{ "ticker": { "uuid": "8414fd20-9965-4abf-9b7b-52a5026ae126", "symbol": "CELH", "name": "Celsius Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/8414fd20-9965-4abf-9b7b-52a5026ae126/", "api_url": "https://sharemaestro.com/factors/api/tickers/8414fd20-9965-4abf-9b7b-52a5026ae126/" }, "ticker_metadata": { "id": 5286, "uuid": "8414fd20-9965-4abf-9b7b-52a5026ae126", "symbol": "CELH", "name": "Celsius Holdings Inc", "asset_type": "equity", "market_cap": 8091017000, "stock_exchange_id": 2, "industry": "Beverages - Non-Alcoholic", "sector": "Consumer Defensive", "description": "Celsius Holdings, Inc. develops, markets, distributes, and sells calorie-burning functional fitness drinks in the United States and internationally. The company is headquartered in Boca Raton, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8414fd20-9965-4abf-9b7b-52a5026ae126", "symbol": "CELH", "name": "Celsius Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/8414fd20-9965-4abf-9b7b-52a5026ae126/", "api_url": "https://sharemaestro.com/factors/api/tickers/8414fd20-9965-4abf-9b7b-52a5026ae126/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.08, "quality": 0.74, "momentum": 0.09, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 28.13, "market_cap": 7307161320, "pe_ratio": 42.0728, "earnings_yield": 0.0238, "ebitda_to_ev": 0.0381, "shareholder_yield": 0.0061, "roe": 0.1389, "piotroski_f_score": 5, "momentum_12_1": -0.2047, "volatility_252d": 0.6177 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:48.778115+00:00", "batch_id": "" }, "size": { "price_close": 28.13, "market_cap": 7307161320, "market_cap_usd": 7307161320, "enterprise_value": 7433841320, "shares_outstanding": 259764000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 42.0728, "pb_ratio": 5.8422, "ptbv_ratio": null, "ps_ratio": 2.4615, "pcf_ratio": 22.1565, "pfcf_ratio": 19.9194, "ev_ebitda": 26.2305, "ev_ebit": 30.0442, "ev_sales": 2.5042, "ev_fcf": 20.2647, "earnings_yield": 0.0238, "fcf_yield": 0.0493, "price_to_sales": 2.4615, "price_to_book": 5.8422, "price_to_cashflow": 22.1565, "ebitda_to_ev": 0.0381, "sales_yield": 0.3993 }, "yield": { "dividend_yield": 0.0061, "buyback_yield": 0, "shareholder_yield": 0.0061, "debt_paydown_yield": null, "total_yield": 0.0061 }, "quality": { "gross_margin": 0.4962, "operating_margin": 0.0833, "net_margin": 0.0585, "ebitda_margin": 0.0955, "fcf_margin": 0.1236, "roe": 0.1389, "roa": 0.0337, "roic": 0.1548, "roc_greenblatt": null, "asset_turnover": 0.5756, "cash_conversion": 2.1122, "accruals_ratio": -0.0303, "sbc_to_revenue": 0.0103, "piotroski_f_score": 5, "altman_z_score": 2.1076, "earnings_stability_5y": 1.6748, "revenue_stability_5y": 0.9703, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2856, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1236, "net_debt_to_ebitda": 0.447, "debt_to_assets": 0.131, "interest_coverage": 4.0682, "current_ratio": 1.7262, "quick_ratio": 1.3798, "net_debt": 126680000, "local_beta": -0.0002, "volatility_252d": 0.6177, "volatility_60d": 1.4293, "max_drawdown_12m": -0.5663, "risk_adjusted_momentum": -0.3313 }, "growth": { "revenue_growth_1y": 1.2334, "revenue_growth_3y_cagr": 0.5671, "revenue_growth_5y_cagr": 0.8065, "eps_growth_1y": 0.5551, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.6617, "fcf_growth_1y": 0.425, "book_value_growth_1y": 1.4047, "revenue_growth": 1.2334, "earnings_growth": 0.5551 }, "momentum": { "price_return_1m": -0.1288, "price_return_3m": -0.3446, "price_return_6m": -0.3312, "price_return_9m": -0.5181, "price_return_12m": -0.3071, "price_return_12m_ex1m": -0.2047, "momentum_6m": -0.3312, "momentum_12m": -0.3071, "momentum_12_1": -0.2047, "distance_from_52w_high": -0.5663, "distance_from_52w_low": 0, "relative_strength": -0.4651 }, "raw_ttm": { "revenue_ttm": 2968608000, "gross_profit_ttm": 1473027000, "ebit_ttm": 247430000, "ebitda_ttm": 283404000, "net_income_ttm": 173679000, "eps_diluted_ttm": 0.6686, "operating_cash_flow_ttm": 329798000, "capital_expenditure_ttm": 37039000, "fcf_ttm": 366837000, "dividends_paid_ttm": 44819000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60820000, "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_current_liabilities": 1051333000, "net_ppe": null, "total_assets": 5157593000, "total_debt": 675881000, "total_equity": 1250762000, "net_working_capital": 221272000, "book_value_per_share": 4.815, "retained_earnings": 272019000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1054789000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 81, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 80, "rank_ev_ebitda": 83, "rank_ev_ebit": 83, "rank_earnings_yield": 81, "rank_fcf_yield": 68, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 30, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 45, "rank_fcf_margin": 65, "rank_piotroski": 48, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 88 }, "composites": { "value_composite": 92, "quality_composite": 26, "momentum_composite": 91, "growth_composite": 1, "yield_composite": 67, "svqf_composite": 91, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.2433, "os_score": 0.07, "value_percentile": 0.08, "quality_percentile": 0.74, "momentum_percentile": 0.09, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 92, "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": 647, "ticker_id": 5286, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:48.778115+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.13, "market_cap": 7307161320, "market_cap_usd": 7307161320, "enterprise_value": 7433841320, "shares_outstanding": 259764000, "fx_rate_to_usd": null, "pe_ratio": 42.07279706, "pb_ratio": 5.84216767, "ptbv_ratio": null, "ps_ratio": 2.46147734, "pcf_ratio": 22.15647554, "pfcf_ratio": 19.91936833, "ev_ebitda": 26.23054481, "ev_ebit": 30.04421986, "ev_sales": 2.50415054, "ev_fcf": 20.26469882, "earnings_yield": 0.02376833, "fcf_yield": 0.0493469, "dividend_yield": 0.00613357, "buyback_yield": 0, "shareholder_yield": 0.00613357, "debt_paydown_yield": null, "total_yield": 0.00613357, "gross_margin": 0.49620125, "operating_margin": 0.08334883, "net_margin": 0.0585052, "ebitda_margin": 0.09546697, "fcf_margin": 0.12357206, "roe": 0.13885855, "roa": 0.03367443, "roic": 0.15477026, "roc_greenblatt": null, "asset_turnover": 0.57558012, "cash_conversion": 2.11215518, "accruals_ratio": -0.03026974, "sbc_to_revenue": 0.01032369, "debt_to_equity": 3.12356068, "net_debt_to_ebitda": 0.4469944, "debt_to_assets": 0.13104582, "interest_coverage": 4.06823413, "current_ratio": 1.72619522, "quick_ratio": 1.37982923, "net_debt": 126680000, "revenue_growth_1y": 1.23338284, "revenue_growth_3y_cagr": 0.56707547, "revenue_growth_5y_cagr": 0.80652715, "eps_growth_1y": 0.55512079, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.6617101, "fcf_growth_1y": 0.42502476, "book_value_growth_1y": 1.40467038, "piotroski_f_score": 5, "altman_z_score": 2.10757992, "earnings_stability_5y": 1.674847, "revenue_stability_5y": 0.970274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12883246, "price_return_3m": -0.34459459, "price_return_6m": -0.33119353, "price_return_9m": -0.51807435, "price_return_12m": -0.30714286, "price_return_12m_ex1m": -0.2046798, "distance_from_52w_high": -0.56629664, "distance_from_52w_low": 0, "relative_strength": -0.46508391, "local_beta": -0.0002, "volatility_252d": 0.617746, "volatility_60d": 1.429281, "max_drawdown_12m": -0.56629664, "revenue_ttm": 2968608000, "gross_profit_ttm": 1473027000, "ebit_ttm": 247430000, "ebitda_ttm": 283404000, "net_income_ttm": 173679000, "eps_diluted_ttm": 0.66860304, "operating_cash_flow_ttm": 329798000, "capital_expenditure_ttm": 37039000, "fcf_ttm": 366837000, "dividends_paid_ttm": 44819000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60820000, "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_current_liabilities": 1051333000, "net_ppe": null, "total_assets": 5157593000, "total_debt": 675881000, "total_equity": 1250762000, "net_working_capital": 221272000, "book_value_per_share": 4.81499361, "retained_earnings": 272019000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1054789000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 81, "rank_pb": 81, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 80, "rank_ev_ebitda": 83, "rank_ev_ebit": 83, "rank_earnings_yield": 81, "rank_fcf_yield": 68, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 30, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 45, "rank_fcf_margin": 65, "rank_piotroski": 48, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 88, "value_composite": 92, "quality_composite": 26, "momentum_composite": 91, "growth_composite": 1, "yield_composite": 67, "svqf_composite": 91, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 92, "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": 28.13, "os": 0.07, "value": 0.08, "quality": 0.74, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.0728, "earnings_yield": 0.0238, "shareholder_yield": 0.0061, "roe": 0.1389, "momentum_12_1": -0.2047, "complete_fields": { "id": 647, "ticker_id": 5286, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:48.778115+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.13, "market_cap": 7307161320, "market_cap_usd": 7307161320, "enterprise_value": 7433841320, "shares_outstanding": 259764000, "fx_rate_to_usd": null, "pe_ratio": 42.07279706, "pb_ratio": 5.84216767, "ptbv_ratio": null, "ps_ratio": 2.46147734, "pcf_ratio": 22.15647554, "pfcf_ratio": 19.91936833, "ev_ebitda": 26.23054481, "ev_ebit": 30.04421986, "ev_sales": 2.50415054, "ev_fcf": 20.26469882, "earnings_yield": 0.02376833, "fcf_yield": 0.0493469, "dividend_yield": 0.00613357, "buyback_yield": 0, "shareholder_yield": 0.00613357, "debt_paydown_yield": null, "total_yield": 0.00613357, "gross_margin": 0.49620125, "operating_margin": 0.08334883, "net_margin": 0.0585052, "ebitda_margin": 0.09546697, "fcf_margin": 0.12357206, "roe": 0.13885855, "roa": 0.03367443, "roic": 0.15477026, "roc_greenblatt": null, "asset_turnover": 0.57558012, "cash_conversion": 2.11215518, "accruals_ratio": -0.03026974, "sbc_to_revenue": 0.01032369, "debt_to_equity": 3.12356068, "net_debt_to_ebitda": 0.4469944, "debt_to_assets": 0.13104582, "interest_coverage": 4.06823413, "current_ratio": 1.72619522, "quick_ratio": 1.37982923, "net_debt": 126680000, "revenue_growth_1y": 1.23338284, "revenue_growth_3y_cagr": 0.56707547, "revenue_growth_5y_cagr": 0.80652715, "eps_growth_1y": 0.55512079, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.6617101, "fcf_growth_1y": 0.42502476, "book_value_growth_1y": 1.40467038, "piotroski_f_score": 5, "altman_z_score": 2.10757992, "earnings_stability_5y": 1.674847, "revenue_stability_5y": 0.970274, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12883246, "price_return_3m": -0.34459459, "price_return_6m": -0.33119353, "price_return_9m": -0.51807435, "price_return_12m": -0.30714286, "price_return_12m_ex1m": -0.2046798, "distance_from_52w_high": -0.56629664, "distance_from_52w_low": 0, "relative_strength": -0.46508391, "local_beta": -0.0002, "volatility_252d": 0.617746, "volatility_60d": 1.429281, "max_drawdown_12m": -0.56629664, "revenue_ttm": 2968608000, "gross_profit_ttm": 1473027000, "ebit_ttm": 247430000, "ebitda_ttm": 283404000, "net_income_ttm": 173679000, "eps_diluted_ttm": 0.66860304, "operating_cash_flow_ttm": 329798000, "capital_expenditure_ttm": 37039000, "fcf_ttm": 366837000, "dividends_paid_ttm": 44819000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 60820000, "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_current_liabilities": 1051333000, "net_ppe": null, "total_assets": 5157593000, "total_debt": 675881000, "total_equity": 1250762000, "net_working_capital": 221272000, "book_value_per_share": 4.81499361, "retained_earnings": 272019000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1054789000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 81, "rank_pb": 81, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 80, "rank_ev_ebitda": 83, "rank_ev_ebit": 83, "rank_earnings_yield": 81, "rank_fcf_yield": 68, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 30, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 45, "rank_fcf_margin": 65, "rank_piotroski": 48, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 88, "value_composite": 92, "quality_composite": 26, "momentum_composite": 91, "growth_composite": 1, "yield_composite": 67, "svqf_composite": 91, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "ebit": 174010000, "ebitda": 203461000, "pretax_income": 125033000, "tax_provision": 17034000, "net_income": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": 359442000, "capital_expenditure": 36067000, "free_cash_flow": 395509000, "dividends_paid": 37608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39503, "ticker_id": 5286, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174010000", "ebitda": "203461000", "netIncome": "107999000", "grossProfit": "1267333000", "depreciation": "None", "totalRevenue": "2515269000", "costOfRevenue": "1247936000", "interestIncome": "21085000", "incomeBeforeTax": "125033000", "interestExpense": "48977000", "operatingIncome": "468523000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17034000", "reportedCurrency": "USD", "netInterestIncome": "-27892000", "nonInterestIncome": "None", "operatingExpenses": "798810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1247936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29451000", "sellingGeneralAndAdministrative": "798810000", "netIncomeFromContinuingOperations": "107999000" }, "balance": { "goodwill": "917560000", "inventory": "337698000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5119621000", "longTermDebt": "669926000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1391915000", "reportedCurrency": "USD", "retainedEarnings": "175912000", "totalLiabilities": "2178179000", "otherCurrentAssets": "319091000", "totalCurrentAssets": "1811154000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "755499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3308467000", "currentAccountsPayable": "137930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "669926000", "totalShareholderEquity": "2941442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "864196000", "totalCurrentLiabilities": "1078726000", "otherNonCurrentLiabilities": "28372000", "totalNonCurrentLiabilities": "1099453000", "cashAndShortTermInvestments": "398866000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1391915000", "cashAndCashEquivalentsAtCarryingValue": "398866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107999000", "profitLoss": "None", "dividendPayout": "37608000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-129777000", "operatingCashflow": "359442000", "capitalExpenditures": "36067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "582764000", "cashflowFromInvestment": "-1295680000", "stockBasedCompensation": "28050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2515269000, "cost_of_revenue": 1247936000, "gross_profit": 1267333000, "research_and_development": null, "selling_general_admin": 798810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174010000, "depreciation_amortisation": 29451000, "ebitda": 203461000, "interest_expense": 48977000, "interest_income": null, "other_non_operating": null, "pretax_income": 125033000, "tax_provision": 17034000, "effective_tax_rate": null, "net_income": 107999000, "net_income_continuing_ops": 107999000, "net_income_to_common": 107999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398866000, "short_term_investments": null, "net_receivables": 755499000, "inventory": 337698000, "other_current_assets": null, "total_current_assets": 1811154000, "net_ppe": null, "goodwill": 917560000, "intangible_assets": 1391915000, "goodwill_and_intangibles": 2309475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3308467000, "total_assets": 5119621000, "short_term_debt": null, "accounts_payable": 137930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1078726000, "long_term_debt": 669926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1099453000, "total_liabilities": 2178179000, "total_debt": 669926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175912000, "total_equity": 2941442000, "shares_outstanding": 237172000, "operating_cash_flow": 359442000, "stock_based_compensation": 28050000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1295680000, "dividends_paid": 37608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 582764000, "free_cash_flow": 395509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174010000", "ebitda": "203461000", "netIncome": "107999000", "grossProfit": "1267333000", "depreciation": "None", "totalRevenue": "2515269000", "costOfRevenue": "1247936000", "interestIncome": "21085000", "incomeBeforeTax": "125033000", "interestExpense": "48977000", "operatingIncome": "468523000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17034000", "reportedCurrency": "USD", "netInterestIncome": "-27892000", "nonInterestIncome": "None", "operatingExpenses": "798810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1247936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29451000", "sellingGeneralAndAdministrative": "798810000", "netIncomeFromContinuingOperations": "107999000" }, "balance": { "goodwill": "917560000", "inventory": "337698000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5119621000", "longTermDebt": "669926000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1391915000", "reportedCurrency": "USD", "retainedEarnings": "175912000", "totalLiabilities": "2178179000", "otherCurrentAssets": "319091000", "totalCurrentAssets": "1811154000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "755499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3308467000", "currentAccountsPayable": "137930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "669926000", "totalShareholderEquity": "2941442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "864196000", "totalCurrentLiabilities": "1078726000", "otherNonCurrentLiabilities": "28372000", "totalNonCurrentLiabilities": "1099453000", "cashAndShortTermInvestments": "398866000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1391915000", "cashAndCashEquivalentsAtCarryingValue": "398866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107999000", "profitLoss": "None", "dividendPayout": "37608000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-129777000", "operatingCashflow": "359442000", "capitalExpenditures": "36067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "582764000", "cashflowFromInvestment": "-1295680000", "stockBasedCompensation": "28050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 1355630000, "cost_of_revenue": 675423000, "gross_profit": 680207000, "ebit": 155728000, "ebitda": 163002000, "pretax_income": 195050000, "tax_provision": 49976000, "net_income": 145074000, "net_income_to_common": 145074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 890190000, "total_current_assets": 1324580000, "total_assets": 1766881000, "short_term_debt": 3365000, "long_term_debt": null, "total_debt": 3365000, "total_liabilities": 542464000, "total_equity": 1224417000, "shares_outstanding": 237404000, "goodwill_and_intangibles": 83795000 }, "cash_flow": { "operating_cash_flow": 262898000, "capital_expenditure": 23390000, "free_cash_flow": 286288000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39508, "ticker_id": 5286, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155728000", "ebitda": "163002000", "netIncome": "145074000", "grossProfit": "680207000", "depreciation": "None", "totalRevenue": "1355630000", "costOfRevenue": "675423000", "interestIncome": "39263000", "incomeBeforeTax": "195050000", "interestExpense": "0", "operatingIncome": "155728000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49976000", "reportedCurrency": "USD", "netInterestIncome": "39263000", "nonInterestIncome": "None", "operatingExpenses": "524479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7274000", "sellingGeneralAndAdministrative": "515857399", "netIncomeFromContinuingOperations": "145074000" }, "balance": { "goodwill": "71582000", "inventory": "131165000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1766881000", "longTermDebt": "None", "shortTermDebt": "3365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12213000", "reportedCurrency": "USD", "retainedEarnings": "105521000", "totalLiabilities": "542464000", "otherCurrentAssets": "32883000", "totalCurrentAssets": "1324580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442301000", "currentAccountsPayable": "41287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20250000", "totalShareholderEquity": "1224417000", "capitalLeaseObligations": "20250000", "otherCurrentLiabilities": "286782000", "totalCurrentLiabilities": "365535000", "otherNonCurrentLiabilities": "19215000", "totalNonCurrentLiabilities": "176929000", "cashAndShortTermInvestments": "890190000", "commonStockSharesOutstanding": "237404000", "intangibleAssetsExcludingGoodwill": "12213000", "cashAndCashEquivalentsAtCarryingValue": "890190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145074000", "profitLoss": "None", "dividendPayout": "27500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "77190000", "operatingCashflow": "262898000", "capitalExpenditures": "23390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25966000", "cashflowFromInvestment": "-101726000", "stockBasedCompensation": "19591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1355630000, "cost_of_revenue": 675423000, "gross_profit": 680207000, "research_and_development": 1000000, "selling_general_admin": 515857399, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155728000, "depreciation_amortisation": 7274000, "ebitda": 163002000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 195050000, "tax_provision": 49976000, "effective_tax_rate": null, "net_income": 145074000, "net_income_continuing_ops": 145074000, "net_income_to_common": 145074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 890190000, "short_term_investments": null, "net_receivables": 270342000, "inventory": 131165000, "other_current_assets": null, "total_current_assets": 1324580000, "net_ppe": null, "goodwill": 71582000, "intangible_assets": 12213000, "goodwill_and_intangibles": 83795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 442301000, "total_assets": 1766881000, "short_term_debt": 3365000, "accounts_payable": 41287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365535000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176929000, "total_liabilities": 542464000, "total_debt": 3365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 105521000, "total_equity": 1224417000, "shares_outstanding": 237404000, "operating_cash_flow": 262898000, "stock_based_compensation": 19591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101726000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25966000, "free_cash_flow": 286288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155728000", "ebitda": "163002000", "netIncome": "145074000", "grossProfit": "680207000", "depreciation": "None", "totalRevenue": "1355630000", "costOfRevenue": "675423000", "interestIncome": "39263000", "incomeBeforeTax": "195050000", "interestExpense": "0", "operatingIncome": "155728000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49976000", "reportedCurrency": "USD", "netInterestIncome": "39263000", "nonInterestIncome": "None", "operatingExpenses": "524479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "675423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7274000", "sellingGeneralAndAdministrative": "515857399", "netIncomeFromContinuingOperations": "145074000" }, "balance": { "goodwill": "71582000", "inventory": "131165000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1766881000", "longTermDebt": "None", "shortTermDebt": "3365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12213000", "reportedCurrency": "USD", "retainedEarnings": "105521000", "totalLiabilities": "542464000", "otherCurrentAssets": "32883000", "totalCurrentAssets": "1324580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442301000", "currentAccountsPayable": "41287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20250000", "totalShareholderEquity": "1224417000", "capitalLeaseObligations": "20250000", "otherCurrentLiabilities": "286782000", "totalCurrentLiabilities": "365535000", "otherNonCurrentLiabilities": "19215000", "totalNonCurrentLiabilities": "176929000", "cashAndShortTermInvestments": "890190000", "commonStockSharesOutstanding": "237404000", "intangibleAssetsExcludingGoodwill": "12213000", "cashAndCashEquivalentsAtCarryingValue": "890190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145074000", "profitLoss": "None", "dividendPayout": "27500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "77190000", "operatingCashflow": "262898000", "capitalExpenditures": "23390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25966000", "cashflowFromInvestment": "-101726000", "stockBasedCompensation": "19591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 1318014000, "cost_of_revenue": 684875000, "gross_profit": 633139000, "ebit": 266366000, "ebitda": 269592000, "pretax_income": 291749000, "tax_provision": 64948000, "net_income": 226801000, "net_income_to_common": 226801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755981000, "total_current_assets": 1204904000, "total_assets": 1536396000, "short_term_debt": 1039000, "long_term_debt": null, "total_debt": 1039000, "total_liabilities": 447868000, "total_equity": 1088528000, "shares_outstanding": 236964000, "goodwill_and_intangibles": 26312000 }, "cash_flow": { "operating_cash_flow": 141218000, "capital_expenditure": 17433000, "free_cash_flow": 158651000, "dividends_paid": 27462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39513, "ticker_id": 5286, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266366000", "ebitda": "269592000", "netIncome": "226801000", "grossProfit": "633139000", "depreciation": "None", "totalRevenue": "1318014000", "costOfRevenue": "684875000", "interestIncome": "21717000", "incomeBeforeTax": "291749000", "interestExpense": "26501000", "operatingIncome": "266366000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "64948000", "reportedCurrency": "USD", "netInterestIncome": "21717000", "nonInterestIncome": "None", "operatingExpenses": "366773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3226000", "sellingGeneralAndAdministrative": "203673000", "netIncomeFromContinuingOperations": "155462000" }, "balance": { "goodwill": "14173000", "inventory": "229275000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1536396000", "longTermDebt": "None", "shortTermDebt": "1039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12139000", "reportedCurrency": "USD", "retainedEarnings": "-12053000", "totalLiabilities": "447868000", "otherCurrentAssets": "33627000", "totalCurrentAssets": "1204904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331492000", "currentAccountsPayable": "42840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187000", "totalShareholderEquity": "1088528000", "capitalLeaseObligations": "2187000", "otherCurrentLiabilities": "160946000", "totalCurrentLiabilities": "276613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "171255000", "cashAndShortTermInvestments": "755981000", "commonStockSharesOutstanding": "236964000", "intangibleAssetsExcludingGoodwill": "12139000", "cashAndCashEquivalentsAtCarryingValue": "755981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226801000", "profitLoss": "None", "dividendPayout": "27462000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-63299000", "operatingCashflow": "141218000", "capitalExpenditures": "17433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25221000", "cashflowFromInvestment": "-14200000", "stockBasedCompensation": "21226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1318014000, "cost_of_revenue": 684875000, "gross_profit": 633139000, "research_and_development": 1700000, "selling_general_admin": 203673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266366000, "depreciation_amortisation": 3226000, "ebitda": 269592000, "interest_expense": 26501000, "interest_income": null, "other_non_operating": null, "pretax_income": 291749000, "tax_provision": 64948000, "effective_tax_rate": null, "net_income": 226801000, "net_income_continuing_ops": 155462000, "net_income_to_common": 226801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 755981000, "short_term_investments": null, "net_receivables": 186021000, "inventory": 229275000, "other_current_assets": null, "total_current_assets": 1204904000, "net_ppe": null, "goodwill": 14173000, "intangible_assets": 12139000, "goodwill_and_intangibles": 26312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331492000, "total_assets": 1536396000, "short_term_debt": 1039000, "accounts_payable": 42840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276613000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171255000, "total_liabilities": 447868000, "total_debt": 1039000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12053000, "total_equity": 1088528000, "shares_outstanding": 236964000, "operating_cash_flow": 141218000, "stock_based_compensation": 21226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14200000, "dividends_paid": 27462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25221000, "free_cash_flow": 158651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266366000", "ebitda": "269592000", "netIncome": "226801000", "grossProfit": "633139000", "depreciation": "None", "totalRevenue": "1318014000", "costOfRevenue": "684875000", "interestIncome": "21717000", "incomeBeforeTax": "291749000", "interestExpense": "26501000", "operatingIncome": "266366000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "64948000", "reportedCurrency": "USD", "netInterestIncome": "21717000", "nonInterestIncome": "None", "operatingExpenses": "366773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3226000", "sellingGeneralAndAdministrative": "203673000", "netIncomeFromContinuingOperations": "155462000" }, "balance": { "goodwill": "14173000", "inventory": "229275000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1536396000", "longTermDebt": "None", "shortTermDebt": "1039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12139000", "reportedCurrency": "USD", "retainedEarnings": "-12053000", "totalLiabilities": "447868000", "otherCurrentAssets": "33627000", "totalCurrentAssets": "1204904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331492000", "currentAccountsPayable": "42840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187000", "totalShareholderEquity": "1088528000", "capitalLeaseObligations": "2187000", "otherCurrentLiabilities": "160946000", "totalCurrentLiabilities": "276613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "171255000", "cashAndShortTermInvestments": "755981000", "commonStockSharesOutstanding": "236964000", "intangibleAssetsExcludingGoodwill": "12139000", "cashAndCashEquivalentsAtCarryingValue": "755981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226801000", "profitLoss": "None", "dividendPayout": "27462000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-63299000", "operatingCashflow": "141218000", "capitalExpenditures": "17433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25221000", "cashflowFromInvestment": "-14200000", "stockBasedCompensation": "21226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2285000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 653604000, "cost_of_revenue": 382735000, "gross_profit": 270869000, "ebit": -157801000, "ebitda": -155884000, "pretax_income": -152664000, "tax_provision": 34618000, "net_income": -187282000, "net_income_to_common": -187282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614159000, "total_current_assets": 917971000, "total_assets": 1222069000, "short_term_debt": 731000, "long_term_debt": null, "total_debt": 731000, "total_liabilities": 357490000, "total_equity": 864579000, "shares_outstanding": 226947000, "goodwill_and_intangibles": 25933000 }, "cash_flow": { "operating_cash_flow": 108182000, "capital_expenditure": 8264000, "free_cash_flow": 116446000, "dividends_paid": 11526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39518, "ticker_id": 5286, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-157801000", "ebitda": "-155884000", "netIncome": "-187282000", "grossProfit": "270869000", "depreciation": "None", "totalRevenue": "653604000", "costOfRevenue": "382735000", "interestIncome": "5529000", "incomeBeforeTax": "-152664000", "interestExpense": "5292000", "operatingIncome": "-157801000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34618000", "reportedCurrency": "USD", "netInterestIncome": "5529000", "nonInterestIncome": "None", "operatingExpenses": "428670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "-155000", "costofGoodsAndServicesSold": "382735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1917000", "sellingGeneralAndAdministrative": "75903000", "netIncomeFromContinuingOperations": "-187282000" }, "balance": { "goodwill": "13679000", "inventory": "173289000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1222069000", "longTermDebt": "None", "shortTermDebt": "731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12254000", "reportedCurrency": "USD", "retainedEarnings": "-238772000", "totalLiabilities": "357490000", "otherCurrentAssets": "64233000", "totalCurrentAssets": "917971000", "currentLongTermDebt": "None", "longTermInvestments": "3574000", "shortTermInvestments": "None", "currentNetReceivables": "66290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304098000", "currentAccountsPayable": "36248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10185000", "shortLongTermDebtTotal": "1219000", "totalShareholderEquity": "864579000", "capitalLeaseObligations": "1219000", "otherCurrentLiabilities": "105771000", "totalCurrentLiabilities": "161295000", "otherNonCurrentLiabilities": "180276000", "totalNonCurrentLiabilities": "196195000", "cashAndShortTermInvestments": "614159000", "commonStockSharesOutstanding": "226947000", "intangibleAssetsExcludingGoodwill": "12254000", "cashAndCashEquivalentsAtCarryingValue": "614159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187282000", "profitLoss": "None", "dividendPayout": "11526000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "11802000", "operatingCashflow": "108182000", "capitalExpenditures": "8264000", "changeInReceivables": "-26369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "534112000", "cashflowFromInvestment": "-5672000", "stockBasedCompensation": "20665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "636622000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "545701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 653604000, "cost_of_revenue": 382735000, "gross_profit": 270869000, "research_and_development": 400000, "selling_general_admin": 75903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -157801000, "depreciation_amortisation": 1917000, "ebitda": -155884000, "interest_expense": 5292000, "interest_income": null, "other_non_operating": null, "pretax_income": -152664000, "tax_provision": 34618000, "effective_tax_rate": null, "net_income": -187282000, "net_income_continuing_ops": -187282000, "net_income_to_common": -187282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614159000, "short_term_investments": null, "net_receivables": 66290000, "inventory": 173289000, "other_current_assets": null, "total_current_assets": 917971000, "net_ppe": null, "goodwill": 13679000, "intangible_assets": 12254000, "goodwill_and_intangibles": 25933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304098000, "total_assets": 1222069000, "short_term_debt": 731000, "accounts_payable": 36248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161295000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 196195000, "total_liabilities": 357490000, "total_debt": 731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238772000, "total_equity": 864579000, "shares_outstanding": 226947000, "operating_cash_flow": 108182000, "stock_based_compensation": 20665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5672000, "dividends_paid": 11526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 534112000, "free_cash_flow": 116446000, "net_change_in_cash": 636622000 }, "raw_data": { "income": { "ebit": "-157801000", "ebitda": "-155884000", "netIncome": "-187282000", "grossProfit": "270869000", "depreciation": "None", "totalRevenue": "653604000", "costOfRevenue": "382735000", "interestIncome": "5529000", "incomeBeforeTax": "-152664000", "interestExpense": "5292000", "operatingIncome": "-157801000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34618000", "reportedCurrency": "USD", "netInterestIncome": "5529000", "nonInterestIncome": "None", "operatingExpenses": "428670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "-155000", "costofGoodsAndServicesSold": "382735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1917000", "sellingGeneralAndAdministrative": "75903000", "netIncomeFromContinuingOperations": "-187282000" }, "balance": { "goodwill": "13679000", "inventory": "173289000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1222069000", "longTermDebt": "None", "shortTermDebt": "731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12254000", "reportedCurrency": "USD", "retainedEarnings": "-238772000", "totalLiabilities": "357490000", "otherCurrentAssets": "64233000", "totalCurrentAssets": "917971000", "currentLongTermDebt": "None", "longTermInvestments": "3574000", "shortTermInvestments": "None", "currentNetReceivables": "66290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304098000", "currentAccountsPayable": "36248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10185000", "shortLongTermDebtTotal": "1219000", "totalShareholderEquity": "864579000", "capitalLeaseObligations": "1219000", "otherCurrentLiabilities": "105771000", "totalCurrentLiabilities": "161295000", "otherNonCurrentLiabilities": "180276000", "totalNonCurrentLiabilities": "196195000", "cashAndShortTermInvestments": "614159000", "commonStockSharesOutstanding": "226947000", "intangibleAssetsExcludingGoodwill": "12254000", "cashAndCashEquivalentsAtCarryingValue": "614159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187282000", "profitLoss": "None", "dividendPayout": "11526000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "11802000", "operatingCashflow": "108182000", "capitalExpenditures": "8264000", "changeInReceivables": "-26369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "534112000", "cashflowFromInvestment": "-5672000", "stockBasedCompensation": "20665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "636622000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "545701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 314272000, "cost_of_revenue": 186103000, "gross_profit": 128169000, "ebit": -4051000, "ebitda": -2787000, "pretax_income": -4059000, "tax_provision": -7996000, "net_income": 3937000, "net_income_to_common": 3937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16255000, "total_current_assets": 262361000, "total_assets": 314018000, "short_term_debt": 669000, "long_term_debt": null, "total_debt": 669000, "total_liabilities": 96973000, "total_equity": 217045000, "shares_outstanding": 233067000, "goodwill_and_intangibles": 30828000 }, "cash_flow": { "operating_cash_flow": -96586000, "capital_expenditure": 3150000, "free_cash_flow": -93436000, "dividends_paid": 11526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39523, "ticker_id": 5286, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4051000", "ebitda": "-2787000", "netIncome": "3937000", "grossProfit": "128169000", "depreciation": "None", "totalRevenue": "314272000", "costOfRevenue": "186103000", "interestIncome": "314833", "incomeBeforeTax": "-4059000", "interestExpense": "8000", "operatingIncome": "-4090000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-7996000", "reportedCurrency": "USD", "netInterestIncome": "307328", "nonInterestIncome": "None", "operatingExpenses": "132259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "31069", "costofGoodsAndServicesSold": "186103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264000", "sellingGeneralAndAdministrative": "57519745", "netIncomeFromContinuingOperations": "3937273" }, "balance": { "goodwill": "14527000", "inventory": "191222000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "314018000", "longTermDebt": "None", "shortTermDebt": "669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16301000", "reportedCurrency": "USD", "retainedEarnings": "-51490000", "totalLiabilities": "96973000", "otherCurrentAssets": "13555000", "totalCurrentAssets": "262361000", "currentLongTermDebt": "None", "longTermInvestments": "7116738", "shortTermInvestments": "None", "currentNetReceivables": "41329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51657000", "currentAccountsPayable": "35820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4394162", "shortLongTermDebtTotal": "1372000", "totalShareholderEquity": "217045000", "capitalLeaseObligations": "1372153", "otherCurrentLiabilities": "51196000", "totalCurrentLiabilities": "93124000", "otherNonCurrentLiabilities": "703343", "totalNonCurrentLiabilities": "3849000", "cashAndShortTermInvestments": "16255000", "commonStockSharesOutstanding": "233067000", "intangibleAssetsExcludingGoodwill": "16301000", "cashAndCashEquivalentsAtCarryingValue": "16255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3937000", "profitLoss": "None", "dividendPayout": "11526000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-175174000", "operatingCashflow": "-96586000", "capitalExpenditures": "3150000", "changeInReceivables": "-25248403", "changeInExchangeRate": "-537769", "cashflowFromFinancing": "71395000", "cashflowFromInvestment": "-1264000", "stockBasedCompensation": "36475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26993313", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3720141", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314272000, "cost_of_revenue": 186103000, "gross_profit": 128169000, "research_and_development": 1000000, "selling_general_admin": 57519745, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4051000, "depreciation_amortisation": 1264000, "ebitda": -2787000, "interest_expense": 8000, "interest_income": null, "other_non_operating": null, "pretax_income": -4059000, "tax_provision": -7996000, "effective_tax_rate": null, "net_income": 3937000, "net_income_continuing_ops": 3937273, "net_income_to_common": 3937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16255000, "short_term_investments": null, "net_receivables": 41329000, "inventory": 191222000, "other_current_assets": null, "total_current_assets": 262361000, "net_ppe": null, "goodwill": 14527000, "intangible_assets": 16301000, "goodwill_and_intangibles": 30828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51657000, "total_assets": 314018000, "short_term_debt": 669000, "accounts_payable": 35820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93124000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3849000, "total_liabilities": 96973000, "total_debt": 669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51490000, "total_equity": 217045000, "shares_outstanding": 233067000, "operating_cash_flow": -96586000, "stock_based_compensation": 36475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1264000, "dividends_paid": 11526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71395000, "free_cash_flow": -93436000, "net_change_in_cash": -26993313 }, "raw_data": { "income": { "ebit": "-4051000", "ebitda": "-2787000", "netIncome": "3937000", "grossProfit": "128169000", "depreciation": "None", "totalRevenue": "314272000", "costOfRevenue": "186103000", "interestIncome": "314833", "incomeBeforeTax": "-4059000", "interestExpense": "8000", "operatingIncome": "-4090000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-7996000", "reportedCurrency": "USD", "netInterestIncome": "307328", "nonInterestIncome": "None", "operatingExpenses": "132259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "31069", "costofGoodsAndServicesSold": "186103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264000", "sellingGeneralAndAdministrative": "57519745", "netIncomeFromContinuingOperations": "3937273" }, "balance": { "goodwill": "14527000", "inventory": "191222000", "commonStock": "75000", "currentDebt": "None", "investments": "None", "totalAssets": "314018000", "longTermDebt": "None", "shortTermDebt": "669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16301000", "reportedCurrency": "USD", "retainedEarnings": "-51490000", "totalLiabilities": "96973000", "otherCurrentAssets": "13555000", "totalCurrentAssets": "262361000", "currentLongTermDebt": "None", "longTermInvestments": "7116738", "shortTermInvestments": "None", "currentNetReceivables": "41329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51657000", "currentAccountsPayable": "35820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4394162", "shortLongTermDebtTotal": "1372000", "totalShareholderEquity": "217045000", "capitalLeaseObligations": "1372153", "otherCurrentLiabilities": "51196000", "totalCurrentLiabilities": "93124000", "otherNonCurrentLiabilities": "703343", "totalNonCurrentLiabilities": "3849000", "cashAndShortTermInvestments": "16255000", "commonStockSharesOutstanding": "233067000", "intangibleAssetsExcludingGoodwill": "16301000", "cashAndCashEquivalentsAtCarryingValue": "16255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3937000", "profitLoss": "None", "dividendPayout": "11526000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-175174000", "operatingCashflow": "-96586000", "capitalExpenditures": "3150000", "changeInReceivables": "-25248403", "changeInExchangeRate": "-537769", "cashflowFromFinancing": "71395000", "cashflowFromInvestment": "-1264000", "stockBasedCompensation": "36475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26993313", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3720141", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 130726000, "cost_of_revenue": 69752000, "gross_profit": 60974000, "ebit": 9714000, "ebitda": 11325000, "pretax_income": 8640000, "tax_provision": 116000, "net_income": 8524000, "net_income_to_common": 8524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43248021, "total_current_assets": 93150665, "total_assets": 131289773, "short_term_debt": 527107, "long_term_debt": null, "total_debt": 527107, "total_liabilities": 26962330, "total_equity": 104327443, "shares_outstanding": 223332000, "goodwill_and_intangibles": 27009404 }, "cash_flow": { "operating_cash_flow": 3395000, "capital_expenditure": 574000, "free_cash_flow": 3969000, "dividends_paid": 657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39528, "ticker_id": 5286, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9714000", "ebitda": "11325000", "netIncome": "8524000", "grossProfit": "60974000", "depreciation": "None", "totalRevenue": "130726000", "costOfRevenue": "69752000", "interestIncome": "355821", "incomeBeforeTax": "8640000", "interestExpense": "1074000", "operatingIncome": "7912000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-668411", "nonInterestIncome": "None", "operatingExpenses": "53062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "508000", "otherNonOperatingIncome": "1160839", "costofGoodsAndServicesSold": "69752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1611000", "sellingGeneralAndAdministrative": "18187000", "netIncomeFromContinuingOperations": "8523849" }, "balance": { "goodwill": "10419321", "inventory": "18403622", "commonStock": "72263", "currentDebt": "None", "investments": "None", "totalAssets": "131289773", "longTermDebt": "None", "shortTermDebt": "527107", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16590083", "reportedCurrency": "USD", "retainedEarnings": "-55426832", "totalLiabilities": "26962330", "otherCurrentAssets": "14626922", "totalCurrentAssets": "93150665", "currentLongTermDebt": "None", "longTermInvestments": "9429437", "shortTermInvestments": "None", "currentNetReceivables": "16872100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38139108", "currentAccountsPayable": "11854421", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579377", "shortLongTermDebtTotal": "1124345", "totalShareholderEquity": "104327443", "capitalLeaseObligations": "1124345", "otherCurrentLiabilities": "13943131", "totalCurrentLiabilities": "26365092", "otherNonCurrentLiabilities": "597238", "totalNonCurrentLiabilities": "597238", "cashAndShortTermInvestments": "43248021", "commonStockSharesOutstanding": "223332000", "intangibleAssetsExcludingGoodwill": "16590083", "cashAndCashEquivalentsAtCarryingValue": "43248021", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8524000", "profitLoss": "None", "dividendPayout": "657000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3859000", "operatingCashflow": "3395000", "capitalExpenditures": "574000", "changeInReceivables": "-7468772", "changeInExchangeRate": "433507", "cashflowFromFinancing": "15571000", "cashflowFromInvestment": "757000", "stockBasedCompensation": "6340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20157339", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130726000, "cost_of_revenue": 69752000, "gross_profit": 60974000, "research_and_development": 508000, "selling_general_admin": 18187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9714000, "depreciation_amortisation": 1611000, "ebitda": 11325000, "interest_expense": 1074000, "interest_income": null, "other_non_operating": null, "pretax_income": 8640000, "tax_provision": 116000, "effective_tax_rate": null, "net_income": 8524000, "net_income_continuing_ops": 8523849, "net_income_to_common": 8524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43248021, "short_term_investments": null, "net_receivables": 16872100, "inventory": 18403622, "other_current_assets": null, "total_current_assets": 93150665, "net_ppe": null, "goodwill": 10419321, "intangible_assets": 16590083, "goodwill_and_intangibles": 27009404, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38139108, "total_assets": 