000, "shares_outstanding": 15317000, "goodwill_and_intangibles": 845494000 }, "cash_flow": { "operating_cash_flow": 26608000, "capital_expenditure": 6757000, "free_cash_flow": 33365000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250122, "ticker_id": 1047, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:54.522593+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42218000", "ebitda": "50647000", "netIncome": "18248000", "grossProfit": "97342000", "depreciation": "None", "totalRevenue": "208415000", "costOfRevenue": "111073000", "interestIncome": "None", "incomeBeforeTax": "24437000", "interestExpense": "17781000", "operatingIncome": "46783000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6189000", "reportedCurrency": "USD", "netInterestIncome": "-17781000", "nonInterestIncome": "None", "operatingExpenses": "50559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3718000", "costofGoodsAndServicesSold": "111073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8429000", "sellingGeneralAndAdministrative": "47840000", "netIncomeFromContinuingOperations": "18248000" }, "balance": { "goodwill": "254057000", "inventory": "67905000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1666553000", "longTermDebt": "1083527000", "shortTermDebt": "165777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "591437000", "reportedCurrency": "USD", "retainedEarnings": "114226000", "totalLiabilities": "1947554000", "otherCurrentAssets": "81257000", "totalCurrentAssets": "269806000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1396747000", "currentAccountsPayable": "33466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "441400000", "shortLongTermDebtTotal": "1584720000", "totalShareholderEquity": "-281001000", "capitalLeaseObligations": "401193000", "otherCurrentLiabilities": "58492000", "totalCurrentLiabilities": "400182000", "otherNonCurrentLiabilities": "90152000", "totalNonCurrentLiabilities": "1547372000", "cashAndShortTermInvestments": "97953000", "commonStockSharesOutstanding": "15317000", "intangibleAssetsExcludingGoodwill": "591437000", "cashAndCashEquivalentsAtCarryingValue": "97953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18248000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3129000", "operatingCashflow": "26608000", "capitalExpenditures": "6757000", "changeInReceivables": "4178000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101061000", "cashflowFromInvestment": "-3833000", "stockBasedCompensation": "3591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208415000, "cost_of_revenue": 111073000, "gross_profit": 97342000, "research_and_development": null, "selling_general_admin": 47840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42218000, "depreciation_amortisation": 8429000, "ebitda": 50647000, "interest_expense": 17781000, "interest_income": null, "other_non_operating": null, "pretax_income": 24437000, "tax_provision": 6189000, "effective_tax_rate": null, "net_income": 18248000, "net_income_continuing_ops": 18248000, "net_income_to_common": 18248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97953000, "short_term_investments": null, "net_receivables": 90596000, "inventory": 67905000, "other_current_assets": null, "total_current_assets": 269806000, "net_ppe": null, "goodwill": 254057000, "intangible_assets": 591437000, "goodwill_and_intangibles": 845494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1396747000, "total_assets": 1666553000, "short_term_debt": 165777000, "accounts_payable": 33466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400182000, "long_term_debt": 1083527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1547372000, "total_liabilities": 1947554000, "total_debt": 1249304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 114226000, "total_equity": -281001000, "shares_outstanding": 15317000, "operating_cash_flow": 26608000, "stock_based_compensation": 3591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3833000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101061000, "free_cash_flow": 33365000, "net_change_in_cash": -78286000 }, "raw_data": { "income": { "ebit": "42218000", "ebitda": "50647000", "netIncome": "18248000", "grossProfit": "97342000", "depreciation": "None", "totalRevenue": "208415000", "costOfRevenue": "111073000", "interestIncome": "None", "incomeBeforeTax": "24437000", "interestExpense": "17781000", "operatingIncome": "46783000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6189000", "reportedCurrency": "USD", "netInterestIncome": "-17781000", "nonInterestIncome": "None", "operatingExpenses": "50559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3718000", "costofGoodsAndServicesSold": "111073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8429000", "sellingGeneralAndAdministrative": "47840000", "netIncomeFromContinuingOperations": "18248000" }, "balance": { "goodwill": "254057000", "inventory": "67905000", "commonStock": "249000", "currentDebt": "None", "investments": "None", "totalAssets": "1666553000", "longTermDebt": "1083527000", "shortTermDebt": "165777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "591437000", "reportedCurrency": "USD", "retainedEarnings": "114226000", "totalLiabilities": "1947554000", "otherCurrentAssets": "81257000", "totalCurrentAssets": "269806000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1396747000", "currentAccountsPayable": "33466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "441400000", "shortLongTermDebtTotal": "1584720000", "totalShareholderEquity": "-281001000", "capitalLeaseObligations": "401193000", "otherCurrentLiabilities": "58492000", "totalCurrentLiabilities": "400182000", "otherNonCurrentLiabilities": "90152000", "totalNonCurrentLiabilities": "1547372000", "cashAndShortTermInvestments": "97953000", "commonStockSharesOutstanding": "15317000", "intangibleAssetsExcludingGoodwill": "591437000", "cashAndCashEquivalentsAtCarryingValue": "97953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18248000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3129000", "operatingCashflow": "26608000", "capitalExpenditures": "6757000", "changeInReceivables": "4178000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101061000", "cashflowFromInvestment": "-3833000", "stockBasedCompensation": "3591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9431000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }