{ "ticker": { "uuid": "81bfa89f-4262-40bc-9eaf-c71636abda15", "symbol": "WOR", "name": "Worthington Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/81bfa89f-4262-40bc-9eaf-c71636abda15/", "api_url": "https://sharemaestro.com/factors/api/tickers/81bfa89f-4262-40bc-9eaf-c71636abda15/" }, "ticker_metadata": { "id": 4371, "uuid": "81bfa89f-4262-40bc-9eaf-c71636abda15", "symbol": "WOR", "name": "Worthington Industries Inc", "asset_type": "equity", "market_cap": 2812760000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Worthington Industries, Inc., a metal fabrication company, focuses on processing value-added steel and metal products manufactured in the United States, Austria, Canada, Mexico, Poland, and Portugal. The company is headquartered in Columbus, Ohio.", "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": "81bfa89f-4262-40bc-9eaf-c71636abda15", "symbol": "WOR", "name": "Worthington Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/81bfa89f-4262-40bc-9eaf-c71636abda15/", "api_url": "https://sharemaestro.com/factors/api/tickers/81bfa89f-4262-40bc-9eaf-c71636abda15/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.16, "quality": 0.67, "momentum": 0.21, "coverage": 1, "confidence": 0.986, "delta": null }, "headline_factors": { "price": 57.31, "market_cap": 2817760770, "pe_ratio": 25.2, "earnings_yield": 0.0397, "ebitda_to_ev": 0.0572, "shareholder_yield": 0.0128, "roe": 0.1115, "piotroski_f_score": 6, "momentum_12_1": -0.0842, "volatility_252d": 0.2873 }, "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": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.096727+00:00", "batch_id": "" }, "size": { "price_close": 57.31, "market_cap": 2817760770, "market_cap_usd": 2817760770, "enterprise_value": 3131779770, "shares_outstanding": 49167000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.2, "pb_ratio": 2.8106, "ptbv_ratio": 16.036, "ps_ratio": 2.1223, "pcf_ratio": 12.9891, "pfcf_ratio": 10.0179, "ev_ebitda": 17.4896, "ev_ebit": 25.0326, "ev_sales": 2.3588, "ev_fcf": 11.1343, "earnings_yield": 0.0397, "fcf_yield": 0.0898, "price_to_sales": 2.1223, "price_to_book": 2.8106, "price_to_cashflow": 12.9891, "ebitda_to_ev": 0.0572, "sales_yield": 0.424 }, "yield": { "dividend_yield": 0.0128, "buyback_yield": 0, "shareholder_yield": 0.0128, "debt_paydown_yield": null, "total_yield": 0.0128 }, "quality": { "gross_margin": 0.2774, "operating_margin": 0.0942, "net_margin": 0.0842, "ebitda_margin": 0.1349, "fcf_margin": 0.2118, "roe": 0.1115, "roa": 0.0613, "roic": 0.0701, "roc_greenblatt": null, "asset_turnover": 0.7281, "cash_conversion": 2.5155, "accruals_ratio": -0.0576, "sbc_to_revenue": 0.0105, "piotroski_f_score": 6, "altman_z_score": 3.7284, "earnings_stability_5y": 1.1551, "revenue_stability_5y": 0.6285, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.202, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8189, "net_debt_to_ebitda": 1.7537, "debt_to_assets": 0.1755, "interest_coverage": 36.0023, "current_ratio": 2.3629, "quick_ratio": 1.4363, "net_debt": 314019000, "local_beta": 0.0003, "volatility_252d": 0.2873, "volatility_60d": 0.6644, "max_drawdown_12m": -0.2867, "risk_adjusted_momentum": -0.2931 }, "growth": { "revenue_growth_1y": 0.1499, "revenue_growth_3y_cagr": -0.3963, "revenue_growth_5y_cagr": -0.1772, "eps_growth_1y": 0.8516, "eps_growth_3y_cagr": -0.3674, "eps_growth_5y_cagr": 0.0404, "fcf_growth_1y": 0.1655, "book_value_growth_1y": 0.0589, "revenue_growth": 0.1499, "earnings_growth": 0.8516 }, "momentum": { "price_return_1m": 0.0527, "price_return_3m": 0.1276, "price_return_6m": 0.0449, "price_return_9m": -0.1102, "price_return_12m": -0.0359, "price_return_12m_ex1m": -0.0842, "momentum_6m": 0.0449, "momentum_12m": -0.0359, "momentum_12_1": -0.0842, "distance_from_52w_high": -0.1364, "distance_from_52w_low": 0.2106, "relative_strength": -0.1359 }, "raw_ttm": { "revenue_ttm": 1327720000, "gross_profit_ttm": 368351000, "ebit_ttm": 125108000, "ebitda_ttm": 179065000, "net_income_ttm": 111816000, "eps_diluted_ttm": 2.2742, "operating_cash_flow_ttm": 216932000, "capital_expenditure_ttm": 64340000, "fcf_ttm": 281272000, "dividends_paid_ttm": 35936000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3475000, "cash_and_equivalents": 5979000, "total_current_assets": 503863000, "total_current_liabilities": 213236000, "net_ppe": null, "total_assets": 1823538000, "total_debt": 319998000, "total_equity": 1002560000, "net_working_capital": 297390000, "book_value_per_share": 20.3909, "retained_earnings": 681664000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 175715000, "tangible_book_per_share": 3.5738 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 61, "rank_ptbv": 88, "rank_ps": 50, "rank_pcf": 57, "rank_ev_ebitda": 71, "rank_ev_ebit": 77, "rank_earnings_yield": 63, "rank_fcf_yield": 45, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 40, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 74, "rank_fcf_margin": 44, "rank_piotroski": 46, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 65 }, "composites": { "value_composite": 84, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 17, "yield_composite": 29, "svqf_composite": 82, "vc1_composite": 78, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3274, "os_score": 0.12, "value_percentile": 0.16, "quality_percentile": 0.67, "momentum_percentile": 0.21, "factor_coverage": 1, "signal_confidence": 0.986, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 74, "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": 5284, "ticker_id": 4371, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.096727+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.31, "market_cap": 2817760770, "market_cap_usd": 2817760770, "enterprise_value": 3131779770, "shares_outstanding": 49167000, "fx_rate_to_usd": null, "pe_ratio": 25.19997827, "pb_ratio": 2.81056572, "ptbv_ratio": 16.03597172, "ps_ratio": 2.12225527, "pcf_ratio": 12.989143, "pfcf_ratio": 10.01792134, "ev_ebitda": 17.48962539, "ev_ebit": 25.03260998, "ev_sales": 2.35876523, "ev_fcf": 11.13434601, "earnings_yield": 0.03968257, "fcf_yield": 0.08981219, "dividend_yield": 0.01275339, "buyback_yield": 0, "shareholder_yield": 0.01275339, "debt_paydown_yield": null, "total_yield": 0.01275339, "gross_margin": 0.27743124, "operating_margin": 0.0942277, "net_margin": 0.08421655, "ebitda_margin": 0.13486654, "fcf_margin": 0.21184587, "roe": 0.11153048, "roa": 0.06131816, "roic": 0.07009894, "roc_greenblatt": null, "asset_turnover": 0.72810109, "cash_conversion": 2.51548973, "accruals_ratio": -0.05764399, "sbc_to_revenue": 0.01047133, "debt_to_equity": 0.81888166, "net_debt_to_ebitda": 1.75365929, "debt_to_assets": 0.17548195, "interest_coverage": 36.00230216, "current_ratio": 2.3629359, "quick_ratio": 1.43631938, "net_debt": 314019000, "revenue_growth_1y": 0.1498607, "revenue_growth_3y_cagr": -0.39628337, "revenue_growth_5y_cagr": -0.17722016, "eps_growth_1y": 0.85156483, "eps_growth_3y_cagr": -0.36737957, "eps_growth_5y_cagr": 0.04040242, "fcf_growth_1y": 0.16550781, "book_value_growth_1y": 0.05891101, "piotroski_f_score": 6, "altman_z_score": 3.72841519, "earnings_stability_5y": 1.15509, "revenue_stability_5y": 0.628459, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05271859, "price_return_3m": 0.1275725, "price_return_6m": 0.04487435, "price_return_9m": -0.11016916, "price_return_12m": -0.03592528, "price_return_12m_ex1m": -0.08420472, "distance_from_52w_high": -0.13644631, "distance_from_52w_low": 0.21060414, "relative_strength": -0.13588886, "local_beta": 0.0003, "volatility_252d": 0.287296, "volatility_60d": 0.664362, "max_drawdown_12m": -0.28667542, "revenue_ttm": 1327720000, "gross_profit_ttm": 368351000, "ebit_ttm": 125108000, "ebitda_ttm": 179065000, "net_income_ttm": 111816000, "eps_diluted_ttm": 2.27420831, "operating_cash_flow_ttm": 216932000, "capital_expenditure_ttm": 64340000, "fcf_ttm": 281272000, "dividends_paid_ttm": 35936000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3475000, "cash_and_equivalents": 5979000, "total_current_assets": 503863000, "total_current_liabilities": 213236000, "net_ppe": null, "total_assets": 1823538000, "total_debt": 319998000, "total_equity": 1002560000, "net_working_capital": 297390000, "book_value_per_share": 20.3909126, "retained_earnings": 681664000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 175715000, "tangible_book_per_share": 3.57384018, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 63, "rank_pb": 61, "rank_ptbv": 88, "rank_ps": 50, "rank_pcf": 57, "rank_ev_ebitda": 71, "rank_ev_ebit": 77, "rank_earnings_yield": 63, "rank_fcf_yield": 45, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 40, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 74, "rank_fcf_margin": 44, "rank_piotroski": 46, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 65, "value_composite": 84, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 17, "yield_composite": 29, "svqf_composite": 82, "vc1_composite": 78, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 0.986, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 74, "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": 57.31, "os": 0.12, "value": 0.16, "quality": 0.67, "momentum": 0.21, "confidence": 0.986, "coverage": 1, "pe_ratio": 25.2, "earnings_yield": 0.0397, "shareholder_yield": 0.0128, "roe": 0.1115, "momentum_12_1": -0.0842, "complete_fields": { "id": 5284, "ticker_id": 4371, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.096727+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.31, "market_cap": 2817760770, "market_cap_usd": 2817760770, "enterprise_value": 3131779770, "shares_outstanding": 49167000, "fx_rate_to_usd": null, "pe_ratio": 25.19997827, "pb_ratio": 2.81056572, "ptbv_ratio": 16.03597172, "ps_ratio": 2.12225527, "pcf_ratio": 12.989143, "pfcf_ratio": 10.01792134, "ev_ebitda": 17.48962539, "ev_ebit": 25.03260998, "ev_sales": 2.35876523, "ev_fcf": 11.13434601, "earnings_yield": 0.03968257, "fcf_yield": 0.08981219, "dividend_yield": 0.01275339, "buyback_yield": 0, "shareholder_yield": 0.01275339, "debt_paydown_yield": null, "total_yield": 0.01275339, "gross_margin": 0.27743124, "operating_margin": 0.0942277, "net_margin": 0.08421655, "ebitda_margin": 0.13486654, "fcf_margin": 0.21184587, "roe": 0.11153048, "roa": 0.06131816, "roic": 0.07009894, "roc_greenblatt": null, "asset_turnover": 0.72810109, "cash_conversion": 2.51548973, "accruals_ratio": -0.05764399, "sbc_to_revenue": 0.01047133, "debt_to_equity": 0.81888166, "net_debt_to_ebitda": 1.75365929, "debt_to_assets": 0.17548195, "interest_coverage": 36.00230216, "current_ratio": 2.3629359, "quick_ratio": 1.43631938, "net_debt": 314019000, "revenue_growth_1y": 0.1498607, "revenue_growth_3y_cagr": -0.39628337, "revenue_growth_5y_cagr": -0.17722016, "eps_growth_1y": 0.85156483, "eps_growth_3y_cagr": -0.36737957, "eps_growth_5y_cagr": 0.04040242, "fcf_growth_1y": 0.16550781, "book_value_growth_1y": 0.05891101, "piotroski_f_score": 6, "altman_z_score": 3.72841519, "earnings_stability_5y": 1.15509, "revenue_stability_5y": 0.628459, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05271859, "price_return_3m": 0.1275725, "price_return_6m": 0.04487435, "price_return_9m": -0.11016916, "price_return_12m": -0.03592528, "price_return_12m_ex1m": -0.08420472, "distance_from_52w_high": -0.13644631, "distance_from_52w_low": 0.21060414, "relative_strength": -0.13588886, "local_beta": 0.0003, "volatility_252d": 0.287296, "volatility_60d": 0.664362, "max_drawdown_12m": -0.28667542, "revenue_ttm": 1327720000, "gross_profit_ttm": 368351000, "ebit_ttm": 125108000, "ebitda_ttm": 179065000, "net_income_ttm": 111816000, "eps_diluted_ttm": 2.27420831, "operating_cash_flow_ttm": 216932000, "capital_expenditure_ttm": 64340000, "fcf_ttm": 281272000, "dividends_paid_ttm": 35936000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3475000, "cash_and_equivalents": 5979000, "total_current_assets": 503863000, "total_current_liabilities": 213236000, "net_ppe": null, "total_assets": 1823538000, "total_debt": 319998000, "total_equity": 1002560000, "net_working_capital": 297390000, "book_value_per_share": 20.3909126, "retained_earnings": 681664000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 175715000, "tangible_book_per_share": 3.57384018, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 63, "rank_pb": 61, "rank_ptbv": 88, "rank_ps": 50, "rank_pcf": 57, "rank_ev_ebitda": 71, "rank_ev_ebit": 77, "rank_earnings_yield": 63, "rank_fcf_yield": 45, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 40, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 74, "rank_fcf_margin": 44, "rank_piotroski": 46, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 65, "value_composite": 84, "quality_composite": 33, "momentum_composite": 79, "growth_composite": 17, "yield_composite": 29, "svqf_composite": 82, "vc1_composite": 78, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 0.986, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 74, "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": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 1153492000, "cost_of_revenue": 835227000, "gross_profit": 318265000, "ebit": 131106000, "ebitda": 179368000, "pretax_income": 128809000, "tax_provision": 33839000, "net_income": 96053000, "net_income_to_common": 96053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250075000, "total_current_assets": 685370000, "total_assets": 1695152000, "short_term_debt": 12028000, "long_term_debt": 302868000, "total_debt": 314896000, "total_liabilities": 756915000, "total_equity": 937187000, "shares_outstanding": 50131000, "goodwill_and_intangibles": 566878000 }, "cash_flow": { "operating_cash_flow": 209744000, "capital_expenditure": 50580000, "free_cash_flow": 260324000, "dividends_paid": 33903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355430, "ticker_id": 4371, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131106000", "ebitda": "179368000", "netIncome": "96053000", "grossProfit": "318265000", "depreciation": "None", "totalRevenue": "1153492000", "costOfRevenue": "835227000", "interestIncome": "142746000", "incomeBeforeTax": "128809000", "interestExpense": "2297000", "operatingIncome": "49852000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "33839000", "reportedCurrency": "USD", "netInterestIncome": "-2090000", "nonInterestIncome": "None", "operatingExpenses": "268413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48262000", "sellingGeneralAndAdministrative": "240178000", "netIncomeFromContinuingOperations": "94970000" }, "balance": { "goodwill": "376480000", "inventory": "169393000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1695152000", "longTermDebt": "302868000", "shortTermDebt": "12028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "190398000", "reportedCurrency": "USD", "retainedEarnings": "624529000", "totalLiabilities": "756915000", "otherCurrentAssets": "37358000", "totalCurrentAssets": "685370000", "currentLongTermDebt": "None", "longTermInvestments": "129262000", "shortTermInvestments": "None", "currentNetReceivables": "228544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009782000", "currentAccountsPayable": "103205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "292925000", "shortLongTermDebtTotal": "326055000", "totalShareholderEquity": "937187000", "capitalLeaseObligations": "23187000", "otherCurrentLiabilities": "81609000", "totalCurrentLiabilities": "196842000", "otherNonCurrentLiabilities": "157131000", "totalNonCurrentLiabilities": "560073000", "cashAndShortTermInvestments": "250075000", "commonStockSharesOutstanding": "50131000", "intangibleAssetsExcludingGoodwill": "190398000", "cashAndCashEquivalentsAtCarryingValue": "250075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96053000", "profitLoss": "None", "dividendPayout": "33903000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "11500000", "operatingCashflow": "209744000", "capitalExpenditures": "50580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68793000", "cashflowFromInvestment": "-135101000", "stockBasedCompensation": "16186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1153492000, "cost_of_revenue": 835227000, "gross_profit": 318265000, "research_and_development": null, "selling_general_admin": 240178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131106000, "depreciation_amortisation": 48262000, "ebitda": 179368000, "interest_expense": 2297000, "interest_income": null, "other_non_operating": null, "pretax_income": 128809000, "tax_provision": 33839000, "effective_tax_rate": null, "net_income": 96053000, "net_income_continuing_ops": 94970000, "net_income_to_common": 96053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250075000, "short_term_investments": null, "net_receivables": 228544000, "inventory": 169393000, "other_current_assets": null, "total_current_assets": 685370000, "net_ppe": null, "goodwill": 376480000, "intangible_assets": 190398000, "goodwill_and_intangibles": 566878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1009782000, "total_assets": 1695152000, "short_term_debt": 12028000, "accounts_payable": 103205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196842000, "long_term_debt": 302868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 560073000, "total_liabilities": 756915000, "total_debt": 314896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 624529000, "total_equity": 937187000, "shares_outstanding": 50131000, "operating_cash_flow": 209744000, "stock_based_compensation": 16186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135101000, "dividends_paid": 33903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68793000, "free_cash_flow": 260324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131106000", "ebitda": "179368000", "netIncome": "96053000", "grossProfit": "318265000", "depreciation": "None", "totalRevenue": "1153492000", "costOfRevenue": "835227000", "interestIncome": "142746000", "incomeBeforeTax": "128809000", "interestExpense": "2297000", "operatingIncome": "49852000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "33839000", "reportedCurrency": "USD", "netInterestIncome": "-2090000", "nonInterestIncome": "None", "operatingExpenses": "268413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "835227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48262000", "sellingGeneralAndAdministrative": "240178000", "netIncomeFromContinuingOperations": "94970000" }, "balance": { "goodwill": "376480000", "inventory": "169393000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1695152000", "longTermDebt": "302868000", "shortTermDebt": "12028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "190398000", "reportedCurrency": "USD", "retainedEarnings": "624529000", "totalLiabilities": "756915000", "otherCurrentAssets": "37358000", "totalCurrentAssets": "685370000", "currentLongTermDebt": "None", "longTermInvestments": "129262000", "shortTermInvestments": "None", "currentNetReceivables": "228544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009782000", "currentAccountsPayable": "103205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "292925000", "shortLongTermDebtTotal": "326055000", "totalShareholderEquity": "937187000", "capitalLeaseObligations": "23187000", "otherCurrentLiabilities": "81609000", "totalCurrentLiabilities": "196842000", "otherNonCurrentLiabilities": "157131000", "totalNonCurrentLiabilities": "560073000", "cashAndShortTermInvestments": "250075000", "commonStockSharesOutstanding": "50131000", "intangibleAssetsExcludingGoodwill": "190398000", "cashAndCashEquivalentsAtCarryingValue": "250075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96053000", "profitLoss": "None", "dividendPayout": "33903000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "11500000", "operatingCashflow": "209744000", "capitalExpenditures": "50580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68793000", "cashflowFromInvestment": "-135101000", "stockBasedCompensation": "16186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 1245703000, "cost_of_revenue": 959786000, "gross_profit": 285917000, "ebit": 75782000, "ebitda": 156486000, "pretax_income": 74007000, "tax_provision": 39027000, "net_income": 110624000, "net_income_to_common": 110624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244225000, "total_current_assets": 673893000, "total_assets": 1638637000, "short_term_debt": 12456000, "long_term_debt": 298133000, "total_debt": 310589000, "total_liabilities": 747625000, "total_equity": 888879000, "shares_outstanding": 50348000, "goodwill_and_intangibles": 552666000 }, "cash_flow": { "operating_cash_flow": 289976000, "capital_expenditure": 83527000, "free_cash_flow": 373503000, "dividends_paid": 56819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355435, "ticker_id": 4371, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75782000", "ebitda": "156486000", "netIncome": "110624000", "grossProfit": "285917000", "depreciation": "None", "totalRevenue": "1245703000", "costOfRevenue": "959786000", "interestIncome": "166129000", "incomeBeforeTax": "74007000", "interestExpense": "1775000", "operatingIncome": "2446000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "39027000", "reportedCurrency": "USD", "netInterestIncome": "-1587000", "nonInterestIncome": "None", "operatingExpenses": "283471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80704000", "sellingGeneralAndAdministrative": "253853000", "netIncomeFromContinuingOperations": "34980000" }, "balance": { "goodwill": "331595000", "inventory": "164615000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1638637000", "longTermDebt": "298133000", "shortTermDebt": "12456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "221071000", "reportedCurrency": "USD", "retainedEarnings": "589392000", "totalLiabilities": "747625000", "otherCurrentAssets": "47936000", "totalCurrentAssets": "673893000", "currentLongTermDebt": "None", "longTermInvestments": "144863000", "shortTermInvestments": "None", "currentNetReceivables": "217117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005590000", "currentAccountsPayable": "90205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "245873000", "shortLongTermDebtTotal": "317179000", "totalShareholderEquity": "888879000", "capitalLeaseObligations": "19046000", "otherCurrentLiabilities": "75245000", "totalCurrentLiabilities": "178376000", "otherNonCurrentLiabilities": "174148000", "totalNonCurrentLiabilities": "569249000", "cashAndShortTermInvestments": "244225000", "commonStockSharesOutstanding": "50348000", "intangibleAssetsExcludingGoodwill": "221071000", "cashAndCashEquivalentsAtCarryingValue": "244225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117821000", "profitLoss": "None", "dividendPayout": "56819000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "63596000", "operatingCashflow": "289976000", "capitalExpenditures": "83527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359889000", "cashflowFromInvestment": "-140808000", "stockBasedCompensation": "16688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1245703000, "cost_of_revenue": 959786000, "gross_profit": 285917000, "research_and_development": null, "selling_general_admin": 253853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75782000, "depreciation_amortisation": 80704000, "ebitda": 156486000, "interest_expense": 1775000, "interest_income": null, "other_non_operating": null, "pretax_income": 74007000, "tax_provision": 39027000, "effective_tax_rate": null, "net_income": 110624000, "net_income_continuing_ops": 34980000, "net_income_to_common": 110624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244225000, "short_term_investments": null, "net_receivables": 217117000, "inventory": 164615000, "other_current_assets": null, "total_current_assets": 673893000, "net_ppe": null, "goodwill": 331595000, "intangible_assets": 221071000, "goodwill_and_intangibles": 552666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005590000, "total_assets": 1638637000, "short_term_debt": 12456000, "accounts_payable": 90205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178376000, "long_term_debt": 298133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 569249000, "total_liabilities": 747625000, "total_debt": 310589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 589392000, "total_equity": 888879000, "shares_outstanding": 50348000, "operating_cash_flow": 289976000, "stock_based_compensation": 16688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140808000, "dividends_paid": 56819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -359889000, "free_cash_flow": 373503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75782000", "ebitda": "156486000", "netIncome": "110624000", "grossProfit": "285917000", "depreciation": "None", "totalRevenue": "1245703000", "costOfRevenue": "959786000", "interestIncome": "166129000", "incomeBeforeTax": "74007000", "interestExpense": "1775000", "operatingIncome": "2446000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "39027000", "reportedCurrency": "USD", "netInterestIncome": "-1587000", "nonInterestIncome": "None", "operatingExpenses": "283471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80704000", "sellingGeneralAndAdministrative": "253853000", "netIncomeFromContinuingOperations": "34980000" }, "balance": { "goodwill": "331595000", "inventory": "164615000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1638637000", "longTermDebt": "298133000", "shortTermDebt": "12456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "221071000", "reportedCurrency": "USD", "retainedEarnings": "589392000", "totalLiabilities": "747625000", "otherCurrentAssets": "47936000", "totalCurrentAssets": "673893000", "currentLongTermDebt": "None", "longTermInvestments": "144863000", "shortTermInvestments": "None", "currentNetReceivables": "217117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005590000", "currentAccountsPayable": "90205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "245873000", "shortLongTermDebtTotal": "317179000", "totalShareholderEquity": "888879000", "capitalLeaseObligations": "19046000", "otherCurrentLiabilities": "75245000", "totalCurrentLiabilities": "178376000", "otherNonCurrentLiabilities": "174148000", "totalNonCurrentLiabilities": "569249000", "cashAndShortTermInvestments": "244225000", "commonStockSharesOutstanding": "50348000", "intangibleAssetsExcludingGoodwill": "221071000", "cashAndCashEquivalentsAtCarryingValue": "244225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117821000", "profitLoss": "None", "dividendPayout": "56819000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "63596000", "operatingCashflow": "289976000", "capitalExpenditures": "83527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359889000", "cashflowFromInvestment": "-140808000", "stockBasedCompensation": "16688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 1418496000, "cost_of_revenue": 1079123000, "gross_profit": 339373000, "ebit": 178557000, "ebitda": 291357000, "pretax_income": 160286000, "tax_provision": 34535000, "net_income": 256528000, "net_income_to_common": 256528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454946000, "total_current_assets": 1868337000, "total_assets": 3650918000, "short_term_debt": 6946000, "long_term_debt": 689718000, "total_debt": 696664000, "total_liabilities": 1829290000, "total_equity": 1696011000, "shares_outstanding": 49386000, "goodwill_and_intangibles": 729046000 }, "cash_flow": { "operating_cash_flow": 625364000, "capital_expenditure": 86366000, "free_cash_flow": 711730000, "dividends_paid": 59244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355440, "ticker_id": 4371, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178557000", "ebitda": "291357000", "netIncome": "256528000", "grossProfit": "339373000", "depreciation": "None", "totalRevenue": "1418496000", "costOfRevenue": "1079123000", "interestIncome": "134228000", "incomeBeforeTax": "160286000", "interestExpense": "18271000", "operatingIncome": "52255000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "34535000", "reportedCurrency": "USD", "netInterestIncome": "-26759000", "nonInterestIncome": "None", "operatingExpenses": "287118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112800000", "sellingGeneralAndAdministrative": "399335000", "netIncomeFromContinuingOperations": "269170000" }, "balance": { "goodwill": "414820000", "inventory": "607968000", "commonStock": "1696011000", "currentDebt": "None", "investments": "None", "totalAssets": "3650918000", "longTermDebt": "689718000", "shortTermDebt": "6946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "314226000", "reportedCurrency": "USD", "retainedEarnings": "1428391000", "totalLiabilities": "1829290000", "otherCurrentAssets": "1027021000", "totalCurrentAssets": "1868337000", "currentLongTermDebt": "3077000", "longTermInvestments": "252591000", "shortTermInvestments": "None", "currentNetReceivables": "224549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782581000", "currentAccountsPayable": "126743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "775621000", "shortLongTermDebtTotal": "795385000", "totalShareholderEquity": "1696011000", "capitalLeaseObligations": "102590000", "otherCurrentLiabilities": "576418000", "totalCurrentLiabilities": "717558000", "otherNonCurrentLiabilities": "230583000", "totalNonCurrentLiabilities": "1111732000", "cashAndShortTermInvestments": "454946000", "commonStockSharesOutstanding": "49386000", "intangibleAssetsExcludingGoodwill": "314226000", "cashAndCashEquivalentsAtCarryingValue": "454946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269170000", "profitLoss": "None", "dividendPayout": "59244000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "160116000", "operatingCashflow": "625364000", "capitalExpenditures": "86366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133127000", "cashflowFromInvestment": "-71776000", "stockBasedCompensation": "19178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1418496000, "cost_of_revenue": 1079123000, "gross_profit": 339373000, "research_and_development": null, "selling_general_admin": 399335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178557000, "depreciation_amortisation": 112800000, "ebitda": 291357000, "interest_expense": 18271000, "interest_income": null, "other_non_operating": null, "pretax_income": 160286000, "tax_provision": 34535000, "effective_tax_rate": null, "net_income": 256528000, "net_income_continuing_ops": 269170000, "net_income_to_common": 256528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 454946000, "short_term_investments": null, "net_receivables": 224549000, "inventory": 607968000, "other_current_assets": null, "total_current_assets": 1868337000, "net_ppe": null, "goodwill": 414820000, "intangible_assets": 314226000, "goodwill_and_intangibles": 729046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1782581000, "total_assets": 3650918000, "short_term_debt": 6946000, "accounts_payable": 126743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717558000, "long_term_debt": 689718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1111732000, "total_liabilities": 1829290000, "total_debt": 696664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1428391000, "total_equity": 1696011000, "shares_outstanding": 49386000, "operating_cash_flow": 625364000, "stock_based_compensation": 19178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71776000, "dividends_paid": 59244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133127000, "free_cash_flow": 711730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178557000", "ebitda": "291357000", "netIncome": "256528000", "grossProfit": "339373000", "depreciation": "None", "totalRevenue": "1418496000", "costOfRevenue": "1079123000", "interestIncome": "134228000", "incomeBeforeTax": "160286000", "interestExpense": "18271000", "operatingIncome": "52255000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "34535000", "reportedCurrency": "USD", "netInterestIncome": "-26759000", "nonInterestIncome": "None", "operatingExpenses": "287118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112800000", "sellingGeneralAndAdministrative": "399335000", "netIncomeFromContinuingOperations": "269170000" }, "balance": { "goodwill": "414820000", "inventory": "607968000", "commonStock": "1696011000", "currentDebt": "None", "investments": "None", "totalAssets": "3650918000", "longTermDebt": "689718000", "shortTermDebt": "6946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "314226000", "reportedCurrency": "USD", "retainedEarnings": "1428391000", "totalLiabilities": "1829290000", "otherCurrentAssets": "1027021000", "totalCurrentAssets": "1868337000", "currentLongTermDebt": "3077000", "longTermInvestments": "252591000", "shortTermInvestments": "None", "currentNetReceivables": "224549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782581000", "currentAccountsPayable": "126743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "775621000", "shortLongTermDebtTotal": "795385000", "totalShareholderEquity": "1696011000", "capitalLeaseObligations": "102590000", "otherCurrentLiabilities": "576418000", "totalCurrentLiabilities": "717558000", "otherNonCurrentLiabilities": "230583000", "totalNonCurrentLiabilities": "1111732000", "cashAndShortTermInvestments": "454946000", "commonStockSharesOutstanding": "49386000", "intangibleAssetsExcludingGoodwill": "314226000", "cashAndCashEquivalentsAtCarryingValue": "454946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269170000", "profitLoss": "None", "dividendPayout": "59244000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "160116000", "operatingCashflow": "625364000", "capitalExpenditures": "86366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133127000", "cashflowFromInvestment": "-71776000", "stockBasedCompensation": "19178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 5242219000, "cost_of_revenue": 4640211000, "gross_profit": 602008000, "ebit": 545597000, "ebitda": 643806000, "pretax_income": 514285999, "tax_provision": 115022000, "net_income": 379386000, "net_income_to_common": 379386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34485000, "total_current_assets": 1785653000, "total_assets": 3643023000, "short_term_debt": 59880000, "long_term_debt": 696345000, "total_debt": 756225000, "total_liabilities": 2029061000, "total_equity": 1480752000, "shares_outstanding": 50993000, "goodwill_and_intangibles": 700486000 }, "cash_flow": { "operating_cash_flow": 70112000, "capital_expenditure": 94600000, "free_cash_flow": 164712000, "dividends_paid": 57223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355445, "ticker_id": 4371, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "545597000", "ebitda": "643806000", "netIncome": "379386000", "grossProfit": "602008000", "depreciation": "None", "totalRevenue": "5242219000", "costOfRevenue": "4640211000", "interestIncome": "182304000", "incomeBeforeTax": "514285999", "interestExpense": "31311000", "operatingIncome": "204364000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "115022000", "reportedCurrency": "USD", "netInterestIncome": "-31337000", "nonInterestIncome": "None", "operatingExpenses": "397644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "216355000", "costofGoodsAndServicesSold": "4640211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98209000", "sellingGeneralAndAdministrative": "377955000", "netIncomeFromContinuingOperations": "399264000" }, "balance": { "goodwill": "401469000", "inventory": "759140000", "commonStock": "1480752000", "currentDebt": "None", "investments": "None", "totalAssets": "3643023000", "longTermDebt": "696345000", "shortTermDebt": "59880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "299017000", "reportedCurrency": "USD", "retainedEarnings": "1230163000", "totalLiabilities": "2029061000", "otherCurrentAssets": "113979000", "totalCurrentAssets": "1785653000", "currentLongTermDebt": "48262000", "longTermInvestments": "327381000", "shortTermInvestments": "None", "currentNetReceivables": "878049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857370000", "currentAccountsPayable": "668438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "795109000", "shortLongTermDebtTotal": "844408000", "totalShareholderEquity": "1480752000", "capitalLeaseObligations": "99801000", "otherCurrentLiabilities": "203643000", "totalCurrentLiabilities": "932261000", "otherNonCurrentLiabilities": "197140000", "totalNonCurrentLiabilities": "1096800000", "cashAndShortTermInvestments": "34485000", "commonStockSharesOutstanding": "50993000", "intangibleAssetsExcludingGoodwill": "299017000", "cashAndCashEquivalentsAtCarryingValue": "34485000", "accumulatedDepreciationAmortizationPPE": "-914581000" }, "cashflow": { "netIncome": "399264000", "profitLoss": "None", "dividendPayout": "57223000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-118490000", "operatingCashflow": "70112000", "capitalExpenditures": "94600000", "changeInReceivables": "-151328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237750000", "cashflowFromInvestment": "-438188000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-605826000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5242219000, "cost_of_revenue": 4640211000, "gross_profit": 602008000, "research_and_development": null, "selling_general_admin": 377955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 545597000, "depreciation_amortisation": 98209000, "ebitda": 643806000, "interest_expense": 31311000, "interest_income": null, "other_non_operating": null, "pretax_income": 514285999, "tax_provision": 115022000, "effective_tax_rate": null, "net_income": 379386000, "net_income_continuing_ops": 399264000, "net_income_to_common": 379386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34485000, "short_term_investments": null, "net_receivables": 878049000, "inventory": 759140000, "other_current_assets": null, "total_current_assets": 1785653000, "net_ppe": null, "goodwill": 401469000, "intangible_assets": 299017000, "goodwill_and_intangibles": 700486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1857370000, "total_assets": 3643023000, "short_term_debt": 59880000, "accounts_payable": 668438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932261000, "long_term_debt": 696345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1096800000, "total_liabilities": 2029061000, "total_debt": 756225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1230163000, "total_equity": 