131289773, "short_term_debt": 527107, "accounts_payable": 11854421, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26365092, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 597238, "total_liabilities": 26962330, "total_debt": 527107, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55426832, "total_equity": 104327443, "shares_outstanding": 223332000, "operating_cash_flow": 3395000, "stock_based_compensation": 6340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 757000, "dividends_paid": 657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15571000, "free_cash_flow": 3969000, "net_change_in_cash": 20157339 }, "raw_data": { "income": { "ebit": "9714000", "ebitda": "11325000", "netIncome": "8524000", "grossProfit": "60974000", "depreciation": "None", "totalRevenue": "130726000", "costOfRevenue": "69752000", "interestIncome": "355821", "incomeBeforeTax": "8640000", "interestExpense": "1074000", "operatingIncome": "7912000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-668411", "nonInterestIncome": "None", "operatingExpenses": "53062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "508000", "otherNonOperatingIncome": "1160839", "costofGoodsAndServicesSold": "69752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1611000", "sellingGeneralAndAdministrative": "18187000", "netIncomeFromContinuingOperations": "8523849" }, "balance": { "goodwill": "10419321", "inventory": "18403622", "commonStock": "72263", "currentDebt": "None", "investments": "None", "totalAssets": "131289773", "longTermDebt": "None", "shortTermDebt": "527107", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16590083", "reportedCurrency": "USD", "retainedEarnings": "-55426832", "totalLiabilities": "26962330", "otherCurrentAssets": "14626922", "totalCurrentAssets": "93150665", "currentLongTermDebt": "None", "longTermInvestments": "9429437", "shortTermInvestments": "None", "currentNetReceivables": "16872100", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38139108", "currentAccountsPayable": "11854421", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579377", "shortLongTermDebtTotal": "1124345", "totalShareholderEquity": "104327443", "capitalLeaseObligations": "1124345", "otherCurrentLiabilities": "13943131", "totalCurrentLiabilities": "26365092", "otherNonCurrentLiabilities": "597238", "totalNonCurrentLiabilities": "597238", "cashAndShortTermInvestments": "43248021", "commonStockSharesOutstanding": "223332000", "intangibleAssetsExcludingGoodwill": "16590083", "cashAndCashEquivalentsAtCarryingValue": "43248021", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8524000", "profitLoss": "None", "dividendPayout": "657000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3859000", "operatingCashflow": "3395000", "capitalExpenditures": "574000", "changeInReceivables": "-7468772", "changeInExchangeRate": "433507", "cashflowFromFinancing": "15571000", "cashflowFromInvestment": "757000", "stockBasedCompensation": "6340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20157339", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 75146546, "cost_of_revenue": 43844733, "gross_profit": 31301813, "ebit": 11364743, "ebitda": 12258156, "pretax_income": 9971260, "tax_provision": 470491, "net_income": 9971260, "net_income_to_common": 9971260, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23090682, "total_current_assets": 51508901, "total_assets": 90382236, "short_term_debt": 9283353, "long_term_debt": null, "total_debt": 9283353, "total_liabilities": 26923247, "total_equity": 63458989, "shares_outstanding": 192550197, "goodwill_and_intangibles": 27196806 }, "cash_flow": { "operating_cash_flow": 1033988, "capital_expenditure": 77974, "free_cash_flow": 1111962, "dividends_paid": 11526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39533, "ticker_id": 5286, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11364743", "ebitda": "12258156", "netIncome": "9971260", "grossProfit": "31301813", "depreciation": "None", "totalRevenue": "75146546", "costOfRevenue": "43844733", "interestIncome": "381728", "incomeBeforeTax": "9971260", "interestExpense": "1393483", "operatingIncome": "-1448443", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "470491", "reportedCurrency": "USD", "netInterestIncome": "-1011755", "nonInterestIncome": "None", "operatingExpenses": "32750256", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "341000", "otherNonOperatingIncome": "11929133", "costofGoodsAndServicesSold": "43844733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893413", "sellingGeneralAndAdministrative": "11620534", "netIncomeFromContinuingOperations": "9971260" }, "balance": { "goodwill": "10023806", "inventory": "15292349", "commonStock": "68942", "currentDebt": "None", "investments": "None", "totalAssets": "90382236", "longTermDebt": "None", "shortTermDebt": "9283353", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17173000", "reportedCurrency": "USD", "retainedEarnings": "-63409431", "totalLiabilities": "26923247", "otherCurrentAssets": "4170136", "totalCurrentAssets": "51508901", "currentLongTermDebt": "8634279", "longTermInvestments": "10630041", "shortTermInvestments": "None", "currentNetReceivables": "8955734", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38873336", "currentAccountsPayable": "10159900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "942355", "shortLongTermDebtTotal": "9523201", "totalShareholderEquity": "63458989", "capitalLeaseObligations": "888922", "otherCurrentLiabilities": "7240146", "totalCurrentLiabilities": "26683399", "otherNonCurrentLiabilities": "239848", "totalNonCurrentLiabilities": "239848", "cashAndShortTermInvestments": "23090682", "commonStockSharesOutstanding": "192550197", "intangibleAssetsExcludingGoodwill": "17173000", "cashAndCashEquivalentsAtCarryingValue": "23090682", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9971260", "profitLoss": "None", "dividendPayout": "11526000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2239254", "operatingCashflow": "1033988", "capitalExpenditures": "77974", "changeInReceivables": "-1432980", "changeInExchangeRate": "-73491", "cashflowFromFinancing": "28653034", "cashflowFromInvestment": "-14266030", "stockBasedCompensation": "4831750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15347501", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27179520", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893413", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75146546, "cost_of_revenue": 43844733, "gross_profit": 31301813, "research_and_development": 341000, "selling_general_admin": 11620534, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11364743, "depreciation_amortisation": 893413, "ebitda": 12258156, "interest_expense": 1393483, "interest_income": null, "other_non_operating": null, "pretax_income": 9971260, "tax_provision": 470491, "effective_tax_rate": null, "net_income": 9971260, "net_income_continuing_ops": 9971260, "net_income_to_common": 9971260, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23090682, "short_term_investments": null, "net_receivables": 8955734, "inventory": 15292349, "other_current_assets": null, "total_current_assets": 51508901, "net_ppe": null, "goodwill": 10023806, "intangible_assets": 17173000, "goodwill_and_intangibles": 27196806, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38873336, "total_assets": 90382236, "short_term_debt": 9283353, "accounts_payable": 10159900, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26683399, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239848, "total_liabilities": 26923247, "total_debt": 9283353, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63409431, "total_equity": 63458989, "shares_outstanding": 192550197, "operating_cash_flow": 1033988, "stock_based_compensation": 4831750, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77974, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14266030, "dividends_paid": 11526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28653034, "free_cash_flow": 1111962, "net_change_in_cash": 15347501 }, "raw_data": { "income": { "ebit": "11364743", "ebitda": "12258156", "netIncome": "9971260", "grossProfit": "31301813", "depreciation": "None", "totalRevenue": "75146546", "costOfRevenue": "43844733", "interestIncome": "381728", "incomeBeforeTax": "9971260", "interestExpense": "1393483", "operatingIncome": "-1448443", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "470491", "reportedCurrency": "USD", "netInterestIncome": "-1011755", "nonInterestIncome": "None", "operatingExpenses": "32750256", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "341000", "otherNonOperatingIncome": "11929133", "costofGoodsAndServicesSold": "43844733", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893413", "sellingGeneralAndAdministrative": "11620534", "netIncomeFromContinuingOperations": "9971260" }, "balance": { "goodwill": "10023806", "inventory": "15292349", "commonStock": "68942", "currentDebt": "None", "investments": "None", "totalAssets": "90382236", "longTermDebt": "None", "shortTermDebt": "9283353", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17173000", "reportedCurrency": "USD", "retainedEarnings": "-63409431", "totalLiabilities": "26923247", "otherCurrentAssets": "4170136", "totalCurrentAssets": "51508901", "currentLongTermDebt": "8634279", "longTermInvestments": "10630041", "shortTermInvestments": "None", "currentNetReceivables": "8955734", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38873336", "currentAccountsPayable": "10159900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "942355", "shortLongTermDebtTotal": "9523201", "totalShareholderEquity": "63458989", "capitalLeaseObligations": "888922", "otherCurrentLiabilities": "7240146", "totalCurrentLiabilities": "26683399", "otherNonCurrentLiabilities": "239848", "totalNonCurrentLiabilities": "239848", "cashAndShortTermInvestments": "23090682", "commonStockSharesOutstanding": "192550197", "intangibleAssetsExcludingGoodwill": "17173000", "cashAndCashEquivalentsAtCarryingValue": "23090682", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9971260", "profitLoss": "None", "dividendPayout": "11526000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2239254", "operatingCashflow": "1033988", "capitalExpenditures": "77974", "changeInReceivables": "-1432980", "changeInExchangeRate": "-73491", "cashflowFromFinancing": "28653034", "cashflowFromInvestment": "-14266030", "stockBasedCompensation": "4831750", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15347501", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27179520", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893413", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 52603986, "cost_of_revenue": 31543608, "gross_profit": 21060378, "ebit": -10640744, "ebitda": -10568582, "pretax_income": -11206648, "tax_provision": 565904, "net_income": -11206648, "net_income_to_common": -11206648, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7743181, "total_current_assets": 34505653, "total_assets": 34627507, "short_term_debt": null, "long_term_debt": 7959381, "total_debt": 7959381, "total_liabilities": 22824525, "total_equity": 11802982, "shares_outstanding": 150152088, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11646420, "capital_expenditure": 110417, "free_cash_flow": -11536003, "dividends_paid": 96916, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39538, "ticker_id": 5286, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10640744", "ebitda": "-10568582", "netIncome": "-11206648", "grossProfit": "21060378", "depreciation": "None", "totalRevenue": "52603986", "costOfRevenue": "31543608", "interestIncome": "188860", "incomeBeforeTax": "-11206648", "interestExpense": "188856", "operatingIncome": "-10640744", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "565904", "reportedCurrency": "USD", "netInterestIncome": "-188856", "nonInterestIncome": "None", "operatingExpenses": "31701122", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "572000", "otherNonOperatingIncome": "-391495", "costofGoodsAndServicesSold": "31543608", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72162", "sellingGeneralAndAdministrative": "10487592", "netIncomeFromContinuingOperations": "-11206648" }, "balance": { "goodwill": "None", "inventory": "11482701", "commonStock": "57003", "currentDebt": "None", "investments": "None", "totalAssets": "34627507", "longTermDebt": "7959381", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-73380691", "totalLiabilities": "22824525", "otherCurrentAssets": "2299375", "totalCurrentAssets": "34505653", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12980396", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121854", "currentAccountsPayable": "5825446", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121854", "shortLongTermDebtTotal": "7959381", "totalShareholderEquity": "11802982", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9039698", "totalCurrentLiabilities": "14865144", "otherNonCurrentLiabilities": "3500000", "totalNonCurrentLiabilities": "7959381", "cashAndShortTermInvestments": "7743181", "commonStockSharesOutstanding": "150152088", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7743181", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11206648", "profitLoss": "None", "dividendPayout": "96916", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6177196", "operatingCashflow": "-11646420", "capitalExpenditures": "110417", "changeInReceivables": "-6604738", "changeInExchangeRate": "12381", "cashflowFromFinancing": "5301013", "cashflowFromInvestment": "-110417", "stockBasedCompensation": "4573397", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96916", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6443443", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "301013", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72162", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52603986, "cost_of_revenue": 31543608, "gross_profit": 21060378, "research_and_development": 572000, "selling_general_admin": 10487592, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10640744, "depreciation_amortisation": 72162, "ebitda": -10568582, "interest_expense": 188856, "interest_income": null, "other_non_operating": null, "pretax_income": -11206648, "tax_provision": 565904, "effective_tax_rate": null, "net_income": -11206648, "net_income_continuing_ops": -11206648, "net_income_to_common": -11206648, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7743181, "short_term_investments": null, "net_receivables": 12980396, "inventory": 11482701, "other_current_assets": null, "total_current_assets": 34505653, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121854, "total_assets": 34627507, "short_term_debt": null, "accounts_payable": 5825446, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14865144, "long_term_debt": 7959381, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7959381, "total_liabilities": 22824525, "total_debt": 7959381, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73380691, "total_equity": 11802982, "shares_outstanding": 150152088, "operating_cash_flow": -11646420, "stock_based_compensation": 4573397, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110417, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110417, "dividends_paid": 96916, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5301013, "free_cash_flow": -11536003, "net_change_in_cash": -6443443 }, "raw_data": { "income": { "ebit": "-10640744", "ebitda": "-10568582", "netIncome": "-11206648", "grossProfit": "21060378", "depreciation": "None", "totalRevenue": "52603986", "costOfRevenue": "31543608", "interestIncome": "188860", "incomeBeforeTax": "-11206648", "interestExpense": "188856", "operatingIncome": "-10640744", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "565904", "reportedCurrency": "USD", "netInterestIncome": "-188856", "nonInterestIncome": "None", "operatingExpenses": "31701122", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "572000", "otherNonOperatingIncome": "-391495", "costofGoodsAndServicesSold": "31543608", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72162", "sellingGeneralAndAdministrative": "10487592", "netIncomeFromContinuingOperations": "-11206648" }, "balance": { "goodwill": "None", "inventory": "11482701", "commonStock": "57003", "currentDebt": "None", "investments": "None", "totalAssets": "34627507", "longTermDebt": "7959381", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-73380691", "totalLiabilities": "22824525", "otherCurrentAssets": "2299375", "totalCurrentAssets": "34505653", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12980396", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121854", "currentAccountsPayable": "5825446", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121854", "shortLongTermDebtTotal": "7959381", "totalShareholderEquity": "11802982", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9039698", "totalCurrentLiabilities": "14865144", "otherNonCurrentLiabilities": "3500000", "totalNonCurrentLiabilities": "7959381", "cashAndShortTermInvestments": "7743181", "commonStockSharesOutstanding": "150152088", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7743181", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11206648", "profitLoss": "None", "dividendPayout": "96916", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6177196", "operatingCashflow": "-11646420", "capitalExpenditures": "110417", "changeInReceivables": "-6604738", "changeInExchangeRate": "12381", "cashflowFromFinancing": "5301013", "cashflowFromInvestment": "-110417", "stockBasedCompensation": "4573397", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96916", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6443443", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "301013", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72162", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "ebit": 138993000, "ebitda": 148127000, "pretax_income": 137536000, "tax_provision": 27437000, "net_income": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549201000, "total_current_assets": 1814806000, "total_assets": 5157593000, "short_term_debt": 7000000, "long_term_debt": 668881000, "total_debt": 675881000, "total_liabilities": 3906831000, "total_equity": 1250762000, "shares_outstanding": 259764000, "goodwill_and_intangibles": 2305551000 }, "cash_flow": { "operating_cash_flow": 73723000, "capital_expenditure": 7916000, "free_cash_flow": 81639000, "dividends_paid": 13992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39501, "ticker_id": 5286, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138993000", "ebitda": "148127000", "netIncome": "110099000", "grossProfit": "378067000", "depreciation": "None", "totalRevenue": "782615000", "costOfRevenue": "404548000", "interestIncome": "2992000", "incomeBeforeTax": "137536000", "interestExpense": "11843000", "operatingIncome": "138993000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27437000", "reportedCurrency": "USD", "netInterestIncome": "-8851000", "nonInterestIncome": "None", "operatingExpenses": "239074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9134000", "sellingGeneralAndAdministrative": "234647000", "netIncomeFromContinuingOperations": "110099000" }, "balance": { "goodwill": "919793000", "inventory": "364146000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5157593000", "longTermDebt": "668881000", "shortTermDebt": "7000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1385758000", "reportedCurrency": "USD", "retainedEarnings": "272019000", "totalLiabilities": "3906831000", "otherCurrentAssets": "69086000", "totalCurrentAssets": "1814806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "832373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3342787000", "currentAccountsPayable": "198225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2435856000", "totalShareholderEquity": "1250762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "754792000", "totalCurrentLiabilities": "1051333000", "otherNonCurrentLiabilities": "31363000", "totalNonCurrentLiabilities": "2855498000", "cashAndShortTermInvestments": "549201000", "commonStockSharesOutstanding": "259764000", "intangibleAssetsExcludingGoodwill": "1385758000", "cashAndCashEquivalentsAtCarryingValue": "549201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110099000", "profitLoss": "None", "dividendPayout": "13992000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-28197000", "operatingCashflow": "73723000", "capitalExpenditures": "7916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55858000", "cashflowFromInvestment": "-7675000", "stockBasedCompensation": "7626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782615000, "cost_of_revenue": 404548000, "gross_profit": 378067000, "research_and_development": null, "selling_general_admin": 234647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138993000, "depreciation_amortisation": 9134000, "ebitda": 148127000, "interest_expense": 11843000, "interest_income": null, "other_non_operating": null, "pretax_income": 137536000, "tax_provision": 27437000, "effective_tax_rate": null, "net_income": 110099000, "net_income_continuing_ops": 110099000, "net_income_to_common": 110099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549201000, "short_term_investments": null, "net_receivables": 832373000, "inventory": 364146000, "other_current_assets": null, "total_current_assets": 1814806000, "net_ppe": null, "goodwill": 919793000, "intangible_assets": 1385758000, "goodwill_and_intangibles": 2305551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3342787000, "total_assets": 5157593000, "short_term_debt": 7000000, "accounts_payable": 198225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1051333000, "long_term_debt": 668881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2855498000, "total_liabilities": 3906831000, "total_debt": 675881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272019000, "total_equity": 1250762000, "shares_outstanding": 259764000, "operating_cash_flow": 73723000, "stock_based_compensation": 7626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7675000, "dividends_paid": 13992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55858000, "free_cash_flow": 81639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138993000", "ebitda": "148127000", "netIncome": "110099000", "grossProfit": "378067000", "depreciation": "None", "totalRevenue": "782615000", "costOfRevenue": "404548000", "interestIncome": "2992000", "incomeBeforeTax": "137536000", "interestExpense": "11843000", "operatingIncome": "138993000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27437000", "reportedCurrency": "USD", "netInterestIncome": "-8851000", "nonInterestIncome": "None", "operatingExpenses": "239074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9134000", "sellingGeneralAndAdministrative": "234647000", "netIncomeFromContinuingOperations": "110099000" }, "balance": { "goodwill": "919793000", "inventory": "364146000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5157593000", "longTermDebt": "668881000", "shortTermDebt": "7000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1385758000", "reportedCurrency": "USD", "retainedEarnings": "272019000", "totalLiabilities": "3906831000", "otherCurrentAssets": "69086000", "totalCurrentAssets": "1814806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "832373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3342787000", "currentAccountsPayable": "198225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2435856000", "totalShareholderEquity": "1250762000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "754792000", "totalCurrentLiabilities": "1051333000", "otherNonCurrentLiabilities": "31363000", "totalNonCurrentLiabilities": "2855498000", "cashAndShortTermInvestments": "549201000", "commonStockSharesOutstanding": "259764000", "intangibleAssetsExcludingGoodwill": "1385758000", "cashAndCashEquivalentsAtCarryingValue": "549201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110099000", "profitLoss": "None", "dividendPayout": "13992000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-28197000", "operatingCashflow": "73723000", "capitalExpenditures": "7916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55858000", "cashflowFromInvestment": "-7675000", "stockBasedCompensation": "7626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "ebit": 35260000, "ebitda": 44195000, "pretax_income": 22606000, "tax_provision": -2133000, "net_income": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398866000, "total_current_assets": 1811154000, "total_assets": 5119621000, "short_term_debt": null, "long_term_debt": 669926000, "total_debt": 669926000, "total_liabilities": 2178179000, "total_equity": 2941442000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2309475000 }, "cash_flow": { "operating_cash_flow": -119438000, "capital_expenditure": 10528000, "free_cash_flow": -108910000, "dividends_paid": 14307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39502, "ticker_id": 5286, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35260000", "ebitda": "44195000", "netIncome": "24739000", "grossProfit": "341830000", "depreciation": "None", "totalRevenue": "721628000", "costOfRevenue": "379798000", "interestIncome": "4354000", "incomeBeforeTax": "22606000", "interestExpense": "12654000", "operatingIncome": "106819000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2133000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "235011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8935000", "sellingGeneralAndAdministrative": "235011000", "netIncomeFromContinuingOperations": "24739000" }, "balance": { "goodwill": "917560000", "inventory": "337698000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5119621000", "longTermDebt": "669926000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1391915000", "reportedCurrency": "USD", "retainedEarnings": "175912000", "totalLiabilities": "2178179000", "otherCurrentAssets": "319091000", "totalCurrentAssets": "1811154000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "755499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3308467000", "currentAccountsPayable": "137930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "669926000", "totalShareholderEquity": "2941442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "864196000", "totalCurrentLiabilities": "1078726000", "otherNonCurrentLiabilities": "28372000", "totalNonCurrentLiabilities": "1099453000", "cashAndShortTermInvestments": "398866000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1391915000", "cashAndCashEquivalentsAtCarryingValue": "398866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24739000", "profitLoss": "None", "dividendPayout": "14307000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-160909000", "operatingCashflow": "-119438000", "capitalExpenditures": "10528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257146000", "cashflowFromInvestment": "-16989000", "stockBasedCompensation": "9203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 721628000, "cost_of_revenue": 379798000, "gross_profit": 341830000, "research_and_development": null, "selling_general_admin": 235011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35260000, "depreciation_amortisation": 8935000, "ebitda": 44195000, "interest_expense": 12654000, "interest_income": null, "other_non_operating": null, "pretax_income": 22606000, "tax_provision": -2133000, "effective_tax_rate": null, "net_income": 24739000, "net_income_continuing_ops": 24739000, "net_income_to_common": 24739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398866000, "short_term_investments": null, "net_receivables": 755499000, "inventory": 337698000, "other_current_assets": null, "total_current_assets": 1811154000, "net_ppe": null, "goodwill": 917560000, "intangible_assets": 1391915000, "goodwill_and_intangibles": 2309475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3308467000, "total_assets": 5119621000, "short_term_debt": null, "accounts_payable": 137930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1078726000, "long_term_debt": 669926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1099453000, "total_liabilities": 2178179000, "total_debt": 669926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175912000, "total_equity": 2941442000, "shares_outstanding": 237172000, "operating_cash_flow": -119438000, "stock_based_compensation": 9203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16989000, "dividends_paid": 14307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -257146000, "free_cash_flow": -108910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35260000", "ebitda": "44195000", "netIncome": "24739000", "grossProfit": "341830000", "depreciation": "None", "totalRevenue": "721628000", "costOfRevenue": "379798000", "interestIncome": "4354000", "incomeBeforeTax": "22606000", "interestExpense": "12654000", "operatingIncome": "106819000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2133000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "235011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8935000", "sellingGeneralAndAdministrative": "235011000", "netIncomeFromContinuingOperations": "24739000" }, "balance": { "goodwill": "917560000", "inventory": "337698000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5119621000", "longTermDebt": "669926000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1391915000", "reportedCurrency": "USD", "retainedEarnings": "175912000", "totalLiabilities": "2178179000", "otherCurrentAssets": "319091000", "totalCurrentAssets": "1811154000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "755499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3308467000", "currentAccountsPayable": "137930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "669926000", "totalShareholderEquity": "2941442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "864196000", "totalCurrentLiabilities": "1078726000", "otherNonCurrentLiabilities": "28372000", "totalNonCurrentLiabilities": "1099453000", "cashAndShortTermInvestments": "398866000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1391915000", "cashAndCashEquivalentsAtCarryingValue": "398866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24739000", "profitLoss": "None", "dividendPayout": "14307000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-160909000", "operatingCashflow": "-119438000", "capitalExpenditures": "10528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257146000", "cashflowFromInvestment": "-16989000", "stockBasedCompensation": "9203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 725106000, "cost_of_revenue": 352827000, "gross_profit": 372279000, "ebit": -69788000, "ebitda": -61002000, "pretax_income": -88031000, "tax_provision": -27017000, "net_income": -61014000, "net_income_to_common": -61014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 805955000, "total_current_assets": 1941574000, "total_assets": 5265708000, "short_term_debt": null, "long_term_debt": 861472000, "total_debt": 861472000, "total_liabilities": 2302323000, "total_equity": 2963385000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2312776000 }, "cash_flow": { "operating_cash_flow": 331801000, "capital_expenditure": 10345000, "free_cash_flow": 342146000, "dividends_paid": 9669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39504, "ticker_id": 5286, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69788000", "ebitda": "-61002000", "netIncome": "-61014000", "grossProfit": "372279000", "depreciation": "None", "totalRevenue": "725106000", "costOfRevenue": "352827000", "interestIncome": "4847000", "incomeBeforeTax": "-88031000", "interestExpense": "18243000", "operatingIncome": "-79999000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-27017000", "reportedCurrency": "USD", "netInterestIncome": "-13396000", "nonInterestIncome": "None", "operatingExpenses": "452278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8786000", "sellingGeneralAndAdministrative": "205571000", "netIncomeFromContinuingOperations": "-61014000" }, "balance": { "goodwill": "914957000", "inventory": "282514000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5265708000", "longTermDebt": "861472000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1397819000", "reportedCurrency": "USD", "retainedEarnings": "165480000", "totalLiabilities": "2302323000", "otherCurrentAssets": "339423000", "totalCurrentAssets": "1941574000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3324134000", "currentAccountsPayable": "97794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861472000", "totalShareholderEquity": "2963385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "931194000", "totalCurrentLiabilities": "1028988000", "otherNonCurrentLiabilities": "24431000", "totalNonCurrentLiabilities": "1273335000", "cashAndShortTermInvestments": "805955000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1397819000", "cashAndCashEquivalentsAtCarryingValue": "805955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61014000", "profitLoss": "None", "dividendPayout": "9669000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8093000", "operatingCashflow": "331801000", "capitalExpenditures": "10345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12385000", "cashflowFromInvestment": "-2146000", "stockBasedCompensation": "7384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725106000, "cost_of_revenue": 