1480752000, "shares_outstanding": 50993000, "operating_cash_flow": 70112000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -438188000, "dividends_paid": 57223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237750000, "free_cash_flow": 164712000, "net_change_in_cash": -605826000 }, "raw_data": { "income": { "ebit": "545597000", "ebitda": "643806000", "netIncome": "379386000", "grossProfit": "602008000", "depreciation": "None", "totalRevenue": "5242219000", "costOfRevenue": "4640211000", "interestIncome": "182304000", "incomeBeforeTax": "514285999", "interestExpense": "31311000", "operatingIncome": "204364000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "115022000", "reportedCurrency": "USD", "netInterestIncome": "-31337000", "nonInterestIncome": "None", "operatingExpenses": "397644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "216355000", "costofGoodsAndServicesSold": "4640211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98209000", "sellingGeneralAndAdministrative": "377955000", "netIncomeFromContinuingOperations": "399264000" }, "balance": { "goodwill": "401469000", "inventory": "759140000", "commonStock": "1480752000", "currentDebt": "None", "investments": "None", "totalAssets": "3643023000", "longTermDebt": "696345000", "shortTermDebt": "59880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "299017000", "reportedCurrency": "USD", "retainedEarnings": "1230163000", "totalLiabilities": "2029061000", "otherCurrentAssets": "113979000", "totalCurrentAssets": "1785653000", "currentLongTermDebt": "48262000", "longTermInvestments": "327381000", "shortTermInvestments": "None", "currentNetReceivables": "878049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857370000", "currentAccountsPayable": "668438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "795109000", "shortLongTermDebtTotal": "844408000", "totalShareholderEquity": "1480752000", "capitalLeaseObligations": "99801000", "otherCurrentLiabilities": "203643000", "totalCurrentLiabilities": "932261000", "otherNonCurrentLiabilities": "197140000", "totalNonCurrentLiabilities": "1096800000", "cashAndShortTermInvestments": "34485000", "commonStockSharesOutstanding": "50993000", "intangibleAssetsExcludingGoodwill": "299017000", "cashAndCashEquivalentsAtCarryingValue": "34485000", "accumulatedDepreciationAmortizationPPE": "-914581000" }, "cashflow": { "netIncome": "399264000", "profitLoss": "None", "dividendPayout": "57223000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-118490000", "operatingCashflow": "70112000", "capitalExpenditures": "94600000", "changeInReceivables": "-151328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237750000", "cashflowFromInvestment": "-438188000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-605826000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 3171429000, "cost_of_revenue": 2591589000, "gross_profit": 579840000, "ebit": 946352000, "ebitda": 1034006000, "pretax_income": 917717000, "tax_provision": 176267000, "net_income": 723795000, "net_income_to_common": 723795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640311000, "total_current_assets": 1967992000, "total_assets": 3373245000, "short_term_debt": 20352000, "long_term_debt": 710031000, "total_debt": 730383000, "total_liabilities": 1821550000, "total_equity": 1398193000, "shares_outstanding": 53917000, "goodwill_and_intangibles": 591443000 }, "cash_flow": { "operating_cash_flow": 274379000, "capital_expenditure": 82178000, "free_cash_flow": 356557000, "dividends_paid": 52991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355450, "ticker_id": 4371, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "946352000", "ebitda": "1034006000", "netIncome": "723795000", "grossProfit": "579840000", "depreciation": "None", "totalRevenue": "3171429000", "costOfRevenue": "2591589000", "interestIncome": "748081000", "incomeBeforeTax": "917717000", "interestExpense": "28635000", "operatingIncome": "178731000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "176267000", "reportedCurrency": "USD", "netInterestIncome": "-30346000", "nonInterestIncome": "None", "operatingExpenses": "401109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "780590000", "costofGoodsAndServicesSold": "2591589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87654000", "sellingGeneralAndAdministrative": "333683000", "netIncomeFromContinuingOperations": "741450000" }, "balance": { "goodwill": "351056000", "inventory": "564754000", "commonStock": "1398193000", "currentDebt": "None", "investments": "None", "totalAssets": "3373245000", "longTermDebt": "710031000", "shortTermDebt": "20352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "240387000", "reportedCurrency": "USD", "retainedEarnings": "1070016000", "totalLiabilities": "1821550000", "otherCurrentAssets": "121005000", "totalCurrentAssets": "1967992000", "currentLongTermDebt": "458000", "longTermInvestments": "233126000", "shortTermInvestments": "233126000", "currentNetReceivables": "641922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1405253000", "currentAccountsPayable": "535770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "550118000", "shortLongTermDebtTotal": "747810000", "totalShareholderEquity": "1398193000", "capitalLeaseObligations": "37321000", "otherCurrentLiabilities": "228159000", "totalCurrentLiabilities": "787901000", "otherNonCurrentLiabilities": "182493000", "totalNonCurrentLiabilities": "1033649000", "cashAndShortTermInvestments": "640311000", "commonStockSharesOutstanding": "53917000", "intangibleAssetsExcludingGoodwill": "240387000", "cashAndCashEquivalentsAtCarryingValue": "640311000", "accumulatedDepreciationAmortizationPPE": "-877891000" }, "cashflow": { "netIncome": "741450000", "profitLoss": "None", "dividendPayout": "52991000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-169740000", "operatingCashflow": "274379000", "capitalExpenditures": "82178000", "changeInReceivables": "-223254000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249776000", "cashflowFromInvestment": "468510000", "stockBasedCompensation": "19129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "493113000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3171429000, "cost_of_revenue": 2591589000, "gross_profit": 579840000, "research_and_development": null, "selling_general_admin": 333683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 946352000, "depreciation_amortisation": 87654000, "ebitda": 1034006000, "interest_expense": 28635000, "interest_income": null, "other_non_operating": null, "pretax_income": 917717000, "tax_provision": 176267000, "effective_tax_rate": null, "net_income": 723795000, "net_income_continuing_ops": 741450000, "net_income_to_common": 723795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640311000, "short_term_investments": 233126000, "net_receivables": 641922000, "inventory": 564754000, "other_current_assets": null, "total_current_assets": 1967992000, "net_ppe": null, "goodwill": 351056000, "intangible_assets": 240387000, "goodwill_and_intangibles": 591443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1405253000, "total_assets": 3373245000, "short_term_debt": 20352000, "accounts_payable": 535770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 787901000, "long_term_debt": 710031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1033649000, "total_liabilities": 1821550000, "total_debt": 730383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1070016000, "total_equity": 1398193000, "shares_outstanding": 53917000, "operating_cash_flow": 274379000, "stock_based_compensation": 19129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 468510000, "dividends_paid": 52991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249776000, "free_cash_flow": 356557000, "net_change_in_cash": 493113000 }, "raw_data": { "income": { "ebit": "946352000", "ebitda": "1034006000", "netIncome": "723795000", "grossProfit": "579840000", "depreciation": "None", "totalRevenue": "3171429000", "costOfRevenue": "2591589000", "interestIncome": "748081000", "incomeBeforeTax": "917717000", "interestExpense": "28635000", "operatingIncome": "178731000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "176267000", "reportedCurrency": "USD", "netInterestIncome": "-30346000", "nonInterestIncome": "None", "operatingExpenses": "401109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "780590000", "costofGoodsAndServicesSold": "2591589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87654000", "sellingGeneralAndAdministrative": "333683000", "netIncomeFromContinuingOperations": "741450000" }, "balance": { "goodwill": "351056000", "inventory": "564754000", "commonStock": "1398193000", "currentDebt": "None", "investments": "None", "totalAssets": "3373245000", "longTermDebt": "710031000", "shortTermDebt": "20352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "240387000", "reportedCurrency": "USD", "retainedEarnings": "1070016000", "totalLiabilities": "1821550000", "otherCurrentAssets": "121005000", "totalCurrentAssets": "1967992000", "currentLongTermDebt": "458000", "longTermInvestments": "233126000", "shortTermInvestments": "233126000", "currentNetReceivables": "641922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1405253000", "currentAccountsPayable": "535770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "550118000", "shortLongTermDebtTotal": "747810000", "totalShareholderEquity": "1398193000", "capitalLeaseObligations": "37321000", "otherCurrentLiabilities": "228159000", "totalCurrentLiabilities": "787901000", "otherNonCurrentLiabilities": "182493000", "totalNonCurrentLiabilities": "1033649000", "cashAndShortTermInvestments": "640311000", "commonStockSharesOutstanding": "53917000", "intangibleAssetsExcludingGoodwill": "240387000", "cashAndCashEquivalentsAtCarryingValue": "640311000", "accumulatedDepreciationAmortizationPPE": "-877891000" }, "cashflow": { "netIncome": "741450000", "profitLoss": "None", "dividendPayout": "52991000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-169740000", "operatingCashflow": "274379000", "capitalExpenditures": "82178000", "changeInReceivables": "-223254000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249776000", "cashflowFromInvestment": "468510000", "stockBasedCompensation": "19129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "493113000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 3059119000, "cost_of_revenue": 2595019000, "gross_profit": 464100000, "ebit": 142793000, "ebitda": 235031000, "pretax_income": 110786000, "tax_provision": 26342000, "net_income": 78796000, "net_income_to_common": 78796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147198000, "total_current_assets": 983179000, "total_assets": 2331515000, "short_term_debt": 21851000, "long_term_debt": 699516000, "total_debt": 721367000, "total_liabilities": 1365082000, "total_equity": 820821000, "shares_outstanding": 55983000, "goodwill_and_intangibles": 505850000 }, "cash_flow": { "operating_cash_flow": 336726000, "capital_expenditure": 95503000, "free_cash_flow": 432229000, "dividends_paid": 53289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355455, "ticker_id": 4371, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142793000", "ebitda": "235031000", "netIncome": "78796000", "grossProfit": "464100000", "depreciation": "None", "totalRevenue": "3059119000", "costOfRevenue": "2595019000", "interestIncome": "83232000", "incomeBeforeTax": "110786000", "interestExpense": "32006999", "operatingIncome": "135990000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "26342000", "reportedCurrency": "USD", "netInterestIncome": "-31616000", "nonInterestIncome": "None", "operatingExpenses": "328110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119913000", "costofGoodsAndServicesSold": "2595019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92238000", "sellingGeneralAndAdministrative": "310507000", "netIncomeFromContinuingOperations": "84444000" }, "balance": { "goodwill": "321434000", "inventory": "405101000", "commonStock": "820821000", "currentDebt": "None", "investments": "None", "totalAssets": "2331515000", "longTermDebt": "699516000", "shortTermDebt": "21851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "184416000", "reportedCurrency": "USD", "retainedEarnings": "572262000", "totalLiabilities": "1365082000", "otherCurrentAssets": "81466000", "totalCurrentAssets": "983179000", "currentLongTermDebt": "149000", "longTermInvestments": "203329000", "shortTermInvestments": "None", "currentNetReceivables": "349414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1348336000", "currentAccountsPayable": "224249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "572644000", "shortLongTermDebtTotal": "747130000", "totalShareholderEquity": "820821000", "capitalLeaseObligations": "36614000", "otherCurrentLiabilities": "141189000", "totalCurrentLiabilities": "388238000", "otherNonCurrentLiabilities": "205386000", "totalNonCurrentLiabilities": "976844000", "cashAndShortTermInvestments": "147198000", "commonStockSharesOutstanding": "55983000", "intangibleAssetsExcludingGoodwill": "184416000", "cashAndCashEquivalentsAtCarryingValue": "147198000", "accumulatedDepreciationAmortizationPPE": "-861719000" }, "cashflow": { "netIncome": "84444000", "profitLoss": "None", "dividendPayout": "53289000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "62126000", "operatingCashflow": "336726000", "capitalExpenditures": "95503000", "changeInReceivables": "147225000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165676000", "cashflowFromInvestment": "-116215000", "stockBasedCompensation": "11883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3059119000, "cost_of_revenue": 2595019000, "gross_profit": 464100000, "research_and_development": null, "selling_general_admin": 310507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142793000, "depreciation_amortisation": 92238000, "ebitda": 235031000, "interest_expense": 32006999, "interest_income": null, "other_non_operating": null, "pretax_income": 110786000, "tax_provision": 26342000, "effective_tax_rate": null, "net_income": 78796000, "net_income_continuing_ops": 84444000, "net_income_to_common": 78796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147198000, "short_term_investments": null, "net_receivables": 349414000, "inventory": 405101000, "other_current_assets": null, "total_current_assets": 983179000, "net_ppe": null, "goodwill": 321434000, "intangible_assets": 184416000, "goodwill_and_intangibles": 505850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1348336000, "total_assets": 2331515000, "short_term_debt": 21851000, "accounts_payable": 224249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388238000, "long_term_debt": 699516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 976844000, "total_liabilities": 1365082000, "total_debt": 721367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 572262000, "total_equity": 820821000, "shares_outstanding": 55983000, "operating_cash_flow": 336726000, "stock_based_compensation": 11883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116215000, "dividends_paid": 53289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165676000, "free_cash_flow": 432229000, "net_change_in_cash": 54835000 }, "raw_data": { "income": { "ebit": "142793000", "ebitda": "235031000", "netIncome": "78796000", "grossProfit": "464100000", "depreciation": "None", "totalRevenue": "3059119000", "costOfRevenue": "2595019000", "interestIncome": "83232000", "incomeBeforeTax": "110786000", "interestExpense": "32006999", "operatingIncome": "135990000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "26342000", "reportedCurrency": "USD", "netInterestIncome": "-31616000", "nonInterestIncome": "None", "operatingExpenses": "328110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "119913000", "costofGoodsAndServicesSold": "2595019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92238000", "sellingGeneralAndAdministrative": "310507000", "netIncomeFromContinuingOperations": "84444000" }, "balance": { "goodwill": "321434000", "inventory": "405101000", "commonStock": "820821000", "currentDebt": "None", "investments": "None", "totalAssets": "2331515000", "longTermDebt": "699516000", "shortTermDebt": "21851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "184416000", "reportedCurrency": "USD", "retainedEarnings": "572262000", "totalLiabilities": "1365082000", "otherCurrentAssets": "81466000", "totalCurrentAssets": "983179000", "currentLongTermDebt": "149000", "longTermInvestments": "203329000", "shortTermInvestments": "None", "currentNetReceivables": "349414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1348336000", "currentAccountsPayable": "224249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "572644000", "shortLongTermDebtTotal": "747130000", "totalShareholderEquity": "820821000", "capitalLeaseObligations": "36614000", "otherCurrentLiabilities": "141189000", "totalCurrentLiabilities": "388238000", "otherNonCurrentLiabilities": "205386000", "totalNonCurrentLiabilities": "976844000", "cashAndShortTermInvestments": "147198000", "commonStockSharesOutstanding": "55983000", "intangibleAssetsExcludingGoodwill": "184416000", "cashAndCashEquivalentsAtCarryingValue": "147198000", "accumulatedDepreciationAmortizationPPE": "-861719000" }, "cashflow": { "netIncome": "84444000", "profitLoss": "None", "dividendPayout": "53289000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "62126000", "operatingCashflow": "336726000", "capitalExpenditures": "95503000", "changeInReceivables": "147225000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165676000", "cashflowFromInvestment": "-116215000", "stockBasedCompensation": "11883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54835000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 3759556000, "cost_of_revenue": 3278239000, "gross_profit": 481317000, "ebit": 244357000, "ebitda": 339959000, "pretax_income": 206456000, "tax_provision": 43183000, "net_income": 153455000, "net_income_to_common": 153455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92363000, "total_current_assets": 1165913000, "total_assets": 2510796000, "short_term_debt": 150943000, "long_term_debt": 598356000, "total_debt": 749299000, "total_liabilities": 1562402000, "total_equity": 831246000, "shares_outstanding": 58823000, "goodwill_and_intangibles": 530666000 }, "cash_flow": { "operating_cash_flow": 197859000, "capital_expenditure": 84499000, "free_cash_flow": 282358000, "dividends_paid": 52334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355460, "ticker_id": 4371, "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "244357000", "ebitda": "339959000", "netIncome": "153455000", "grossProfit": "481317000", "depreciation": "None", "totalRevenue": "3759556000", "costOfRevenue": "3278239000", "interestIncome": "55372000", "incomeBeforeTax": "206456000", "interestExpense": "37901000", "operatingIncome": "142925000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "43183000", "reportedCurrency": "USD", "netInterestIncome": "-38063000", "nonInterestIncome": "None", "operatingExpenses": "338392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "99755000", "costofGoodsAndServicesSold": "3278239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95602000", "sellingGeneralAndAdministrative": "322818000", "netIncomeFromContinuingOperations": "163273000" }, "balance": { "goodwill": "334607000", "inventory": "484280000", "commonStock": "831246000", "currentDebt": "None", "investments": "None", "totalAssets": "2510796000", "longTermDebt": "598356000", "shortTermDebt": "150943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "196059000", "reportedCurrency": "USD", "retainedEarnings": "591533000", "totalLiabilities": "1562402000", "otherCurrentAssets": "80886000", "totalCurrentAssets": "1165913000", "currentLongTermDebt": "150943000", "longTermInvestments": "214930000", "shortTermInvestments": "None", "currentNetReceivables": "508384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344883000", "currentAccountsPayable": "393517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578664000", "shortLongTermDebtTotal": "749299000", "totalShareholderEquity": "831246000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "152396000", "totalCurrentLiabilities": "698020000", "otherNonCurrentLiabilities": "191924000", "totalNonCurrentLiabilities": "864382000", "cashAndShortTermInvestments": "92363000", "commonStockSharesOutstanding": "58823000", "intangibleAssetsExcludingGoodwill": "196059000", "cashAndCashEquivalentsAtCarryingValue": "92363000", "accumulatedDepreciationAmortizationPPE": "-853935000" }, "cashflow": { "netIncome": "163273000", "profitLoss": "None", "dividendPayout": "52334000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-33649000", "operatingCashflow": "197859000", "capitalExpenditures": "84499000", "changeInReceivables": "73346000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238938000", "cashflowFromInvestment": "11475000", "stockBasedCompensation": "11733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29604000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3759556000, "cost_of_revenue": 3278239000, "gross_profit": 481317000, "research_and_development": null, "selling_general_admin": 322818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 244357000, "depreciation_amortisation": 95602000, "ebitda": 339959000, "interest_expense": 37901000, "interest_income": null, "other_non_operating": null, "pretax_income": 206456000, "tax_provision": 43183000, "effective_tax_rate": null, "net_income": 153455000, "net_income_continuing_ops": 163273000, "net_income_to_common": 153455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92363000, "short_term_investments": null, "net_receivables": 508384000, "inventory": 484280000, "other_current_assets": null, "total_current_assets": 1165913000, "net_ppe": null, "goodwill": 334607000, "intangible_assets": 196059000, "goodwill_and_intangibles": 530666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1344883000, "total_assets": 2510796000, "short_term_debt": 150943000, "accounts_payable": 393517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698020000, "long_term_debt": 598356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 864382000, "total_liabilities": 1562402000, "total_debt": 749299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 591533000, "total_equity": 831246000, "shares_outstanding": 58823000, "operating_cash_flow": 197859000, "stock_based_compensation": 11733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11475000, "dividends_paid": 52334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238938000, "free_cash_flow": 282358000, "net_change_in_cash": -29604000 }, "raw_data": { "income": { "ebit": "244357000", "ebitda": "339959000", "netIncome": "153455000", "grossProfit": "481317000", "depreciation": "None", "totalRevenue": "3759556000", "costOfRevenue": "3278239000", "interestIncome": "55372000", "incomeBeforeTax": "206456000", "interestExpense": "37901000", "operatingIncome": "142925000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "43183000", "reportedCurrency": "USD", "netInterestIncome": "-38063000", "nonInterestIncome": "None", "operatingExpenses": "338392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "99755000", "costofGoodsAndServicesSold": "3278239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95602000", "sellingGeneralAndAdministrative": "322818000", "netIncomeFromContinuingOperations": "163273000" }, "balance": { "goodwill": "334607000", "inventory": "484280000", "commonStock": "831246000", "currentDebt": "None", "investments": "None", "totalAssets": "2510796000", "longTermDebt": "598356000", "shortTermDebt": "150943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "196059000", "reportedCurrency": "USD", "retainedEarnings": "591533000", "totalLiabilities": "1562402000", "otherCurrentAssets": "80886000", "totalCurrentAssets": "1165913000", "currentLongTermDebt": "150943000", "longTermInvestments": "214930000", "shortTermInvestments": "None", "currentNetReceivables": "508384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344883000", "currentAccountsPayable": "393517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578664000", "shortLongTermDebtTotal": "749299000", "totalShareholderEquity": "831246000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "152396000", "totalCurrentLiabilities": "698020000", "otherNonCurrentLiabilities": "191924000", "totalNonCurrentLiabilities": "864382000", "cashAndShortTermInvestments": "92363000", "commonStockSharesOutstanding": "58823000", "intangibleAssetsExcludingGoodwill": "196059000", "cashAndCashEquivalentsAtCarryingValue": "92363000", "accumulatedDepreciationAmortizationPPE": "-853935000" }, "cashflow": { "netIncome": "163273000", "profitLoss": "None", "dividendPayout": "52334000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-33649000", "operatingCashflow": "197859000", "capitalExpenditures": "84499000", "changeInReceivables": "73346000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238938000", "cashflowFromInvestment": "11475000", "stockBasedCompensation": "11733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29604000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-174484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 3581620000, "cost_of_revenue": 3039081000, "gross_profit": 542539000, "ebit": 247338000, "ebitda": 350697000, "pretax_income": 209070000, "tax_provision": 8220000, "net_income": 194794000, "net_income_to_common": 194794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121967000, "total_current_assets": 1241122000, "total_assets": 2621787000, "short_term_debt": 1474000, "long_term_debt": 748894000, "total_debt": 750368000, "total_liabilities": 1585412000, "total_equity": 918769000, "shares_outstanding": 63042000, "goodwill_and_intangibles": 559209000 }, "cash_flow": { "operating_cash_flow": 281345000, "capital_expenditure": 76088000, "free_cash_flow": 357433000, "dividends_paid": 51359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355465, "ticker_id": 4371, "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247338000", "ebitda": "350697000", "netIncome": "194794000", "grossProfit": "542539000", "depreciation": "None", "totalRevenue": "3581620000", "costOfRevenue": "3039081000", "interestIncome": "64200000", "incomeBeforeTax": "209070000", "interestExpense": "38268000", "operatingIncome": "176647000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "8220000", "reportedCurrency": "USD", "netInterestIncome": "-38675000", "nonInterestIncome": "None", "operatingExpenses": "365892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "106135000", "costofGoodsAndServicesSold": "3039081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103359000", "sellingGeneralAndAdministrative": "352224000", "netIncomeFromContinuingOperations": "200850000" }, "balance": { "goodwill": "345183000", "inventory": "454027000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "2621787000", "longTermDebt": "748894000", "shortTermDebt": "1474000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "214026000", "reportedCurrency": "USD", "retainedEarnings": "637757000", "totalLiabilities": "1585412000", "otherCurrentAssets": "90789000", "totalCurrentAssets": "1241122000", "currentLongTermDebt": "1474000", "longTermInvestments": "216010000", "shortTermInvestments": "0", "currentNetReceivables": "574339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1380665000", "currentAccountsPayable": "473485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "584970000", "shortLongTermDebtTotal": "750368000", "totalShareholderEquity": "918769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "167343000", "totalCurrentLiabilities": "646895000", "otherNonCurrentLiabilities": "129435000", "totalNonCurrentLiabilities": "938517000", "cashAndShortTermInvestments": "121967000", "commonStockSharesOutstanding": "63042000", "intangibleAssetsExcludingGoodwill": "214026000", "cashAndCashEquivalentsAtCarryingValue": "121967000", "accumulatedDepreciationAmortizationPPE": "-802803000" }, "cashflow": { "netIncome": "200850000", "profitLoss": "None", "dividendPayout": "51359000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-84654000", "operatingCashflow": "281345000", "capitalExpenditures": "76088000", "changeInReceivables": "-53066000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100054000", "cashflowFromInvestment": "-337405000", "stockBasedCompensation": "13758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3581620000, "cost_of_revenue": 3039081000, "gross_profit": 542539000, "research_and_development": 0, "selling_general_admin": 352224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247338000, "depreciation_amortisation": 103359000, "ebitda": 350697000, "interest_expense": 38268000, "interest_income": null, "other_non_operating": null, "pretax_income": 209070000, "tax_provision": 8220000, "effective_tax_rate": null, "net_income": 194794000, "net_income_continuing_ops": 200850000, "net_income_to_common": 194794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121967000, "short_term_investments": 0, "net_receivables": 574339000, "inventory": 454027000, "other_current_assets": null, "total_current_assets": 1241122000, "net_ppe": null, "goodwill": 345183000, "intangible_assets": 214026000, "goodwill_and_intangibles": 559209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1380665000, "total_assets": 2621787000, "short_term_debt": 1474000, "accounts_payable": 473485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 646895000, "long_term_debt": 748894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938517000, "total_liabilities": 1585412000, "total_debt": 750368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637757000, "total_equity": 918769000, "shares_outstanding": 63042000, "operating_cash_flow": 281345000, "stock_based_compensation": 13758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337405000, "dividends_paid": 51359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100054000, "free_cash_flow": 357433000, "net_change_in_cash": -156114000 }, "raw_data": { "income": { "ebit": "247338000", "ebitda": "350697000", "netIncome": "194794000", "grossProfit": "542539000", "depreciation": "None", "totalRevenue": "3581620000", "costOfRevenue": "3039081000", "interestIncome": "64200000", "incomeBeforeTax": "209070000", "interestExpense": "38268000", "operatingIncome": "176647000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "8220000", "reportedCurrency": "USD", "netInterestIncome": "-38675000", "nonInterestIncome": "None", "operatingExpenses": "365892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "106135000", "costofGoodsAndServicesSold": "3039081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103359000", "sellingGeneralAndAdministrative": "352224000", "netIncomeFromContinuingOperations": "200850000" }, "balance": { "goodwill": "345183000", "inventory": "454027000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "2621787000", "longTermDebt": "748894000", "shortTermDebt": "1474000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "214026000", "reportedCurrency": "USD", "retainedEarnings": "637757000", "totalLiabilities": "1585412000", "otherCurrentAssets": "90789000", "totalCurrentAssets": "1241122000", "currentLongTermDebt": "1474000", "longTermInvestments": "216010000", "shortTermInvestments": "0", "currentNetReceivables": "574339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1380665000", "currentAccountsPayable": "473485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "584970000", "shortLongTermDebtTotal": "750368000", "totalShareholderEquity": "918769000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "167343000", "totalCurrentLiabilities": "646895000", "otherNonCurrentLiabilities": "129435000", "totalNonCurrentLiabilities": "938517000", "cashAndShortTermInvestments": "121967000", "commonStockSharesOutstanding": "63042000", "intangibleAssetsExcludingGoodwill": "214026000", "cashAndCashEquivalentsAtCarryingValue": "121967000", "accumulatedDepreciationAmortizationPPE": "-802803000" }, "cashflow": { "netIncome": "200850000", "profitLoss": "None", "dividendPayout": "51359000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-84654000", "operatingCashflow": "281345000", "capitalExpenditures": "76088000", "changeInReceivables": "-53066000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100054000", "cashflowFromInvestment": "-337405000", "stockBasedCompensation": "13758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 378677000, "cost_of_revenue": 269203000, "gross_profit": 109474000, "ebit": 33729000, "ebitda": 48281000, "pretax_income": 60114000, "tax_provision": 14994000, "net_income": 45463000, "net_income_to_common": 45463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5979000, "total_current_assets": 503863000, "total_assets": 1823538000, "short_term_debt": 12742000, "long_term_debt": 307256000, "total_debt": 319998000, "total_liabilities": 820978000, "total_equity": 1002560000, "shares_outstanding": 49167000, "goodwill_and_intangibles": 826845000 }, "cash_flow": { "operating_cash_flow": 61939000, "capital_expenditure": 25627000, "free_cash_flow": 87566000, "dividends_paid": 9341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355426, "ticker_id": 4371, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33729000", "ebitda": "48281000", "netIncome": "45463000", "grossProfit": "109474000", "depreciation": "None", "totalRevenue": "378677000", "costOfRevenue": "269203000", "interestIncome": "28887000", "incomeBeforeTax": "60114000", "interestExpense": "1828000", "operatingIncome": "33729000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "14994000", "reportedCurrency": "USD", "netInterestIncome": "-1828000", "nonInterestIncome": "None", "operatingExpenses": "75745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14552000", "sellingGeneralAndAdministrative": "75745000", "netIncomeFromContinuingOperations": "45120000" }, "balance": { "goodwill": "499492000", "inventory": "197588000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1823538000", "longTermDebt": "307256000", "shortTermDebt": "12742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "327353000", "reportedCurrency": "USD", "retainedEarnings": "681664000", "totalLiabilities": "820978000", "otherCurrentAssets": "43044000", "totalCurrentAssets": "503863000", "currentLongTermDebt": "4792000", "longTermInvestments": "118678000", "shortTermInvestments": "None", "currentNetReceivables": "257252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1319675000", "currentAccountsPayable": "107386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "349252000", "shortLongTermDebtTotal": "357679000", "totalShareholderEquity": "1002560000", "capitalLeaseObligations": "45631000", "otherCurrentLiabilities": "92554000", "totalCurrentLiabilities": "213236000", "otherNonCurrentLiabilities": "168054000", "totalNonCurrentLiabilities": "607742000", "cashAndShortTermInvestments": "5979000", "commonStockSharesOutstanding": "49167000", "intangibleAssetsExcludingGoodwill": "327353000", "cashAndCashEquivalentsAtCarryingValue": "5979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44821000", "profitLoss": "None", "dividendPayout": "9341000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "10997000", "operatingCashflow": "61939000", "capitalExpenditures": "25627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10223000", "cashflowFromInvestment": "-226025000", "stockBasedCompensation": "3751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378677000, "cost_of_revenue": 269203000, "gross_profit": 109474000, "research_and_development": null, "selling_general_admin": 75745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33729000, "depreciation_amortisation": 14552000, "ebitda": 48281000, "interest_expense": 1828000, "interest_income": null, "other_non_operating": null, "pretax_income": 60114000, "tax_provision": 14994000, "effective_tax_rate": null, "net_income": 45463000, "net_income_continuing_ops": 45120000, "net_income_to_common": 45463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5979000, "short_term_investments": null, "net_receivables": 257252000, "inventory": 197588000, "other_current_assets": null, "total_current_assets": 503863000, "net_ppe": null, "goodwill": 499492000, "intangible_assets": 327353000, "goodwill_and_intangibles": 826845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1319675000, "total_assets": 1823538000, "short_term_debt": 12742000, "accounts_payable": 107386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213236000, "long_term_debt": 307256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 607742000, "total_liabilities": 820978000, "total_debt": 319998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 681664000, "total_equity": 1002560000, "shares_outstanding": 49167000, "operating_cash_flow": 61939000, "stock_based_compensation": 3751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226025000, "dividends_paid": 9341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10223000, "free_cash_flow": 87566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33729000", "ebitda": "48281000", "netIncome": "45463000", "grossProfit": "109474000", "depreciation": "None", "totalRevenue": "378677000", "costOfRevenue": "269203000", "interestIncome": "28887000", "incomeBeforeTax": "60114000", "interestExpense": "1828000", "operatingIncome": "33729000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "14994000", "reportedCurrency": "USD", "netInterestIncome": "-1828000", "nonInterestIncome": "None", "operatingExpenses": "75745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14552000", "sellingGeneralAndAdministrative": "75745000", "netIncomeFromContinuingOperations": "45120000" }, "balance": { "goodwill": "499492000", "inventory": "197588000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1823538000", "longTermDebt": "307256000", "shortTermDebt": "12742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "327353000", "reportedCurrency": "USD", "retainedEarnings": "681664000", "totalLiabilities": "820978000", "otherCurrentAssets": "43044000", "totalCurrentAssets": "503863000", "currentLongTermDebt": "4792000", "longTermInvestments": "118678000", "shortTermInvestments": "None", "currentNetReceivables": "257252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1319675000", "currentAccountsPayable": "107386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "349252000", "shortLongTermDebtTotal": "357679000", "totalShareholderEquity": "1002560000", "capitalLeaseObligations": "45631000", "otherCurrentLiabilities": "92554000", "totalCurrentLiabilities": "213236000", "otherNonCurrentLiabilities": "168054000", "totalNonCurrentLiabilities": "607742000", "cashAndShortTermInvestments": "5979000", "commonStockSharesOutstanding": "49167000", "intangibleAssetsExcludingGoodwill": "327353000", "cashAndCashEquivalentsAtCarryingValue": "5979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44821000", "profitLoss": "None", "dividendPayout": "9341000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "10997000", "operatingCashflow": "61939000", "capitalExpenditures": "25627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10223000", "cashflowFromInvestment": "-226025000", "stockBasedCompensation": "3751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 