352827000, "gross_profit": 372279000, "research_and_development": null, "selling_general_admin": 205571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69788000, "depreciation_amortisation": 8786000, "ebitda": -61002000, "interest_expense": 18243000, "interest_income": null, "other_non_operating": null, "pretax_income": -88031000, "tax_provision": -27017000, "effective_tax_rate": null, "net_income": -61014000, "net_income_continuing_ops": -61014000, "net_income_to_common": -61014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 805955000, "short_term_investments": null, "net_receivables": 513682000, "inventory": 282514000, "other_current_assets": null, "total_current_assets": 1941574000, "net_ppe": null, "goodwill": 914957000, "intangible_assets": 1397819000, "goodwill_and_intangibles": 2312776000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3324134000, "total_assets": 5265708000, "short_term_debt": null, "accounts_payable": 97794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1028988000, "long_term_debt": 861472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1273335000, "total_liabilities": 2302323000, "total_debt": 861472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165480000, "total_equity": 2963385000, "shares_outstanding": 237172000, "operating_cash_flow": 331801000, "stock_based_compensation": 7384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2146000, "dividends_paid": 9669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12385000, "free_cash_flow": 342146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69788000", "ebitda": "-61002000", "netIncome": "-61014000", "grossProfit": "372279000", "depreciation": "None", "totalRevenue": "725106000", "costOfRevenue": "352827000", "interestIncome": "4847000", "incomeBeforeTax": "-88031000", "interestExpense": "18243000", "operatingIncome": "-79999000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-27017000", "reportedCurrency": "USD", "netInterestIncome": "-13396000", "nonInterestIncome": "None", "operatingExpenses": "452278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8786000", "sellingGeneralAndAdministrative": "205571000", "netIncomeFromContinuingOperations": "-61014000" }, "balance": { "goodwill": "914957000", "inventory": "282514000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "5265708000", "longTermDebt": "861472000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1397819000", "reportedCurrency": "USD", "retainedEarnings": "165480000", "totalLiabilities": "2302323000", "otherCurrentAssets": "339423000", "totalCurrentAssets": "1941574000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3324134000", "currentAccountsPayable": "97794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "861472000", "totalShareholderEquity": "2963385000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "931194000", "totalCurrentLiabilities": "1028988000", "otherNonCurrentLiabilities": "24431000", "totalNonCurrentLiabilities": "1273335000", "cashAndShortTermInvestments": "805955000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1397819000", "cashAndCashEquivalentsAtCarryingValue": "805955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61014000", "profitLoss": "None", "dividendPayout": "9669000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8093000", "operatingCashflow": "331801000", "capitalExpenditures": "10345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12385000", "cashflowFromInvestment": "-2146000", "stockBasedCompensation": "7384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 739259000, "cost_of_revenue": 358408000, "gross_profit": 380851000, "ebit": 142965000, "ebitda": 152084000, "pretax_income": 129465000, "tax_provision": 29610000, "net_income": 99855000, "net_income_to_common": 99855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 615233000, "total_current_assets": 1391212000, "total_assets": 3795143000, "short_term_debt": 9000000, "long_term_debt": 862917000, "total_debt": 871917000, "total_liabilities": 1703829000, "total_equity": 2091314000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 2024349000 }, "cash_flow": { "operating_cash_flow": 43712000, "capital_expenditure": 8250000, "free_cash_flow": 51962000, "dividends_paid": 6851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39505, "ticker_id": 5286, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142965000", "ebitda": "152084000", "netIncome": "99855000", "grossProfit": "380851000", "depreciation": "None", "totalRevenue": "739259000", "costOfRevenue": "358408000", "interestIncome": "4038000", "incomeBeforeTax": "129465000", "interestExpense": "18080000", "operatingIncome": "142965000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29610000", "reportedCurrency": "USD", "netInterestIncome": "-14042000", "nonInterestIncome": "None", "operatingExpenses": "237886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9119000", "sellingGeneralAndAdministrative": "167086000", "netIncomeFromContinuingOperations": "99855000" }, "balance": { "goodwill": "802234000", "inventory": "230046000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3795143000", "longTermDebt": "862917000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1222115000", "reportedCurrency": "USD", "retainedEarnings": "236163000", "totalLiabilities": "1703829000", "otherCurrentAssets": "55544000", "totalCurrentAssets": "1391212000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "490389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2403931000", "currentAccountsPayable": "120962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "862917000", "totalShareholderEquity": "2091314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "461535000", "totalCurrentLiabilities": "659775000", "otherNonCurrentLiabilities": "25002000", "totalNonCurrentLiabilities": "1044054000", "cashAndShortTermInvestments": "615233000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1222115000", "cashAndCashEquivalentsAtCarryingValue": "615233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99855000", "profitLoss": "None", "dividendPayout": "6851000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18245000", "operatingCashflow": "43712000", "capitalExpenditures": "8250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "862882000", "cashflowFromInvestment": "-1269601000", "stockBasedCompensation": "6434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739259000, "cost_of_revenue": 358408000, "gross_profit": 380851000, "research_and_development": null, "selling_general_admin": 167086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142965000, "depreciation_amortisation": 9119000, "ebitda": 152084000, "interest_expense": 18080000, "interest_income": null, "other_non_operating": null, "pretax_income": 129465000, "tax_provision": 29610000, "effective_tax_rate": null, "net_income": 99855000, "net_income_continuing_ops": 99855000, "net_income_to_common": 99855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 615233000, "short_term_investments": null, "net_receivables": 490389000, "inventory": 230046000, "other_current_assets": null, "total_current_assets": 1391212000, "net_ppe": null, "goodwill": 802234000, "intangible_assets": 1222115000, "goodwill_and_intangibles": 2024349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2403931000, "total_assets": 3795143000, "short_term_debt": 9000000, "accounts_payable": 120962000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659775000, "long_term_debt": 862917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1044054000, "total_liabilities": 1703829000, "total_debt": 871917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 236163000, "total_equity": 2091314000, "shares_outstanding": 237172000, "operating_cash_flow": 43712000, "stock_based_compensation": 6434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1269601000, "dividends_paid": 6851000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 862882000, "free_cash_flow": 51962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142965000", "ebitda": "152084000", "netIncome": "99855000", "grossProfit": "380851000", "depreciation": "None", "totalRevenue": "739259000", "costOfRevenue": "358408000", "interestIncome": "4038000", "incomeBeforeTax": "129465000", "interestExpense": "18080000", "operatingIncome": "142965000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29610000", "reportedCurrency": "USD", "netInterestIncome": "-14042000", "nonInterestIncome": "None", "operatingExpenses": "237886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9119000", "sellingGeneralAndAdministrative": "167086000", "netIncomeFromContinuingOperations": "99855000" }, "balance": { "goodwill": "802234000", "inventory": "230046000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "3795143000", "longTermDebt": "862917000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1222115000", "reportedCurrency": "USD", "retainedEarnings": "236163000", "totalLiabilities": "1703829000", "otherCurrentAssets": "55544000", "totalCurrentAssets": "1391212000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "490389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2403931000", "currentAccountsPayable": "120962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "862917000", "totalShareholderEquity": "2091314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "461535000", "totalCurrentLiabilities": "659775000", "otherNonCurrentLiabilities": "25002000", "totalNonCurrentLiabilities": "1044054000", "cashAndShortTermInvestments": "615233000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "1222115000", "cashAndCashEquivalentsAtCarryingValue": "615233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99855000", "profitLoss": "None", "dividendPayout": "6851000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18245000", "operatingCashflow": "43712000", "capitalExpenditures": "8250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "862882000", "cashflowFromInvestment": "-1269601000", "stockBasedCompensation": "6434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6851000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 329276000, "cost_of_revenue": 156903000, "gross_profit": 172373000, "ebit": 52031000, "ebitda": 54642000, "pretax_income": 60993000, "tax_provision": 16574000, "net_income": 44419000, "net_income_to_common": 44419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 977285000, "total_current_assets": 1411456000, "total_assets": 1859518000, "short_term_debt": 3550000, "long_term_debt": null, "total_debt": 3550000, "total_liabilities": 591916000, "total_equity": 1267602000, "shares_outstanding": 237172000, "goodwill_and_intangibles": 84572000 }, "cash_flow": { "operating_cash_flow": 103367000, "capital_expenditure": 6944000, "free_cash_flow": 110311000, "dividends_paid": 6781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39506, "ticker_id": 5286, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52031000", "ebitda": "54642000", "netIncome": "44419000", "grossProfit": "172373000", "depreciation": "None", "totalRevenue": "329276000", "costOfRevenue": "156903000", "interestIncome": "7846000", "incomeBeforeTax": "60993000", "interestExpense": "0", "operatingIncome": "52031000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16574000", "reportedCurrency": "USD", "netInterestIncome": "7846000", "nonInterestIncome": "None", "operatingExpenses": "120342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2611000", "sellingGeneralAndAdministrative": "59042000", "netIncomeFromContinuingOperations": "44419000" }, "balance": { "goodwill": "72128000", "inventory": "141159000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1859518000", "longTermDebt": "None", "shortTermDebt": "3550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12444000", "reportedCurrency": "USD", "retainedEarnings": "143159000", "totalLiabilities": "591916000", "otherCurrentAssets": "36588000", "totalCurrentAssets": "1411456000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "256424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448062000", "currentAccountsPayable": "61052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19702000", "totalShareholderEquity": "1267602000", "capitalLeaseObligations": "19702000", "otherCurrentLiabilities": "294163000", "totalCurrentLiabilities": "417854000", "otherNonCurrentLiabilities": "2574000", "totalNonCurrentLiabilities": "174062000", "cashAndShortTermInvestments": "977285000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "12444000", "cashAndCashEquivalentsAtCarryingValue": "977285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44419000", "profitLoss": "None", "dividendPayout": "6781000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4794000", "operatingCashflow": "103367000", "capitalExpenditures": "6944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10587000", "cashflowFromInvestment": "-6944000", "stockBasedCompensation": "5029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329276000, "cost_of_revenue": 156903000, "gross_profit": 172373000, "research_and_development": null, "selling_general_admin": 59042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52031000, "depreciation_amortisation": 2611000, "ebitda": 54642000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 60993000, "tax_provision": 16574000, "effective_tax_rate": null, "net_income": 44419000, "net_income_continuing_ops": 44419000, "net_income_to_common": 44419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 977285000, "short_term_investments": null, "net_receivables": 256424000, "inventory": 141159000, "other_current_assets": null, "total_current_assets": 1411456000, "net_ppe": null, "goodwill": 72128000, "intangible_assets": 12444000, "goodwill_and_intangibles": 84572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448062000, "total_assets": 1859518000, "short_term_debt": 3550000, "accounts_payable": 61052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 417854000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174062000, "total_liabilities": 591916000, "total_debt": 3550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143159000, "total_equity": 1267602000, "shares_outstanding": 237172000, "operating_cash_flow": 103367000, "stock_based_compensation": 5029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6944000, "dividends_paid": 6781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10587000, "free_cash_flow": 110311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52031000", "ebitda": "54642000", "netIncome": "44419000", "grossProfit": "172373000", "depreciation": "None", "totalRevenue": "329276000", "costOfRevenue": "156903000", "interestIncome": "7846000", "incomeBeforeTax": "60993000", "interestExpense": "0", "operatingIncome": "52031000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16574000", "reportedCurrency": "USD", "netInterestIncome": "7846000", "nonInterestIncome": "None", "operatingExpenses": "120342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2611000", "sellingGeneralAndAdministrative": "59042000", "netIncomeFromContinuingOperations": "44419000" }, "balance": { "goodwill": "72128000", "inventory": "141159000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1859518000", "longTermDebt": "None", "shortTermDebt": "3550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12444000", "reportedCurrency": "USD", "retainedEarnings": "143159000", "totalLiabilities": "591916000", "otherCurrentAssets": "36588000", "totalCurrentAssets": "1411456000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "256424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448062000", "currentAccountsPayable": "61052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19702000", "totalShareholderEquity": "1267602000", "capitalLeaseObligations": "19702000", "otherCurrentLiabilities": "294163000", "totalCurrentLiabilities": "417854000", "otherNonCurrentLiabilities": "2574000", "totalNonCurrentLiabilities": "174062000", "cashAndShortTermInvestments": "977285000", "commonStockSharesOutstanding": "237172000", "intangibleAssetsExcludingGoodwill": "12444000", "cashAndCashEquivalentsAtCarryingValue": "977285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44419000", "profitLoss": "None", "dividendPayout": "6781000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4794000", "operatingCashflow": "103367000", "capitalExpenditures": "6944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10587000", "cashflowFromInvestment": "-6944000", "stockBasedCompensation": "5029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 332197000, "cost_of_revenue": 165524000, "gross_profit": 166673000, "ebit": -18496000, "ebitda": -16110000, "pretax_income": -10217000, "tax_provision": 