327452000, "cost_of_revenue": 242823000, "gross_profit": 84629000, "ebit": 37252000, "ebitda": 51016000, "pretax_income": 35780000, "tax_provision": 8751000, "net_income": 27328000, "net_income_to_common": 27328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180288000, "total_current_assets": 648782000, "total_assets": 1753333000, "short_term_debt": 8472000, "long_term_debt": 305255000, "total_debt": 313727000, "total_liabilities": 790310000, "total_equity": 963023000, "shares_outstanding": 49212000, "goodwill_and_intangibles": 631820000 }, "cash_flow": { "operating_cash_flow": 51518000, "capital_expenditure": 12432000, "free_cash_flow": 63950000, "dividends_paid": 9623000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355427, "ticker_id": 4371, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37252000", "ebitda": "51016000", "netIncome": "27328000", "grossProfit": "84629000", "depreciation": "None", "totalRevenue": "327452000", "costOfRevenue": "242823000", "interestIncome": "27646000", "incomeBeforeTax": "35780000", "interestExpense": "1472000", "operatingIncome": "13908000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "8751000", "reportedCurrency": "USD", "netInterestIncome": "-1472000", "nonInterestIncome": "None", "operatingExpenses": "70721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13764000", "sellingGeneralAndAdministrative": "70721000", "netIncomeFromContinuingOperations": "27029000" }, "balance": { "goodwill": "412764000", "inventory": "198441000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1753333000", "longTermDebt": "305255000", "shortTermDebt": "8472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "219056000", "reportedCurrency": "USD", "retainedEarnings": "650375000", "totalLiabilities": "790310000", "otherCurrentAssets": "37117000", "totalCurrentAssets": "648782000", "currentLongTermDebt": "None", "longTermInvestments": "119222000", "shortTermInvestments": "None", "currentNetReceivables": "232936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104551000", "currentAccountsPayable": "104779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328225000", "shortLongTermDebtTotal": "377611000", "totalShareholderEquity": "963023000", "capitalLeaseObligations": "40414000", "otherCurrentLiabilities": "85185000", "totalCurrentLiabilities": "199070000", "otherNonCurrentLiabilities": "163937000", "totalNonCurrentLiabilities": "591240000", "cashAndShortTermInvestments": "180288000", "commonStockSharesOutstanding": "49212000", "intangibleAssetsExcludingGoodwill": "219056000", "cashAndCashEquivalentsAtCarryingValue": "180288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27328000", "profitLoss": "None", "dividendPayout": "9623000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "3120000", "operatingCashflow": "51518000", "capitalExpenditures": "12432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25865000", "cashflowFromInvestment": "-12487000", "stockBasedCompensation": "3326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9623000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327452000, "cost_of_revenue": 242823000, "gross_profit": 84629000, "research_and_development": null, "selling_general_admin": 70721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37252000, "depreciation_amortisation": 13764000, "ebitda": 51016000, "interest_expense": 1472000, "interest_income": null, "other_non_operating": null, "pretax_income": 35780000, "tax_provision": 8751000, "effective_tax_rate": null, "net_income": 27328000, "net_income_continuing_ops": 27029000, "net_income_to_common": 27328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180288000, "short_term_investments": null, "net_receivables": 232936000, "inventory": 198441000, "other_current_assets": null, "total_current_assets": 648782000, "net_ppe": null, "goodwill": 412764000, "intangible_assets": 219056000, "goodwill_and_intangibles": 631820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1104551000, "total_assets": 1753333000, "short_term_debt": 8472000, "accounts_payable": 104779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199070000, "long_term_debt": 305255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591240000, "total_liabilities": 790310000, "total_debt": 313727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 650375000, "total_equity": 963023000, "shares_outstanding": 49212000, "operating_cash_flow": 51518000, "stock_based_compensation": 3326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12487000, "dividends_paid": 9623000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25865000, "free_cash_flow": 63950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37252000", "ebitda": "51016000", "netIncome": "27328000", "grossProfit": "84629000", "depreciation": "None", "totalRevenue": "327452000", "costOfRevenue": "242823000", "interestIncome": "27646000", "incomeBeforeTax": "35780000", "interestExpense": "1472000", "operatingIncome": "13908000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "8751000", "reportedCurrency": "USD", "netInterestIncome": "-1472000", "nonInterestIncome": "None", "operatingExpenses": "70721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13764000", "sellingGeneralAndAdministrative": "70721000", "netIncomeFromContinuingOperations": "27029000" }, "balance": { "goodwill": "412764000", "inventory": "198441000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1753333000", "longTermDebt": "305255000", "shortTermDebt": "8472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "219056000", "reportedCurrency": "USD", "retainedEarnings": "650375000", "totalLiabilities": "790310000", "otherCurrentAssets": "37117000", "totalCurrentAssets": "648782000", "currentLongTermDebt": "None", "longTermInvestments": "119222000", "shortTermInvestments": "None", "currentNetReceivables": "232936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104551000", "currentAccountsPayable": "104779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328225000", "shortLongTermDebtTotal": "377611000", "totalShareholderEquity": "963023000", "capitalLeaseObligations": "40414000", "otherCurrentLiabilities": "85185000", "totalCurrentLiabilities": "199070000", "otherNonCurrentLiabilities": "163937000", "totalNonCurrentLiabilities": "591240000", "cashAndShortTermInvestments": "180288000", "commonStockSharesOutstanding": "49212000", "intangibleAssetsExcludingGoodwill": "219056000", "cashAndCashEquivalentsAtCarryingValue": "180288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27328000", "profitLoss": "None", "dividendPayout": "9623000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "3120000", "operatingCashflow": "51518000", "capitalExpenditures": "12432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25865000", "cashflowFromInvestment": "-12487000", "stockBasedCompensation": "3326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9623000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 303707000, "cost_of_revenue": 222149000, "gross_profit": 81558000, "ebit": 45796000, "ebitda": 58882000, "pretax_income": 45681000, "tax_provision": 10860000, "net_income": 35148000, "net_income_to_common": 35148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167122000, "total_current_assets": 626040000, "total_assets": 1738137000, "short_term_debt": 15112000, "long_term_debt": 306010000, "total_debt": 321122000, "total_liabilities": 778306000, "total_equity": 959831000, "shares_outstanding": 49264000, "goodwill_and_intangibles": 635193000 }, "cash_flow": { "operating_cash_flow": 41061000, "capital_expenditure": 13195000, "free_cash_flow": 54256000, "dividends_paid": 8576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355428, "ticker_id": 4371, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45796000", "ebitda": "58882000", "netIncome": "35148000", "grossProfit": "81558000", "depreciation": "None", "totalRevenue": "303707000", "costOfRevenue": "222149000", "interestIncome": "36594000", "incomeBeforeTax": "45681000", "interestExpense": "115000", "operatingIncome": "10993000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "10860000", "reportedCurrency": "USD", "netInterestIncome": "-63000", "nonInterestIncome": "None", "operatingExpenses": "70565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13086000", "sellingGeneralAndAdministrative": "70565000", "netIncomeFromContinuingOperations": "34821000" }, "balance": { "goodwill": "412304000", "inventory": "201560000", "commonStock": "959108000", "currentDebt": "None", "investments": "None", "totalAssets": "1738137000", "longTermDebt": "306010000", "shortTermDebt": "15112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "222889000", "reportedCurrency": "USD", "retainedEarnings": "644608000", "totalLiabilities": "778306000", "otherCurrentAssets": "38701000", "totalCurrentAssets": "626040000", "currentLongTermDebt": "None", "longTermInvestments": "129678000", "shortTermInvestments": "None", "currentNetReceivables": "218657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112097000", "currentAccountsPayable": "102841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "326346000", "shortLongTermDebtTotal": "346260000", "totalShareholderEquity": "959831000", "capitalLeaseObligations": "40250000", "otherCurrentLiabilities": "71764000", "totalCurrentLiabilities": "189788000", "otherNonCurrentLiabilities": "160631000", "totalNonCurrentLiabilities": "588518000", "cashAndShortTermInvestments": "167122000", "commonStockSharesOutstanding": "49264000", "intangibleAssetsExcludingGoodwill": "222889000", "cashAndCashEquivalentsAtCarryingValue": "167122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34821000", "profitLoss": "None", "dividendPayout": "8576000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-15816000", "operatingCashflow": "41061000", "capitalExpenditures": "13195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18584000", "cashflowFromInvestment": "-105430000", "stockBasedCompensation": "3427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303707000, "cost_of_revenue": 222149000, "gross_profit": 81558000, "research_and_development": null, "selling_general_admin": 70565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45796000, "depreciation_amortisation": 13086000, "ebitda": 58882000, "interest_expense": 115000, "interest_income": null, "other_non_operating": null, "pretax_income": 45681000, "tax_provision": 10860000, "effective_tax_rate": null, "net_income": 35148000, "net_income_continuing_ops": 34821000, "net_income_to_common": 35148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167122000, "short_term_investments": null, "net_receivables": 218657000, "inventory": 201560000, "other_current_assets": null, "total_current_assets": 626040000, "net_ppe": null, "goodwill": 412304000, "intangible_assets": 222889000, "goodwill_and_intangibles": 635193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1112097000, "total_assets": 1738137000, "short_term_debt": 15112000, "accounts_payable": 102841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189788000, "long_term_debt": 306010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 588518000, "total_liabilities": 778306000, "total_debt": 321122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 644608000, "total_equity": 959831000, "shares_outstanding": 49264000, "operating_cash_flow": 41061000, "stock_based_compensation": 3427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105430000, "dividends_paid": 8576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18584000, "free_cash_flow": 54256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45796000", "ebitda": "58882000", "netIncome": "35148000", "grossProfit": "81558000", "depreciation": "None", "totalRevenue": "303707000", "costOfRevenue": "222149000", "interestIncome": "36594000", "incomeBeforeTax": "45681000", "interestExpense": "115000", "operatingIncome": "10993000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "10860000", "reportedCurrency": "USD", "netInterestIncome": "-63000", "nonInterestIncome": "None", "operatingExpenses": "70565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13086000", "sellingGeneralAndAdministrative": "70565000", "netIncomeFromContinuingOperations": "34821000" }, "balance": { "goodwill": "412304000", "inventory": "201560000", "commonStock": "959108000", "currentDebt": "None", "investments": "None", "totalAssets": "1738137000", "longTermDebt": "306010000", "shortTermDebt": "15112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "222889000", "reportedCurrency": "USD", "retainedEarnings": "644608000", "totalLiabilities": "778306000", "otherCurrentAssets": "38701000", "totalCurrentAssets": "626040000", "currentLongTermDebt": "None", "longTermInvestments": "129678000", "shortTermInvestments": "None", "currentNetReceivables": "218657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112097000", "currentAccountsPayable": "102841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "326346000", "shortLongTermDebtTotal": "346260000", "totalShareholderEquity": "959831000", "capitalLeaseObligations": "40250000", "otherCurrentLiabilities": "71764000", "totalCurrentLiabilities": "189788000", "otherNonCurrentLiabilities": "160631000", "totalNonCurrentLiabilities": "588518000", "cashAndShortTermInvestments": "167122000", "commonStockSharesOutstanding": "49264000", "intangibleAssetsExcludingGoodwill": "222889000", "cashAndCashEquivalentsAtCarryingValue": "167122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34821000", "profitLoss": "None", "dividendPayout": "8576000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-15816000", "operatingCashflow": "41061000", "capitalExpenditures": "13195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18584000", "cashflowFromInvestment": "-105430000", "stockBasedCompensation": "3427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 317884000, "cost_of_revenue": 225194000, "gross_profit": 92690000, "ebit": 8331000, "ebitda": 20886000, "pretax_income": 8330999, "tax_provision": 4717000, "net_income": 3877000, "net_income_to_common": 3877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250075000, "total_current_assets": 685370000, "total_assets": 1695152000, "short_term_debt": 6014000, "long_term_debt": 302868000, "total_debt": 308882000, "total_liabilities": 756915000, "total_equity": 938237000, "shares_outstanding": 49997000, "goodwill_and_intangibles": 566878000 }, "cash_flow": { "operating_cash_flow": 62414000, "capital_expenditure": 13086000, "free_cash_flow": 75500000, "dividends_paid": 8396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355429, "ticker_id": 4371, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8331000", "ebitda": "20886000", "netIncome": "3877000", "grossProfit": "92690000", "depreciation": "None", "totalRevenue": "317884000", "costOfRevenue": "225194000", "interestIncome": "42767000", "incomeBeforeTax": "8330999", "interestExpense": "60000", "operatingIncome": "21236000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "4717000", "reportedCurrency": "USD", "netInterestIncome": "60000", "nonInterestIncome": "None", "operatingExpenses": "71454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12555000", "sellingGeneralAndAdministrative": "43219000", "netIncomeFromContinuingOperations": "3614000" }, "balance": { "goodwill": "376480000", "inventory": "169393000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1695152000", "longTermDebt": "302868000", "shortTermDebt": "6014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "190398000", "reportedCurrency": "USD", "retainedEarnings": "624529000", "totalLiabilities": "756915000", "otherCurrentAssets": "37358000", "totalCurrentAssets": "685370000", "currentLongTermDebt": "None", "longTermInvestments": "129262000", "shortTermInvestments": "None", "currentNetReceivables": "228544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009782000", "currentAccountsPayable": "103205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "292925000", "shortLongTermDebtTotal": "326055000", "totalShareholderEquity": "938237000", "capitalLeaseObligations": "23187000", "otherCurrentLiabilities": "87514000", "totalCurrentLiabilities": "196842000", "otherNonCurrentLiabilities": "157131000", "totalNonCurrentLiabilities": "560073000", "cashAndShortTermInvestments": "250075000", "commonStockSharesOutstanding": "49997000", "intangibleAssetsExcludingGoodwill": "190398000", "cashAndCashEquivalentsAtCarryingValue": "250075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96053000", "profitLoss": "None", "dividendPayout": "8396000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-4058000", "operatingCashflow": "62414000", "capitalExpenditures": "13086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15161000", "cashflowFromInvestment": "-20022000", "stockBasedCompensation": "3399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317884000, "cost_of_revenue": 225194000, "gross_profit": 92690000, "research_and_development": null, "selling_general_admin": 43219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8331000, "depreciation_amortisation": 12555000, "ebitda": 20886000, "interest_expense": 60000, "interest_income": null, "other_non_operating": null, "pretax_income": 8330999, "tax_provision": 4717000, "effective_tax_rate": null, "net_income": 3877000, "net_income_continuing_ops": 3614000, "net_income_to_common": 3877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250075000, "short_term_investments": null, "net_receivables": 228544000, "inventory": 169393000, "other_current_assets": null, "total_current_assets": 685370000, "net_ppe": null, "goodwill": 376480000, "intangible_assets": 190398000, "goodwill_and_intangibles": 566878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1009782000, "total_assets": 1695152000, "short_term_debt": 6014000, "accounts_payable": 103205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196842000, "long_term_debt": 302868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 560073000, "total_liabilities": 756915000, "total_debt": 308882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 624529000, "total_equity": 938237000, "shares_outstanding": 49997000, "operating_cash_flow": 62414000, "stock_based_compensation": 