8659000, "net_income": -18876000, "net_income_to_common": -18876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 890190000, "total_current_assets": 1324580000, "total_assets": 1766881000, "short_term_debt": 3365000, "long_term_debt": null, "total_debt": 3365000, "total_liabilities": 542464000, "total_equity": 1224417000, "shares_outstanding": 188760000, "goodwill_and_intangibles": 83795000 }, "cash_flow": { "operating_cash_flow": 75672000, "capital_expenditure": 5407000, "free_cash_flow": 81079000, "dividends_paid": 6912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39507, "ticker_id": 5286, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18496000", "ebitda": "-16110000", "netIncome": "-18876000", "grossProfit": "166673000", "depreciation": "None", "totalRevenue": "332197000", "costOfRevenue": "165524000", "interestIncome": "7864000", "incomeBeforeTax": "-10217000", "interestExpense": "None", "operatingIncome": "-18496000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8659000", "reportedCurrency": "USD", "netInterestIncome": "7864000", "nonInterestIncome": "None", "operatingExpenses": "185169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2386000", "sellingGeneralAndAdministrative": "12390600", "netIncomeFromContinuingOperations": "-18876000" }, "balance": { "goodwill": "71582000", "inventory": "131165000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1766881000", "longTermDebt": "None", "shortTermDebt": "3365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12213000", "reportedCurrency": "USD", "retainedEarnings": "105521000", "totalLiabilities": "542464000", "otherCurrentAssets": "32883000", "totalCurrentAssets": "1324580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442301000", "currentAccountsPayable": "41287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20250000", "totalShareholderEquity": "1224417000", "capitalLeaseObligations": "20250000", "otherCurrentLiabilities": "286782000", "totalCurrentLiabilities": "365535000", "otherNonCurrentLiabilities": "19215000", "totalNonCurrentLiabilities": "176929000", "cashAndShortTermInvestments": "890190000", "commonStockSharesOutstanding": "188760000", "intangibleAssetsExcludingGoodwill": "12213000", "cashAndCashEquivalentsAtCarryingValue": "890190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18876000", "profitLoss": "None", "dividendPayout": "6912000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62605000", "operatingCashflow": "75672000", "capitalExpenditures": "5407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7506000", "cashflowFromInvestment": "-80743000", "stockBasedCompensation": "5906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332197000, "cost_of_revenue": 165524000, "gross_profit": 166673000, "research_and_development": 200000, "selling_general_admin": 12390600, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18496000, "depreciation_amortisation": 2386000, "ebitda": -16110000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -10217000, "tax_provision": 8659000, "effective_tax_rate": null, "net_income": -18876000, "net_income_continuing_ops": -18876000, "net_income_to_common": -18876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 890190000, "short_term_investments": null, "net_receivables": 270342000, "inventory": 131165000, "other_current_assets": null, "total_current_assets": 1324580000, "net_ppe": null, "goodwill": 71582000, "intangible_assets": 12213000, "goodwill_and_intangibles": 83795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 442301000, "total_assets": 1766881000, "short_term_debt": 3365000, "accounts_payable": 41287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365535000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176929000, "total_liabilities": 542464000, "total_debt": 3365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 105521000, "total_equity": 1224417000, "shares_outstanding": 188760000, "operating_cash_flow": 75672000, "stock_based_compensation": 5906000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80743000, "dividends_paid": 6912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7506000, "free_cash_flow": 81079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18496000", "ebitda": "-16110000", "netIncome": "-18876000", "grossProfit": "166673000", "depreciation": "None", "totalRevenue": "332197000", "costOfRevenue": "165524000", "interestIncome": "7864000", "incomeBeforeTax": "-10217000", "interestExpense": "None", "operatingIncome": "-18496000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8659000", "reportedCurrency": "USD", "netInterestIncome": "7864000", "nonInterestIncome": "None", "operatingExpenses": "185169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2386000", "sellingGeneralAndAdministrative": "12390600", "netIncomeFromContinuingOperations": "-18876000" }, "balance": { "goodwill": "71582000", "inventory": "131165000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1766881000", "longTermDebt": "None", "shortTermDebt": "3365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12213000", "reportedCurrency": "USD", "retainedEarnings": "105521000", "totalLiabilities": "542464000", "otherCurrentAssets": "32883000", "totalCurrentAssets": "1324580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442301000", "currentAccountsPayable": "41287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20250000", "totalShareholderEquity": "1224417000", "capitalLeaseObligations": "20250000", "otherCurrentLiabilities": "286782000", "totalCurrentLiabilities": "365535000", "otherNonCurrentLiabilities": "19215000", "totalNonCurrentLiabilities": "176929000", "cashAndShortTermInvestments": "890190000", "commonStockSharesOutstanding": "188760000", "intangibleAssetsExcludingGoodwill": "12213000", "cashAndCashEquivalentsAtCarryingValue": "890190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18876000", "profitLoss": "None", "dividendPayout": "6912000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62605000", "operatingCashflow": "75672000", "capitalExpenditures": "5407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7506000", "cashflowFromInvestment": "-80743000", "stockBasedCompensation": "5906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 265748000, "cost_of_revenue": 143519000, "gross_profit": 122229000, "ebit": -3214000, "ebitda": -974000, "pretax_income": 8175000, "tax_provision": 1819000, "net_income": 6356000, "net_income_to_common": 6356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903748000, "total_current_assets": 1363470000, "total_assets": 1704323000, "short_term_debt": 1457000, "long_term_debt": null, "total_debt": 1457000, "total_liabilities": 456209000, "total_equity": 1248114000, "shares_outstanding": 233696000, "goodwill_and_intangibles": 26237000 }, "cash_flow": { "operating_cash_flow": 12934000, "capital_expenditure": 4244000, "free_cash_flow": 17178000, "dividends_paid": 6913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39509, "ticker_id": 5286, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3214000", "ebitda": "-974000", "netIncome": "6356000", "grossProfit": "122229000", "depreciation": "None", "totalRevenue": "265748000", "costOfRevenue": "143519000", "interestIncome": "11112000", "incomeBeforeTax": "8175000", "interestExpense": "0", "operatingIncome": "-3214000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1819000", "reportedCurrency": "USD", "netInterestIncome": "11112000", "nonInterestIncome": "None", "operatingExpenses": "125443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2240000", "sellingGeneralAndAdministrative": "58443000", "netIncomeFromContinuingOperations": "6356000" }, "balance": { "goodwill": "14360000", "inventory": "197572000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1704323000", "longTermDebt": "None", "shortTermDebt": "1457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11877000", "reportedCurrency": "USD", "retainedEarnings": "131309000", "totalLiabilities": "456209000", "otherCurrentAssets": "52351000", "totalCurrentAssets": "1363470000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340853000", "currentAccountsPayable": "30938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5839000", "totalShareholderEquity": "1248114000", "capitalLeaseObligations": "5839000", "otherCurrentLiabilities": "232002000", "totalCurrentLiabilities": "289460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "166749000", "cashAndShortTermInvestments": "903748000", "commonStockSharesOutstanding": "233696000", "intangibleAssetsExcludingGoodwill": "11877000", "cashAndCashEquivalentsAtCarryingValue": "903748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6356000", "profitLoss": "None", "dividendPayout": "6913000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22467000", "operatingCashflow": "12934000", "capitalExpenditures": "4244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5902000", "cashflowFromInvestment": "-7244000", "stockBasedCompensation": "5376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265748000, "cost_of_revenue": 143519000, "gross_profit": 122229000, "research_and_development": 300000, "selling_general_admin": 58443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3214000, "depreciation_amortisation": 2240000, "ebitda": -974000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 8175000, "tax_provision": 1819000, "effective_tax_rate": null, "net_income": 6356000, "net_income_continuing_ops": 6356000, "net_income_to_common": 6356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 903748000, "short_term_investments": null, "net_receivables": 209799000, "inventory": 197572000, "other_current_assets": null, "total_current_assets": 1363470000, "net_ppe": null, "goodwill": 14360000, "intangible_assets": 11877000, "goodwill_and_intangibles": 26237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 340853000, "total_assets": 1704323000, "short_term_debt": 1457000, "accounts_payable": 30938000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289460000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166749000, "total_liabilities": 456209000, "total_debt": 1457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131309000, "total_equity": 1248114000, "shares_outstanding": 233696000, "operating_cash_flow": 12934000, "stock_based_compensation": 5376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7244000, "dividends_paid": 6913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5902000, "free_cash_flow": 17178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3214000", "ebitda": "-974000", "netIncome": "6356000", "grossProfit": "122229000", "depreciation": "None", "totalRevenue": "265748000", "costOfRevenue": "143519000", "interestIncome": "11112000", "incomeBeforeTax": "8175000", "interestExpense": "0", "operatingIncome": "-3214000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1819000", "reportedCurrency": "USD", "netInterestIncome": "11112000", "nonInterestIncome": "None", "operatingExpenses": "125443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2240000", "sellingGeneralAndAdministrative": "58443000", "netIncomeFromContinuingOperations": "6356000" }, "balance": { "goodwill": "14360000", "inventory": "197572000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "1704323000", "longTermDebt": "None", "shortTermDebt": "1457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11877000", "reportedCurrency": "USD", "retainedEarnings": "131309000", "totalLiabilities": "456209000", "otherCurrentAssets": "52351000", "totalCurrentAssets": "1363470000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340853000", "currentAccountsPayable": "30938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5839000", "totalShareholderEquity": "1248114000", "capitalLeaseObligations": "5839000", "otherCurrentLiabilities": "232002000", "totalCurrentLiabilities": "289460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "166749000", "cashAndShortTermInvestments": "903748000", "commonStockSharesOutstanding": "233696000", "intangibleAssetsExcludingGoodwill": "11877000", "cashAndCashEquivalentsAtCarryingValue": "903748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6356000", "profitLoss": "None", "dividendPayout": "6913000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22467000", "operatingCashflow": "12934000", "capitalExpenditures": "4244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5902000", "cashflowFromInvestment": "-7244000", "stockBasedCompensation": "5376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 401977000, "cost_of_revenue": 192879000, "gross_profit": 209098000, "ebit": 94248000, "ebitda": 95667000, "pretax_income": 104631000, "tax_provision": 24848000, "net_income": 79783000, "net_income_to_common": 79783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903210000, "total_current_assets": 1384989000, "total_assets": 1718888000, "short_term_debt": 790000, "long_term_debt": null, "total_debt": 790000, "total_liabilities": 478646000, "total_equity": 1240242000, "shares_outstanding": 237595000, "goodwill_and_intangibles": 25221000 }, "cash_flow": { "operating_cash_flow": 39643000, "capital_expenditure": 9214000, "free_cash_flow": 48857000, "dividends_paid": 6838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39510, "ticker_id": 5286, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94248000", "ebitda": "95667000", "netIncome": "79783000", "grossProfit": "209098000", "depreciation": "None", "totalRevenue": "401977000", "costOfRevenue": "192879000", "interestIncome": "10647000", "incomeBeforeTax": "104631000", "interestExpense": "0", "operatingIncome": "94248000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "24848000", "reportedCurrency": "USD", "netInterestIncome": "10647000", "nonInterestIncome": "None", "operatingExpenses": "114850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1419000", "sellingGeneralAndAdministrative": "53831000", "netIncomeFromContinuingOperations": "79783000" }, "balance": { "goodwill": "13730000", "inventory": "180669000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1718888000", "longTermDebt": "None", "shortTermDebt": "790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "11491000", "reportedCurrency": "USD", "retainedEarnings": "131866000", "totalLiabilities": "478646000", "otherCurrentAssets": "37024000", "totalCurrentAssets": "1384989000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333899000", "currentAccountsPayable": "47423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1780000", "totalShareholderEquity": "1240242000", "capitalLeaseObligations": "1780000", "otherCurrentLiabilities": "231362000", "totalCurrentLiabilities": "312984000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165662000", "cashAndShortTermInvestments": "903210000", "commonStockSharesOutstanding": "237595000", "intangibleAssetsExcludingGoodwill": "11491000", "cashAndCashEquivalentsAtCarryingValue": "903210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79783000", "profitLoss": "None", "dividendPayout": "6838000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7666000", "operatingCashflow": "39643000", "capitalExpenditures": "9214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6673000", "cashflowFromInvestment": "-9214000", "stockBasedCompensation": "4746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401977000, "cost_of_revenue": 192879000, "gross_profit": 209098000, "research_and_development": 200000, "selling_general_admin": 53831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94248000, "depreciation_amortisation": 1419000, "ebitda": 95667000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 104631000, "tax_provision": 24848000, "effective_tax_rate": null, "net_income": 79783000, "net_income_continuing_ops": 79783000, "net_income_to_common": 79783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 903210000, "short_term_investments": null, "net_receivables": 264086000, "inventory": 180669000, "other_current_assets": null, "total_current_assets": 1384989000, "net_ppe": null, "goodwill": 13730000, "intangible_assets": 11491000, "goodwill_and_intangibles": 25221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333899000, "total_assets": 1718888000, "short_term_debt": 790000, "accounts_payable": 47423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312984000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165662000, "total_liabilities": 478646000, "total_debt": 790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 131866000, "total_equity": 1240242000, "shares_outstanding": 237595000, "operating_cash_flow": 39643000, "stock_based_compensation": 4746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9214000, "dividends_paid": 6838000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6673000, "free_cash_flow": 