3399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20022000, "dividends_paid": 8396000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15161000, "free_cash_flow": 75500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8331000", "ebitda": "20886000", "netIncome": "3877000", "grossProfit": "92690000", "depreciation": "None", "totalRevenue": "317884000", "costOfRevenue": "225194000", "interestIncome": "42767000", "incomeBeforeTax": "8330999", "interestExpense": "60000", "operatingIncome": "21236000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "4717000", "reportedCurrency": "USD", "netInterestIncome": "60000", "nonInterestIncome": "None", "operatingExpenses": "71454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12555000", "sellingGeneralAndAdministrative": "43219000", "netIncomeFromContinuingOperations": "3614000" }, "balance": { "goodwill": "376480000", "inventory": "169393000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1695152000", "longTermDebt": "302868000", "shortTermDebt": "6014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "190398000", "reportedCurrency": "USD", "retainedEarnings": "624529000", "totalLiabilities": "756915000", "otherCurrentAssets": "37358000", "totalCurrentAssets": "685370000", "currentLongTermDebt": "None", "longTermInvestments": "129262000", "shortTermInvestments": "None", "currentNetReceivables": "228544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009782000", "currentAccountsPayable": "103205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "292925000", "shortLongTermDebtTotal": "326055000", "totalShareholderEquity": "938237000", "capitalLeaseObligations": "23187000", "otherCurrentLiabilities": "87514000", "totalCurrentLiabilities": "196842000", "otherNonCurrentLiabilities": "157131000", "totalNonCurrentLiabilities": "560073000", "cashAndShortTermInvestments": "250075000", "commonStockSharesOutstanding": "49997000", "intangibleAssetsExcludingGoodwill": "190398000", "cashAndCashEquivalentsAtCarryingValue": "250075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96053000", "profitLoss": "None", "dividendPayout": "8396000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-4058000", "operatingCashflow": "62414000", "capitalExpenditures": "13086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15161000", "cashflowFromInvestment": "-20022000", "stockBasedCompensation": "3399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8396000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 304524000, "cost_of_revenue": 215604000, "gross_profit": 88920000, "ebit": 53259000, "ebitda": 65209000, "pretax_income": 52579000, "tax_provision": 13240000, "net_income": 39663000, "net_income_to_common": 39663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222844000, "total_current_assets": 633964000, "total_assets": 1682004000, "short_term_debt": 5644000, "long_term_debt": 293921000, "total_debt": 299565000, "total_liabilities": 743483000, "total_equity": 938521000, "shares_outstanding": 49981000, "goodwill_and_intangibles": 607899000 }, "cash_flow": { "operating_cash_flow": 57131000, "capital_expenditure": 12704000, "free_cash_flow": 69835000, "dividends_paid": 8422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355431, "ticker_id": 4371, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53259000", "ebitda": "65209000", "netIncome": "39663000", "grossProfit": "88920000", "depreciation": "None", "totalRevenue": "304524000", "costOfRevenue": "215604000", "interestIncome": "31453000", "incomeBeforeTax": "52579000", "interestExpense": "680000", "operatingIncome": "25915000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "13240000", "reportedCurrency": "USD", "netInterestIncome": "-628000", "nonInterestIncome": "None", "operatingExpenses": "63005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11950000", "sellingGeneralAndAdministrative": "63005000", "netIncomeFromContinuingOperations": "39339000" }, "balance": { "goodwill": "368047000", "inventory": "165335000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1682004000", "longTermDebt": "293921000", "shortTermDebt": "5644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "239852000", "reportedCurrency": "USD", "retainedEarnings": "637875000", "totalLiabilities": "743483000", "otherCurrentAssets": "39394000", "totalCurrentAssets": "633964000", "currentLongTermDebt": "None", "longTermInvestments": "131800000", "shortTermInvestments": "None", "currentNetReceivables": "206391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048040000", "currentAccountsPayable": "83905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "284562000", "shortLongTermDebtTotal": "316160000", "totalShareholderEquity": "938521000", "capitalLeaseObligations": "22239000", "otherCurrentLiabilities": "88009000", "totalCurrentLiabilities": "180388000", "otherNonCurrentLiabilities": "169703000", "totalNonCurrentLiabilities": "563095000", "cashAndShortTermInvestments": "222844000", "commonStockSharesOutstanding": "49981000", "intangibleAssetsExcludingGoodwill": "239852000", "cashAndCashEquivalentsAtCarryingValue": "222844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39339000", "profitLoss": "None", "dividendPayout": "8422000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "14128000", "operatingCashflow": "57131000", "capitalExpenditures": "12704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14614000", "cashflowFromInvestment": "-13478000", "stockBasedCompensation": "2924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304524000, "cost_of_revenue": 215604000, "gross_profit": 88920000, "research_and_development": null, "selling_general_admin": 63005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53259000, "depreciation_amortisation": 11950000, "ebitda": 65209000, "interest_expense": 680000, "interest_income": null, "other_non_operating": null, "pretax_income": 52579000, "tax_provision": 13240000, "effective_tax_rate": null, "net_income": 39663000, "net_income_continuing_ops": 39339000, "net_income_to_common": 39663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222844000, "short_term_investments": null, "net_receivables": 206391000, "inventory": 165335000, "other_current_assets": null, "total_current_assets": 633964000, "net_ppe": null, "goodwill": 368047000, "intangible_assets": 239852000, "goodwill_and_intangibles": 607899000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1048040000, "total_assets": 1682004000, "short_term_debt": 5644000, "accounts_payable": 83905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180388000, "long_term_debt": 293921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 563095000, "total_liabilities": 743483000, "total_debt": 299565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637875000, "total_equity": 938521000, "shares_outstanding": 49981000, "operating_cash_flow": 57131000, "stock_based_compensation": 2924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13478000, "dividends_paid": 8422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14614000, "free_cash_flow": 69835000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53259000", "ebitda": "65209000", "netIncome": "39663000", "grossProfit": "88920000", "depreciation": "None", "totalRevenue": "304524000", "costOfRevenue": "215604000", "interestIncome": "31453000", "incomeBeforeTax": "52579000", "interestExpense": "680000", "operatingIncome": "25915000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "13240000", "reportedCurrency": "USD", "netInterestIncome": "-628000", "nonInterestIncome": "None", "operatingExpenses": "63005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11950000", "sellingGeneralAndAdministrative": "63005000", "netIncomeFromContinuingOperations": "39339000" }, "balance": { "goodwill": "368047000", "inventory": "165335000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1682004000", "longTermDebt": "293921000", "shortTermDebt": "5644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "239852000", "reportedCurrency": "USD", "retainedEarnings": "637875000", "totalLiabilities": "743483000", "otherCurrentAssets": "39394000", "totalCurrentAssets": "633964000", "currentLongTermDebt": "None", "longTermInvestments": "131800000", "shortTermInvestments": "None", "currentNetReceivables": "206391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048040000", "currentAccountsPayable": "83905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "284562000", "shortLongTermDebtTotal": "316160000", "totalShareholderEquity": "938521000", "capitalLeaseObligations": "22239000", "otherCurrentLiabilities": "88009000", "totalCurrentLiabilities": "180388000", "otherNonCurrentLiabilities": "169703000", "totalNonCurrentLiabilities": "563095000", "cashAndShortTermInvestments": "222844000", "commonStockSharesOutstanding": "49981000", "intangibleAssetsExcludingGoodwill": "239852000", "cashAndCashEquivalentsAtCarryingValue": "222844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39339000", "profitLoss": "None", "dividendPayout": "8422000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "14128000", "operatingCashflow": "57131000", "capitalExpenditures": "12704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14614000", "cashflowFromInvestment": "-13478000", "stockBasedCompensation": "2924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 274046000, "cost_of_revenue": 200028000, "gross_profit": 74018000, "ebit": 38193000, "ebitda": 50120000, "pretax_income": 37109000, "tax_provision": 9100000, "net_income": 28260000, "net_income_to_common": 28260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193805000, "total_current_assets": 602999000, "total_assets": 1657017000, "short_term_debt": 5396000, "long_term_debt": 295721000, "total_debt": 301117000, "total_liabilities": 744059000, "total_equity": 912958000, "shares_outstanding": 50264000, "goodwill_and_intangibles": 613901000 }, "cash_flow": { "operating_cash_flow": 49053000, "capital_expenditure": 15161000, "free_cash_flow": 64214000, "dividends_paid": 8969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355432, "ticker_id": 4371, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38193000", "ebitda": "50120000", "netIncome": "28260000", "grossProfit": "74018000", "depreciation": "None", "totalRevenue": "274046000", "costOfRevenue": "200028000", "interestIncome": "33523000", "incomeBeforeTax": "37109000", "interestExpense": "1084000", "operatingIncome": "6100000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-1033000", "nonInterestIncome": "None", "operatingExpenses": "67918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11927000", "sellingGeneralAndAdministrative": "67918000", "netIncomeFromContinuingOperations": "28009000" }, "balance": { "goodwill": "369799000", "inventory": "179463000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1657017000", "longTermDebt": "295721000", "shortTermDebt": "5396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "244102000", "reportedCurrency": "USD", "retainedEarnings": "611974000", "totalLiabilities": "744059000", "otherCurrentAssets": "35389000", "totalCurrentAssets": "602999000", "currentLongTermDebt": "None", "longTermInvestments": "135218000", "shortTermInvestments": "None", "currentNetReceivables": "194342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054018000", "currentAccountsPayable": "83262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282590000", "shortLongTermDebtTotal": "319207000", "totalShareholderEquity": "912958000", "capitalLeaseObligations": "23486000", "otherCurrentLiabilities": "79896000", "totalCurrentLiabilities": "169464000", "otherNonCurrentLiabilities": "171068000", "totalNonCurrentLiabilities": "574595000", "cashAndShortTermInvestments": "193805000", "commonStockSharesOutstanding": "50264000", "intangibleAssetsExcludingGoodwill": "244102000", "cashAndCashEquivalentsAtCarryingValue": "193805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28009000", "profitLoss": "None", "dividendPayout": "8969000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "7836000", "operatingCashflow": "49053000", "capitalExpenditures": "15161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20941000", "cashflowFromInvestment": "-12854000", "stockBasedCompensation": "5937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274046000, "cost_of_revenue": 200028000, "gross_profit": 74018000, "research_and_development": null, "selling_general_admin": 67918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38193000, "depreciation_amortisation": 11927000, "ebitda": 50120000, "interest_expense": 1084000, "interest_income": null, "other_non_operating": null, "pretax_income": 37109000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 28260000, "net_income_continuing_ops": 28009000, "net_income_to_common": 28260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193805000, "short_term_investments": null, "net_receivables": 194342000, "inventory": 179463000, "other_current_assets": null, "total_current_assets": 602999000, "net_ppe": null, "goodwill": 369799000, "intangible_assets": 244102000, "goodwill_and_intangibles": 613901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1054018000, "total_assets": 1657017000, "short_term_debt": 5396000, "accounts_payable": 83262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169464000, "long_term_debt": 295721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 574595000, "total_liabilities": 744059000, "total_debt": 301117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 611974000, "total_equity": 912958000, "shares_outstanding": 50264000, "operating_cash_flow": 49053000, "stock_based_compensation": 5937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12854000, "dividends_paid": 8969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20941000, "free_cash_flow": 64214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38193000", "ebitda": "50120000", "netIncome": "28260000", "grossProfit": "74018000", "depreciation": "None", "totalRevenue": "274046000", "costOfRevenue": "200028000", "interestIncome": "33523000", "incomeBeforeTax": "37109000", "interestExpense": "1084000", "operatingIncome": "6100000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-1033000", "nonInterestIncome": "None", "operatingExpenses": "67918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11927000", "sellingGeneralAndAdministrative": "67918000", "netIncomeFromContinuingOperations": "28009000" }, "balance": { "goodwill": "369799000", "inventory": "179463000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1657017000", "longTermDebt": "295721000", "shortTermDebt": "5396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "244102000", "reportedCurrency": "USD", "retainedEarnings": "611974000", "totalLiabilities": "744059000", "otherCurrentAssets": "35389000", "totalCurrentAssets": "602999000", "currentLongTermDebt": "None", "longTermInvestments": "135218000", "shortTermInvestments": "None", "currentNetReceivables": "194342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1054018000", "currentAccountsPayable": "83262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282590000", "shortLongTermDebtTotal": "319207000", "totalShareholderEquity": "912958000", "capitalLeaseObligations": "23486000", "otherCurrentLiabilities": "79896000", "totalCurrentLiabilities": "169464000", "otherNonCurrentLiabilities": "171068000", "totalNonCurrentLiabilities": "574595000", "cashAndShortTermInvestments": "193805000", "commonStockSharesOutstanding": "50264000", "intangibleAssetsExcludingGoodwill": "244102000", "cashAndCashEquivalentsAtCarryingValue": "193805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28009000", "profitLoss": "None", "dividendPayout": "8969000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "7836000", "operatingCashflow": "49053000", "capitalExpenditures": "15161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20941000", "cashflowFromInvestment": "-12854000", "stockBasedCompensation": "5937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 257308000, "cost_of_revenue": 194515000, "gross_profit": 62793000, "ebit": 31331000, "ebitda": 43161000, "pretax_income": 30790000, "tax_provision": 6782000, "net_income": 24253000, "net_income_to_common": 24253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178547000, "total_current_assets": 576437000, "total_assets": 1645271000, "short_term_debt": 7353000, "long_term_debt": 300009000, "total_debt": 307362000, "total_liabilities": 742030000, "total_equity": 901353000, "shares_outstanding": 50365000, "goodwill_and_intangibles": 623751000 }, "cash_flow": { "operating_cash_flow": 41146000, "capital_expenditure": 9629000, "free_cash_flow": 50775000, "dividends_paid": 8116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355433, "ticker_id": 4371, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31331000", "ebitda": "43161000", "netIncome": "24253000", "grossProfit": "62793000", "depreciation": "None", "totalRevenue": "257308000", "costOfRevenue": "194515000", "interestIncome": "None", "incomeBeforeTax": "30790000", "interestExpense": "541000", "operatingIncome": "-3243000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "6782000", "reportedCurrency": "USD", "netInterestIncome": "-489000", "nonInterestIncome": "None", "operatingExpenses": "66036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11830000", "sellingGeneralAndAdministrative": "66036000", "netIncomeFromContinuingOperations": "24008000" }, "balance": { "goodwill": "373375000", "inventory": "187299000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1645271000", "longTermDebt": "300009000", "shortTermDebt": "7353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "250376000", "reportedCurrency": "USD", "retainedEarnings": "599176000", "totalLiabilities": "742030000", "otherCurrentAssets": "37383000", "totalCurrentAssets": "576437000", "currentLongTermDebt": "None", "longTermInvestments": "140467000", "shortTermInvestments": "None", "currentNetReceivables": "173208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068834000", "currentAccountsPayable": "82768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327528000", "totalShareholderEquity": "901353000", "capitalLeaseObligations": "27519000", "otherCurrentLiabilities": "74465000", "totalCurrentLiabilities": "166238000", "otherNonCurrentLiabilities": "168440000", "totalNonCurrentLiabilities": "575792000", "cashAndShortTermInvestments": "178547000", "commonStockSharesOutstanding": "50365000", "intangibleAssetsExcludingGoodwill": "250376000", "cashAndCashEquivalentsAtCarryingValue": "178547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24253000", "profitLoss": "None", "dividendPayout": "8116000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-6406000", "operatingCashflow": "41146000", "capitalExpenditures": "9629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18077000", "cashflowFromInvestment": "-88747000", "stockBasedCompensation": "3925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257308000, "cost_of_revenue": 194515000, "gross_profit": 62793000, "research_and_development": null, "selling_general_admin": 66036000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31331000, "depreciation_amortisation": 11830000, "ebitda": 43161000, "interest_expense": 541000, "interest_income": null, "other_non_operating": null, "pretax_income": 30790000, "tax_provision": 6782000, "effective_tax_rate": null, "net_income": 24253000, "net_income_continuing_ops": 24008000, "net_income_to_common": 24253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178547000, "short_term_investments": null, "net_receivables": 173208000, "inventory": 187299000, "other_current_assets": null, "total_current_assets": 576437000, "net_ppe": null, "goodwill": 373375000, "intangible_assets": 250376000, "goodwill_and_intangibles": 623751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1068834000, "total_assets": 1645271000, "short_term_debt": 7353000, "accounts_payable": 82768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166238000, "long_term_debt": 300009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 575792000, "total_liabilities": 742030000, "total_debt": 307362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 599176000, "total_equity": 901353000, "shares_outstanding": 50365000, "operating_cash_flow": 41146000, "stock_based_compensation": 3925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88747000, "dividends_paid": 8116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18077000, "free_cash_flow": 50775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31331000", "ebitda": "43161000", "netIncome": "24253000", "grossProfit": "62793000", "depreciation": "None", "totalRevenue": "257308000", "costOfRevenue": "194515000", "interestIncome": "None", "incomeBeforeTax": "30790000", "interestExpense": "541000", "operatingIncome": "-3243000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "6782000", "reportedCurrency": "USD", "netInterestIncome": "-489000", "nonInterestIncome": "None", "operatingExpenses": "66036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11830000", "sellingGeneralAndAdministrative": "66036000", "netIncomeFromContinuingOperations": "24008000" }, "balance": { "goodwill": "373375000", "inventory": "187299000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1645271000", "longTermDebt": "300009000", "shortTermDebt": "7353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "250376000", "reportedCurrency": "USD", "retainedEarnings": "599176000", "totalLiabilities": "742030000", "otherCurrentAssets": "37383000", "totalCurrentAssets": "576437000", "currentLongTermDebt": "None", "longTermInvestments": "140467000", "shortTermInvestments": "None", "currentNetReceivables": "173208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1068834000", "currentAccountsPayable": "82768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327528000", "totalShareholderEquity": "901353000", "capitalLeaseObligations": "27519000", "otherCurrentLiabilities": "74465000", "totalCurrentLiabilities": "166238000", "otherNonCurrentLiabilities": "168440000", "totalNonCurrentLiabilities": "575792000", "cashAndShortTermInvestments": "178547000", "commonStockSharesOutstanding": "50365000", "intangibleAssetsExcludingGoodwill": "250376000", "cashAndCashEquivalentsAtCarryingValue": "178547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24253000", "profitLoss": "None", "dividendPayout": "8116000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-6406000", "operatingCashflow": "41146000", "capitalExpenditures": "9629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18077000", "cashflowFromInvestment": "-88747000", "stockBasedCompensation": "3925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 318801000, "cost_of_revenue": 240701000, "gross_profit": 78100000, "ebit": -26755000, "ebitda": -14332000, "pretax_income": -26798000, "tax_provision": 4986000, "net_income": -31786000, "net_income_to_common": -31786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244225000, "total_current_assets": 673893000, "total_assets": 1679483000, "short_term_debt": 12456000, "long_term_debt": 298133000, "total_debt": 310589000, "total_liabilities": 788471000, "total_equity": 888879000, "shares_outstanding": 49437000, "goodwill_and_intangibles": 552666000 }, "cash_flow": { "operating_cash_flow": 45170000, "capital_expenditure": 11336000, "free_cash_flow": 56506000, "dividends_paid": 7912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355434, "ticker_id": 4371, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26755000", "ebitda": "-14332000", "netIncome": "-31786000", "grossProfit": "78100000", "depreciation": "None", "totalRevenue": "318801000", "costOfRevenue": "240701000", "interestIncome": "None", "incomeBeforeTax": "-26798000", "interestExpense": "43000", "operatingIncome": "4890000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "4986000", "reportedCurrency": "USD", "netInterestIncome": "9000", "nonInterestIncome": "None", "operatingExpenses": "73210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12423000", "sellingGeneralAndAdministrative": "43592000", "netIncomeFromContinuingOperations": "-31783000" }, "balance": { "goodwill": "331595000", "inventory": "164615000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1679483000", "longTermDebt": "298133000", "shortTermDebt": "12456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "221071000", "reportedCurrency": "USD", "retainedEarnings": "589392000", "totalLiabilities": "788471000", "otherCurrentAssets": "47936000", "totalCurrentAssets": "673893000", "currentLongTermDebt": "None", "longTermInvestments": "144863000", "shortTermInvestments": "None", "currentNetReceivables": "217117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005590000", "currentAccountsPayable": "81167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317179000", "totalShareholderEquity": "888879000", "capitalLeaseObligations": "19046000", "otherCurrentLiabilities": "84283000", "totalCurrentLiabilities": "178376000", "otherNonCurrentLiabilities": "174148000", "totalNonCurrentLiabilities": "610095000", "cashAndShortTermInvestments": "244225000", "commonStockSharesOutstanding": "49437000", "intangibleAssetsExcludingGoodwill": "221071000", "cashAndCashEquivalentsAtCarryingValue": "244225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31521000", "profitLoss": "None", "dividendPayout": "7912000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "8597000", "operatingCashflow": "45170000", "capitalExpenditures": "11336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3951000", "cashflowFromInvestment": "-24304000", "stockBasedCompensation": "3394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318801000, "cost_of_revenue": 240701000, "gross_profit": 78100000, "research_and_development": null, "selling_general_admin": 43592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26755000, "depreciation_amortisation": 12423000, "ebitda": -14332000, "interest_expense": 43000, "interest_income": null, "other_non_operating": null, "pretax_income": -26798000, "tax_provision": 4986000, "effective_tax_rate": null, "net_income": -31786000, "net_income_continuing_ops": -31783000, "net_income_to_common": -31786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244225000, "short_term_investments": null, "net_receivables": 217117000, "inventory": 164615000, "other_current_assets": null, "total_current_assets": 673893000, "net_ppe": null, "goodwill": 331595000, "intangible_assets": 221071000, "goodwill_and_intangibles": 552666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005590000, "total_assets": 1679483000, "short_term_debt": 12456000, "accounts_payable": 81167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178376000, "long_term_debt": 298133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610095000, "total_liabilities": 788471000, "total_debt": 310589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 589392000, "total_equity": 888879000, "shares_outstanding": 49437000, "operating_cash_flow": 45170000, "stock_based_compensation": 3394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24304000, "dividends_paid": 7912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3951000, "free_cash_flow": 56506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26755000", "ebitda": "-14332000", "netIncome": "-31786000", "grossProfit": "78100000", "depreciation": "None", "totalRevenue": "318801000", "costOfRevenue": "240701000", "interestIncome": "None", "incomeBeforeTax": "-26798000", "interestExpense": "43000", "operatingIncome": "4890000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "4986000", "reportedCurrency": "USD", "netInterestIncome": "9000", "nonInterestIncome": "None", "operatingExpenses": "73210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12423000", "sellingGeneralAndAdministrative": "43592000", "netIncomeFromContinuingOperations": "-31783000" }, "balance": { "goodwill": "331595000", "inventory": "164615000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1679483000", "longTermDebt": "298133000", "shortTermDebt": "12456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "221071000", "reportedCurrency": "USD", "retainedEarnings": "589392000", "totalLiabilities": "788471000", "otherCurrentAssets": "47936000", "totalCurrentAssets": "673893000", "currentLongTermDebt": "None", "longTermInvestments": "144863000", "shortTermInvestments": "None", "currentNetReceivables": "217117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005590000", "currentAccountsPayable": "81167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317179000", "totalShareholderEquity": "888879000", "capitalLeaseObligations": "19046000", "otherCurrentLiabilities": "84283000", "totalCurrentLiabilities": "178376000", "otherNonCurrentLiabilities": "174148000", "totalNonCurrentLiabilities": "610095000", "cashAndShortTermInvestments": "244225000", "commonStockSharesOutstanding": "49437000", "intangibleAssetsExcludingGoodwill": "221071000", "cashAndCashEquivalentsAtCarryingValue": "244225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31521000", "profitLoss": "None", "dividendPayout": "7912000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "8597000", "operatingCashflow": "45170000", "capitalExpenditures": "11336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3951000", "cashflowFromInvestment": "-24304000", "stockBasedCompensation": "3394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 316755000, "cost_of_revenue": 245282000, "gross_profit": 71473000, "ebit": 40573000, "ebitda": 52522000, "pretax_income": 40471000, "tax_provision": 18471000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227310000, "total_current_assets": 691111000, "total_assets": 1704689000, "short_term_debt": 13377000, "long_term_debt": 297695000, "total_debt": 311072000, "total_liabilities": 790247000, "total_equity": 912096000, "shares_outstanding": 50417000, "goodwill_and_intangibles": 572304000 }, "cash_flow": { "operating_cash_flow": 50120000, "capital_expenditure": 10017000, "free_cash_flow": 60137000, "dividends_paid": 15849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355436, "ticker_id": 4371, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40573000", "ebitda": "52522000", "netIncome": "22000000", "grossProfit": "71473000", "depreciation": "None", "totalRevenue": "316755000", "costOfRevenue": "245282000", "interestIncome": "None", "incomeBeforeTax": "40471000", "interestExpense": "102000", "operatingIncome": "6339000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "18471000", "reportedCurrency": "USD", "netInterestIncome": "-50000", "nonInterestIncome": "None", "operatingExpenses": "65134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11949000", "sellingGeneralAndAdministrative": "65134000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "345445000", "inventory": "191716000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1704689000", "longTermDebt": "297695000", "shortTermDebt": "13377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "226859000", "reportedCurrency": "USD", "retainedEarnings": "629237000", "totalLiabilities": "790247000", "otherCurrentAssets": "50298000", "totalCurrentAssets": "691111000", "currentLongTermDebt": "267000", "longTermInvestments": "120707000", "shortTermInvestments": "None", "currentNetReceivables": "221787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1013578000", "currentAccountsPayable": "99181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "319620000", "totalShareholderEquity": "912096000", "capitalLeaseObligations": "21658000", "otherCurrentLiabilities": "89194000", "totalCurrentLiabilities": "202288000", "otherNonCurrentLiabilities": "193075000", "totalNonCurrentLiabilities": "587959000", "cashAndShortTermInvestments": "227310000", "commonStockSharesOutstanding": "50417000", "intangibleAssetsExcludingGoodwill": "226859000", "cashAndCashEquivalentsAtCarryingValue": "227310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "15849000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "16176000", "operatingCashflow": "50120000", "capitalExpenditures": "10017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235052000", "cashflowFromInvestment": "-18664000", "stockBasedCompensation": "2602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1023000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316755000, "cost_of_revenue": 245282000, "gross_profit": 71473000, "research_and_development": null, "selling_general_admin": 65134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40573000, "depreciation_amortisation": 11949000, "ebitda": 52522000, "interest_expense": 102000, "interest_income": null, "other_non_operating": null, "pretax_income": 40471000, "tax_provision": 18471000, "effective_tax_rate": null, "net_income": 22000000, "net_income_continuing_ops": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227310000, "short_term_investments": null, "net_receivables": 221787000, "inventory": 191716000, "other_current_assets": null, "total_current_assets": 691111000, "net_ppe": null, "goodwill": 345445000, "intangible_assets": 226859000, "goodwill_and_intangibles": 572304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1013578000, "total_assets": 1704689000, "short_term_debt": 13377000, "accounts_payable": 99181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202288000, "long_term_debt": 297695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587959000, "total_liabilities": 790247000, "total_debt": 311072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 629237000, "total_equity": 912096000, "shares_outstanding": 50417000, "operating_cash_flow": 50120000, "stock_based_compensation": 2602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18664000, "dividends_paid": 15849000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235052000, "free_cash_flow": 60137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40573000", "ebitda": "52522000", "netIncome": "22000000", "grossProfit": "71473000", "depreciation": "None", "totalRevenue": "316755000", "costOfRevenue": "245282000", "interestIncome": "None", "incomeBeforeTax": "40471000", "interestExpense": "102000", "operatingIncome": "6339000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "18471000", "reportedCurrency": "USD", "netInterestIncome": "-50000", "nonInterestIncome": "None", "operatingExpenses": "65134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11949000", "sellingGeneralAndAdministrative": "65134000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "345445000", "inventory": "191716000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1704689000", "longTermDebt": "297695000", "shortTermDebt": "13377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "226859000", "reportedCurrency": "USD", "retainedEarnings": "629237000", "totalLiabilities": "790247000", "otherCurrentAssets": "50298000", "totalCurrentAssets": "691111000", "currentLongTermDebt": "267000", "longTermInvestments": "120707000", "shortTermInvestments": "None", "currentNetReceivables": "221787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1013578000", "currentAccountsPayable": "99181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "319620000", "totalShareholderEquity": "912096000", "capitalLeaseObligations": "21658000", "otherCurrentLiabilities": "89194000", "totalCurrentLiabilities": "202288000", "otherNonCurrentLiabilities": "193075000", "totalNonCurrentLiabilities": "587959000", "cashAndShortTermInvestments": "227310000", "commonStockSharesOutstanding": "50417000", "intangibleAssetsExcludingGoodwill": "226859000", "cashAndCashEquivalentsAtCarryingValue": "227310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "15849000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "16176000", "operatingCashflow": "50120000", "capitalExpenditures": "10017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235052000", "cashflowFromInvestment": "-18664000", "stockBasedCompensation": "2602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15849000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1023000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 298229000, "cost_of_revenue": 233939000, "gross_profit": 64290000, "ebit": 25067000, "ebitda": 53074000, "pretax_income": 24543000, "tax_provision": 6609000, "net_income": 24302000, "net_income_to_common": 24302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430906000, "total_current_assets": 1772603000, "total_assets": 3584137000, "short_term_debt": 337762000, "long_term_debt": 298549000, "total_debt": 636311000, "total_liabilities": 1660170000, "total_equity": 1792809000, "shares_outstanding": 50042000, "goodwill_and_intangibles": 722506000 }, "cash_flow": { "operating_cash_flow": 134990000, "capital_expenditure": 32876000, "free_cash_flow": 167866000, "dividends_paid": 17333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355437, "ticker_id": 4371, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25067000", "ebitda": "53074000", "netIncome": "24302000", "grossProfit": "64290000", "depreciation": "None", "totalRevenue": "298229000", "costOfRevenue": "233939000", "interestIncome": "None", "incomeBeforeTax": "24543000", "interestExpense": "524000", "operatingIncome": "-6293000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "6609000", "reportedCurrency": "USD", "netInterestIncome": "-2169000", "nonInterestIncome": "None", "operatingExpenses": "70583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28007000", "sellingGeneralAndAdministrative": "107688000", "netIncomeFromContinuingOperations": "28167000" }, "balance": { "goodwill": "416857000", "inventory": "576411000", "commonStock": "1792809000", "currentDebt": "None", "investments": "None", "totalAssets": "3584137000", "longTermDebt": "298549000", "shortTermDebt": "337762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "305649000", "reportedCurrency": "USD", "retainedEarnings": "1516657000", "totalLiabilities": "1660170000", "otherCurrentAssets": "118949000", "totalCurrentAssets": "1772603000", "currentLongTermDebt": "325269000", "longTermInvestments": "247421000", "shortTermInvestments": "None", "currentNetReceivables": "646337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811534000", "currentAccountsPayable": "447119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798691000", "shortLongTermDebtTotal": "721594000", "totalShareholderEquity": "1792809000", "capitalLeaseObligations": "97776000", "otherCurrentLiabilities": "159976000", "totalCurrentLiabilities": "945342000", "otherNonCurrentLiabilities": "231343000", "totalNonCurrentLiabilities": "714828000", "cashAndShortTermInvestments": "430906000", "commonStockSharesOutstanding": "50042000", "intangibleAssetsExcludingGoodwill": "305649000", "cashAndCashEquivalentsAtCarryingValue": "430906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28167000", "profitLoss": "None", "dividendPayout": "17333000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "103150000", "operatingCashflow": "134990000", "capitalExpenditures": "32876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148460000", "cashflowFromInvestment": "-53553000", "stockBasedCompensation": "6175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298229000, "cost_of_revenue": 233939000, "gross_profit": 64290000, "research_and_development": null, "selling_general_admin": 107688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25067000, "depreciation_amortisation": 28007000, "ebitda": 53074000, "interest_expense": 524000, "interest_income": null, "other_non_operating": null, "pretax_income": 24543000, "tax_provision": 6609000, "effective_tax_rate": null, "net_income": 24302000, "net_income_continuing_ops": 28167000, "net_income_to_common": 24302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430906000, "short_term_investments": null, "net_receivables": 646337000, "inventory": 576411000, "other_current_assets": null, "total_current_assets": 1772603000, "net_ppe": null, "goodwill": 416857000, "intangible_assets": 305649000, "goodwill_and_intangibles": 722506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1811534000, "total_assets": 3584137000, "short_term_debt": 337762000, "accounts_payable": 447119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945342000, "long_term_debt": 298549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 714828000, "total_liabilities": 1660170000, "total_debt": 636311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1516657000, "total_equity": 1792809000, "shares_outstanding": 50042000, "operating_cash_flow": 134990000, "stock_based_compensation": 6175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53553000, "dividends_paid": 17333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148460000, "free_cash_flow": 167866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25067000", "ebitda": "53074000", "netIncome": "24302000", "grossProfit": "64290000", "depreciation": "None", "totalRevenue": "298229000", "costOfRevenue": "233939000", "interestIncome": "None", "incomeBeforeTax": "24543000", "interestExpense": "524000", "operatingIncome": "-6293000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "6609000", "reportedCurrency": "USD", "netInterestIncome": "-2169000", "nonInterestIncome": "None", "operatingExpenses": "70583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28007000", "sellingGeneralAndAdministrative": "107688000", "netIncomeFromContinuingOperations": "28167000" }, "balance": { "goodwill": "416857000", "inventory": "576411000", "commonStock": "1792809000", "currentDebt": "None", "investments": "None", "totalAssets": "3584137000", "longTermDebt": "298549000", "shortTermDebt": "337762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "305649000", "reportedCurrency": "USD", "retainedEarnings": "1516657000", "totalLiabilities": "1660170000", "otherCurrentAssets": "118949000", "totalCurrentAssets": "1772603000", "currentLongTermDebt": "325269000", "longTermInvestments": "247421000", "shortTermInvestments": "None", "currentNetReceivables": "646337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811534000", "currentAccountsPayable": "447119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798691000", "shortLongTermDebtTotal": "721594000", "totalShareholderEquity": "1792809000", "capitalLeaseObligations": "97776000", "otherCurrentLiabilities": "159976000", "totalCurrentLiabilities": "945342000", "otherNonCurrentLiabilities": "231343000", "totalNonCurrentLiabilities": "714828000", "cashAndShortTermInvestments": "430906000", "commonStockSharesOutstanding": "50042000", "intangibleAssetsExcludingGoodwill": "305649000", "cashAndCashEquivalentsAtCarryingValue": "430906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28167000", "profitLoss": "None", "dividendPayout": "17333000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "103150000", "operatingCashflow": "134990000", "capitalExpenditures": "32876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148460000", "cashflowFromInvestment": "-53553000", "stockBasedCompensation": "6175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 311918000, "cost_of_revenue": 242462000, "gross_profit": 69456000, "ebit": 36896000, "ebitda": 48971000, "pretax_income": 35791000, "tax_provision": 8960000, "net_income": 96106000, "net_income_to_common": 96106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201009000, "total_current_assets": 1691856000, "total_assets": 3476692000, "short_term_debt": 175488000, "long_term_debt": 298083000, "total_debt": 473571000, "total_liabilities": 1574776000, "total_equity": 1774623000, "shares_outstanding": 49886000, "goodwill_and_intangibles": 725843000 }, "cash_flow": { "operating_cash_flow": 59696000, "capital_expenditure": 29298000, "free_cash_flow": 88994000, "dividends_paid": 15725000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355438, "ticker_id": 4371, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36896000", "ebitda": "48971000", "netIncome": "96106000", "grossProfit": "69456000", "depreciation": "None", "totalRevenue": "311918000", "costOfRevenue": "242462000", "interestIncome": "51298000", "incomeBeforeTax": "35791000", "interestExpense": "1105000", "operatingIncome": "-5088000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "8960000", "reportedCurrency": "USD", "netInterestIncome": "-3083000", "nonInterestIncome": "None", "operatingExpenses": "74544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12075000", "sellingGeneralAndAdministrative": "112348000", "netIncomeFromContinuingOperations": "99703000" }, "balance": { "goodwill": "415813000", "inventory": "672296000", "commonStock": "1508416000", "currentDebt": "None", "investments": "None", "totalAssets": "3476692000", "longTermDebt": "298083000", "shortTermDebt": "175488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "310030000", "reportedCurrency": "USD", "retainedEarnings": "1508416000", "totalLiabilities": "1574776000", "otherCurrentAssets": "117671000", "totalCurrentAssets": "1691856000", "currentLongTermDebt": "150268000", "longTermInvestments": "241564000", "shortTermInvestments": "None", "currentNetReceivables": "700880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1784836000", "currentAccountsPayable": "526686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "779184000", "shortLongTermDebtTotal": "548587000", "totalShareholderEquity": "1774623000", "capitalLeaseObligations": "100236000", "otherCurrentLiabilities": "130852000", "totalCurrentLiabilities": "868939000", "otherNonCurrentLiabilities": "226217000", "totalNonCurrentLiabilities": "705837000", "cashAndShortTermInvestments": "201009000", "commonStockSharesOutstanding": "49886000", "intangibleAssetsExcludingGoodwill": "310030000", "cashAndCashEquivalentsAtCarryingValue": "201009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99703000", "profitLoss": "None", "dividendPayout": "15725000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-64327000", "operatingCashflow": "59696000", "capitalExpenditures": "29298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-269346000", "cashflowFromInvestment": "-44287000", "stockBasedCompensation": "4516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15725000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311918000, "cost_of_revenue": 242462000, "gross_profit": 69456000, "research_and_development": null, "selling_general_admin": 112348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36896000, "depreciation_amortisation": 12075000, "ebitda": 48971000, "interest_expense": 1105000, "interest_income": null, "other_non_operating": null, "pretax_income": 35791000, "tax_provision": 8960000, "effective_tax_rate": null, "net_income": 96106000, "net_income_continuing_ops": 99703000, "net_income_to_common": 96106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201009000, "short_term_investments": null, "net_receivables": 700880000, "inventory": 672296000, "other_current_assets": null, "total_current_assets": 1691856000, "net_ppe": null, "goodwill": 415813000, "intangible_assets": 310030000, "goodwill_and_intangibles": 725843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1784836000, "total_assets": 3476692000, "short_term_debt": 175488000, "accounts_payable": 526686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 868939000, "long_term_debt": 298083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 705837000, "total_liabilities": 1574776000, "total_debt": 473571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1508416000, "total_equity": 1774623000, "shares_outstanding": 49886000, "operating_cash_flow": 59696000, "stock_based_compensation": 4516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44287000, "dividends_paid": 15725000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -269346000, "free_cash_flow": 88994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36896000", "ebitda": "48971000", "netIncome": "96106000", "grossProfit": "69456000", "depreciation": "None", "totalRevenue": "311918000", "costOfRevenue": "242462000", "interestIncome": "51298000", "incomeBeforeTax": "35791000", "interestExpense": "1105000", "operatingIncome": "-5088000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "8960000", "reportedCurrency": "USD", "netInterestIncome": "-3083000", "nonInterestIncome": "None", "operatingExpenses": "74544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12075000", "sellingGeneralAndAdministrative": "112348000", "netIncomeFromContinuingOperations": "99703000" }, "balance": { "goodwill": "415813000", "inventory": "672296000", "commonStock": "1508416000", "currentDebt": "None", "investments": "None", "totalAssets": "3476692000", "longTermDebt": "298083000", "shortTermDebt": "175488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "310030000", "reportedCurrency": "USD", "retainedEarnings": "1508416000", "totalLiabilities": "1574776000", "otherCurrentAssets": "117671000", "totalCurrentAssets": "1691856000", "currentLongTermDebt": "150268000", "longTermInvestments": "241564000", "shortTermInvestments": "None", "currentNetReceivables": "700880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1784836000", "currentAccountsPayable": "526686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "779184000", "shortLongTermDebtTotal": "548587000", "totalShareholderEquity": "1774623000", "capitalLeaseObligations": "100236000", "otherCurrentLiabilities": "130852000", "totalCurrentLiabilities": "868939000", "otherNonCurrentLiabilities": "226217000", "totalNonCurrentLiabilities": "705837000", "cashAndShortTermInvestments": "201009000", "commonStockSharesOutstanding": "49886000", "intangibleAssetsExcludingGoodwill": "310030000", "cashAndCashEquivalentsAtCarryingValue": "201009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99703000", "profitLoss": "None", "dividendPayout": "15725000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-64327000", "operatingCashflow": "59696000", "capitalExpenditures": "29298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-269346000", "cashflowFromInvestment": "-44287000", "stockBasedCompensation": "4516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15725000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5130000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "income_statement": { "revenue": 368802000, "cost_of_revenue": 264940999, "gross_profit": 103861000, "ebit": 66554000, "ebitda": 94846000, "pretax_income": 63952000, "tax_provision": 13826000, "net_income": 129902999, "net_income_to_common": 129902999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454946000, "total_current_assets": 1868337000, "total_assets": 3650918000, "short_term_debt": 6946000, "long_term_debt": 689718000, "total_debt": 696664000, "total_liabilities": 1829290000, "total_equity": 1696011000, "shares_outstanding": 49779000, "goodwill_and_intangibles": 729046000 }, "cash_flow": { "operating_cash_flow": 229234000, "capital_expenditure": 17651000, "free_cash_flow": 246885000, "dividends_paid": 15078000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355439, "ticker_id": 4371, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:55:55.676596+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66554000", "ebitda": "94846000", "netIncome": "129902999", "grossProfit": "103861000", "depreciation": "None", "totalRevenue": "368802000", "costOfRevenue": "264940999", "interestIncome": "50978000", "incomeBeforeTax": "63952000", "interestExpense": "2602000", "operatingIncome": "27951000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "13826000", "reportedCurrency": "USD", "netInterestIncome": "-4514000", "nonInterestIncome": "None", "operatingExpenses": "75910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264940999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28292000", "sellingGeneralAndAdministrative": "82017000", "netIncomeFromContinuingOperations": "134163000" }, "balance": { "goodwill": "414820000", "inventory": "607968000", "commonStock": "1696011000", "currentDebt": "None", "investments": "None", "totalAssets": "3650918000", "longTermDebt": "689718000", "shortTermDebt": "6946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "314226000", "reportedCurrency": "USD", "retainedEarnings": "1428391000", "totalLiabilities": "1829290000", "otherCurrentAssets": "1027021000", "totalCurrentAssets": "1868337000", "currentLongTermDebt": "3077000", "longTermInvestments": "252591000", "shortTermInvestments": "None", "currentNetReceivables": "224549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782581000", "currentAccountsPayable": "126743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "775621000", "shortLongTermDebtTotal": "795385000", "totalShareholderEquity": "1696011000", "capitalLeaseObligations": "102590000", "otherCurrentLiabilities": "576418000", "totalCurrentLiabilities": "717558000", "otherNonCurrentLiabilities": "230583000", "totalNonCurrentLiabilities": "1111732000", "cashAndShortTermInvestments": "454946000", "commonStockSharesOutstanding": "49779000", "intangibleAssetsExcludingGoodwill": "314226000", "cashAndCashEquivalentsAtCarryingValue": "454946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134163000", "profitLoss": "None", "dividendPayout": "15078000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-6843000", "operatingCashflow": "229234000", "capitalExpenditures": "17651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23489000", "cashflowFromInvestment": "-71776000", "stockBasedCompensation": "5420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15078000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368802000, "cost_of_revenue": 264940999, "gross_profit": 103861000, "research_and_development": null, "selling_general_admin": 82017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66554000, "depreciation_amortisation": 28292000, "ebitda": 94846000, "interest_expense": 2602000, "interest_income": null, "other_non_operating": null, "pretax_income": 63952000, "tax_provision": 13826000, "effective_tax_rate": null, "net_income": 129902999, "net_income_continuing_ops": 134163000, "net_income_to_common": 129902999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 454946000, "short_term_investments": null, "net_receivables": 224549000, "inventory": 607968000, "other_current_assets": null, "total_current_assets": 1868337000, "net_ppe": null, "goodwill": 414820000, "intangible_assets": 314226000, "goodwill_and_intangibles": 729046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1782581000, "total_assets": 3650918000, "short_term_debt": 6946000, "accounts_payable": 126743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717558000, "long_term_debt": 689718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1111732000, "total_liabilities": 1829290000, "total_debt": 696664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1428391000, "total_equity": 1696011000, "shares_outstanding": 49779000, "operating_cash_flow": 229234000, "stock_based_compensation": 5420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71776000, "dividends_paid": 15078000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23489000, "free_cash_flow": 246885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66554000", "ebitda": "94846000", "netIncome": "129902999", "grossProfit": "103861000", "depreciation": "None", "totalRevenue": "368802000", "costOfRevenue": "264940999", "interestIncome": "50978000", "incomeBeforeTax": "63952000", "interestExpense": "2602000", "operatingIncome": "27951000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "13826000", "reportedCurrency": "USD", "netInterestIncome": "-4514000", "nonInterestIncome": "None", "operatingExpenses": "75910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264940999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28292000", "sellingGeneralAndAdministrative": "82017000", "netIncomeFromContinuingOperations": "134163000" }, "balance": { "goodwill": "414820000", "inventory": "607968000", "commonStock": "1696011000", "currentDebt": "None", "investments": "None", "totalAssets": "3650918000", "longTermDebt": "689718000", "shortTermDebt": "6946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "314226000", "reportedCurrency": "USD", "retainedEarnings": "1428391000", "totalLiabilities": "1829290000", "otherCurrentAssets": "1027021000", "totalCurrentAssets": "1868337000", "currentLongTermDebt": "3077000", "longTermInvestments": "252591000", "shortTermInvestments": "None", "currentNetReceivables": "224549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782581000", "currentAccountsPayable": "126743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "775621000", "shortLongTermDebtTotal": "795385000", "totalShareholderEquity": "1696011000", "capitalLeaseObligations": "102590000", "otherCurrentLiabilities": "576418000", "totalCurrentLiabilities": "717558000", "otherNonCurrentLiabilities": "230583000", "totalNonCurrentLiabilities": "1111732000", "cashAndShortTermInvestments": "454946000", "commonStockSharesOutstanding": "49779000", "intangibleAssetsExcludingGoodwill": "314226000", "cashAndCashEquivalentsAtCarryingValue": "454946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134163000", "profitLoss": "None", "dividendPayout": "15078000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-6843000", "operatingCashflow": "229234000", "capitalExpenditures": "17651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23489000", "cashflowFromInvestment": "-71776000", "stockBasedCompensation": "5420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15078000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-791000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "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" ] } } }