48857000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94248000", "ebitda": "95667000", "netIncome": "79783000", "grossProfit": "209098000", "depreciation": "None", "totalRevenue": "401977000", "costOfRevenue": "192879000", "interestIncome": "10647000", "incomeBeforeTax": "104631000", "interestExpense": "0", "operatingIncome": "94248000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "24848000", "reportedCurrency": "USD", "netInterestIncome": "10647000", "nonInterestIncome": "None", "operatingExpenses": "114850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1419000", "sellingGeneralAndAdministrative": "53831000", "netIncomeFromContinuingOperations": "79783000" }, "balance": { "goodwill": "13730000", "inventory": "180669000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1718888000", "longTermDebt": "None", "shortTermDebt": "790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "11491000", "reportedCurrency": "USD", "retainedEarnings": "131866000", "totalLiabilities": "478646000", "otherCurrentAssets": "37024000", "totalCurrentAssets": "1384989000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333899000", "currentAccountsPayable": "47423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1780000", "totalShareholderEquity": "1240242000", "capitalLeaseObligations": "1780000", "otherCurrentLiabilities": "231362000", "totalCurrentLiabilities": "312984000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "165662000", "cashAndShortTermInvestments": "903210000", "commonStockSharesOutstanding": "237595000", "intangibleAssetsExcludingGoodwill": "11491000", "cashAndCashEquivalentsAtCarryingValue": "903210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79783000", "profitLoss": "None", "dividendPayout": "6838000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7666000", "operatingCashflow": "39643000", "capitalExpenditures": "9214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6673000", "cashflowFromInvestment": "-9214000", "stockBasedCompensation": "4746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6838000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 355708000, "cost_of_revenue": 173501000, "gross_profit": 182207000, "ebit": 83190000, "ebitda": 84419000, "pretax_income": 92461000, "tax_provision": 14650000, "net_income": 77811000, "net_income_to_common": 77811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 879498000, "total_current_assets": 1315025000, "total_assets": 1646140000, "short_term_debt": 882000, "long_term_debt": null, "total_debt": 882000, "total_liabilities": 483461000, "total_equity": 1162679000, "shares_outstanding": 237523000, "goodwill_and_intangibles": 25607000 }, "cash_flow": { "operating_cash_flow": 134649000, "capital_expenditure": 4525000, "free_cash_flow": 139174000, "dividends_paid": 6837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39511, "ticker_id": 5286, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83190000", "ebitda": "84419000", "netIncome": "77811000", "grossProfit": "182207000", "depreciation": "None", "totalRevenue": "355708000", "costOfRevenue": "173501000", "interestIncome": "9640000", "incomeBeforeTax": "92461000", "interestExpense": "None", "operatingIncome": "83190000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14650000", "reportedCurrency": "USD", "netInterestIncome": "9640000", "nonInterestIncome": "None", "operatingExpenses": "99017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1229000", "sellingGeneralAndAdministrative": "51088000", "netIncomeFromContinuingOperations": "77811000" }, "balance": { "goodwill": "13866000", "inventory": "197504000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1646140000", "longTermDebt": "None", "shortTermDebt": "882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11741000", "reportedCurrency": "USD", "retainedEarnings": "58921000", "totalLiabilities": "483461000", "otherCurrentAssets": "35647000", "totalCurrentAssets": "1315025000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331115000", "currentAccountsPayable": "40196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1977000", "totalShareholderEquity": "1162679000", "capitalLeaseObligations": "1977000", "otherCurrentLiabilities": "190917000", "totalCurrentLiabilities": "315269000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168192000", "cashAndShortTermInvestments": "879498000", "commonStockSharesOutstanding": "237523000", "intangibleAssetsExcludingGoodwill": "11741000", "cashAndCashEquivalentsAtCarryingValue": "879498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77811000", "profitLoss": "None", "dividendPayout": "6837000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "29386000", "operatingCashflow": "134649000", "capitalExpenditures": "4525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5885000", "cashflowFromInvestment": "-4525000", "stockBasedCompensation": "3563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355708000, "cost_of_revenue": 173501000, "gross_profit": 182207000, "research_and_development": 200000, "selling_general_admin": 51088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83190000, "depreciation_amortisation": 1229000, "ebitda": 84419000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 92461000, "tax_provision": 14650000, "effective_tax_rate": null, "net_income": 77811000, "net_income_continuing_ops": 77811000, "net_income_to_common": 77811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 879498000, "short_term_investments": null, "net_receivables": 202376000, "inventory": 197504000, "other_current_assets": null, "total_current_assets": 1315025000, "net_ppe": null, "goodwill": 13866000, "intangible_assets": 11741000, "goodwill_and_intangibles": 25607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331115000, "total_assets": 1646140000, "short_term_debt": 882000, "accounts_payable": 40196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315269000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168192000, "total_liabilities": 483461000, "total_debt": 882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58921000, "total_equity": 1162679000, "shares_outstanding": 237523000, "operating_cash_flow": 134649000, "stock_based_compensation": 3563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4525000, "dividends_paid": 6837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5885000, "free_cash_flow": 139174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83190000", "ebitda": "84419000", "netIncome": "77811000", "grossProfit": "182207000", "depreciation": "None", "totalRevenue": "355708000", "costOfRevenue": "173501000", "interestIncome": "9640000", "incomeBeforeTax": "92461000", "interestExpense": "None", "operatingIncome": "83190000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14650000", "reportedCurrency": "USD", "netInterestIncome": "9640000", "nonInterestIncome": "None", "operatingExpenses": "99017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1229000", "sellingGeneralAndAdministrative": "51088000", "netIncomeFromContinuingOperations": "77811000" }, "balance": { "goodwill": "13866000", "inventory": "197504000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "1646140000", "longTermDebt": "None", "shortTermDebt": "882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11741000", "reportedCurrency": "USD", "retainedEarnings": "58921000", "totalLiabilities": "483461000", "otherCurrentAssets": "35647000", "totalCurrentAssets": "1315025000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331115000", "currentAccountsPayable": "40196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1977000", "totalShareholderEquity": "1162679000", "capitalLeaseObligations": "1977000", "otherCurrentLiabilities": "190917000", "totalCurrentLiabilities": "315269000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "168192000", "cashAndShortTermInvestments": "879498000", "commonStockSharesOutstanding": "237523000", "intangibleAssetsExcludingGoodwill": "11741000", "cashAndCashEquivalentsAtCarryingValue": "879498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77811000", "profitLoss": "None", "dividendPayout": "6837000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "29386000", "operatingCashflow": "134649000", "capitalExpenditures": "4525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5885000", "cashflowFromInvestment": "-4525000", "stockBasedCompensation": "3563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 347435000, "cost_of_revenue": 181190000, "gross_profit": 166245000, "ebit": 58943000, "ebitda": 60048000, "pretax_income": 67785000, "tax_provision": 17669000, "net_income": 50116000, "net_income_to_common": 50116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755981000, "total_current_assets": 1204904000, "total_assets": 1536396000, "short_term_debt": 1039000, "long_term_debt": null, "total_debt": 1039000, "total_liabilities": 447868000, "total_equity": 1088528000, "shares_outstanding": 231787482, "goodwill_and_intangibles": 26312000 }, "cash_flow": { "operating_cash_flow": 5172000, "capital_expenditure": 4746000, "free_cash_flow": 9918000, "dividends_paid": 6950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39512, "ticker_id": 5286, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58943000", "ebitda": "60048000", "netIncome": "50116000", "grossProfit": "166245000", "depreciation": "None", "totalRevenue": "347435000", "costOfRevenue": "181190000", "interestIncome": "8862000", "incomeBeforeTax": "67785000", "interestExpense": "16032000", "operatingIncome": "58943000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17669000", "reportedCurrency": "USD", "netInterestIncome": "8862000", "nonInterestIncome": "None", "operatingExpenses": "107302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1105000", "sellingGeneralAndAdministrative": "62681000", "netIncomeFromContinuingOperations": "50116000" }, "balance": { "goodwill": "14173000", "inventory": "229275000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1536396000", "longTermDebt": "None", "shortTermDebt": "1039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12139000", "reportedCurrency": "USD", "retainedEarnings": "-12053000", "totalLiabilities": "447868000", "otherCurrentAssets": "33627000", "totalCurrentAssets": "1204904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331492000", "currentAccountsPayable": "42840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187000", "totalShareholderEquity": "1088528000", "capitalLeaseObligations": "2187000", "otherCurrentLiabilities": "160946000", "totalCurrentLiabilities": "276613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "171255000", "cashAndShortTermInvestments": "755981000", "commonStockSharesOutstanding": "231787482", "intangibleAssetsExcludingGoodwill": "12139000", "cashAndCashEquivalentsAtCarryingValue": "755981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50116000", "profitLoss": "None", "dividendPayout": "6950000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35207000", "operatingCashflow": "5172000", "capitalExpenditures": "4746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6279000", "cashflowFromInvestment": "-4746000", "stockBasedCompensation": "5005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347435000, "cost_of_revenue": 181190000, "gross_profit": 166245000, "research_and_development": 700000, "selling_general_admin": 62681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58943000, "depreciation_amortisation": 1105000, "ebitda": 60048000, "interest_expense": 16032000, "interest_income": null, "other_non_operating": null, "pretax_income": 67785000, "tax_provision": 17669000, "effective_tax_rate": null, "net_income": 50116000, "net_income_continuing_ops": 50116000, "net_income_to_common": 50116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 755981000, "short_term_investments": null, "net_receivables": 186021000, "inventory": 229275000, "other_current_assets": null, "total_current_assets": 1204904000, "net_ppe": null, "goodwill": 14173000, "intangible_assets": 12139000, "goodwill_and_intangibles": 26312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331492000, "total_assets": 1536396000, "short_term_debt": 1039000, "accounts_payable": 42840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276613000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171255000, "total_liabilities": 447868000, "total_debt": 1039000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12053000, "total_equity": 1088528000, "shares_outstanding": 231787482, "operating_cash_flow": 5172000, "stock_based_compensation": 5005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4746000, "dividends_paid": 6950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6279000, "free_cash_flow": 9918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58943000", "ebitda": "60048000", "netIncome": "50116000", "grossProfit": "166245000", "depreciation": "None", "totalRevenue": "347435000", "costOfRevenue": "181190000", "interestIncome": "8862000", "incomeBeforeTax": "67785000", "interestExpense": "16032000", "operatingIncome": "58943000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17669000", "reportedCurrency": "USD", "netInterestIncome": "8862000", "nonInterestIncome": "None", "operatingExpenses": "107302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1105000", "sellingGeneralAndAdministrative": "62681000", "netIncomeFromContinuingOperations": "50116000" }, "balance": { "goodwill": "14173000", "inventory": "229275000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1536396000", "longTermDebt": "None", "shortTermDebt": "1039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12139000", "reportedCurrency": "USD", "retainedEarnings": "-12053000", "totalLiabilities": "447868000", "otherCurrentAssets": "33627000", "totalCurrentAssets": "1204904000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331492000", "currentAccountsPayable": "42840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187000", "totalShareholderEquity": "1088528000", "capitalLeaseObligations": "2187000", "otherCurrentLiabilities": "160946000", "totalCurrentLiabilities": "276613000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "171255000", "cashAndShortTermInvestments": "755981000", "commonStockSharesOutstanding": "231787482", "intangibleAssetsExcludingGoodwill": "12139000", "cashAndCashEquivalentsAtCarryingValue": "755981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50116000", "profitLoss": "None", "dividendPayout": "6950000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35207000", "operatingCashflow": "5172000", "capitalExpenditures": "4746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6279000", "cashflowFromInvestment": "-4746000", "stockBasedCompensation": "5005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 384757000, "cost_of_revenue": 190675000, "gross_profit": 194082000, "ebit": 97697000, "ebitda": 98571000, "pretax_income": 104745000, "tax_provision": 20796000, "net_income": 83949000, "net_income_to_common": 83949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 760022000, "total_current_assets": 1215149000, "total_assets": 1545618000, "short_term_debt": 691000, "long_term_debt": null, "total_debt": 691000, "total_liabilities": 507783000, "total_equity": 1037835000, "shares_outstanding": 237273000, "goodwill_and_intangibles": 25360000 }, "cash_flow": { "operating_cash_flow": 90835000, "capital_expenditure": 5877000, "free_cash_flow": 96712000, "dividends_paid": 6875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39514, "ticker_id": 5286, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97697000", "ebitda": "98571000", "netIncome": "83949000", "grossProfit": "194082000", "depreciation": "None", "totalRevenue": "384757000", "costOfRevenue": "190675000", "interestIncome": "7225000", "incomeBeforeTax": "104745000", "interestExpense": "None", "operatingIncome": "97697000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20796000", "reportedCurrency": "USD", "netInterestIncome": "7225000", "nonInterestIncome": "None", "operatingExpenses": "96385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "83949000" }, "balance": { "goodwill": "13588000", "inventory": "198704000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1545618000", "longTermDebt": "None", "shortTermDebt": "691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11772000", "reportedCurrency": "USD", "retainedEarnings": "-62169000", "totalLiabilities": "507783000", "otherCurrentAssets": "37871000", "totalCurrentAssets": "1215149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330469000", "currentAccountsPayable": "28146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1338000", "totalShareholderEquity": "1037835000", "capitalLeaseObligations": "1338000", "otherCurrentLiabilities": "189467000", "totalCurrentLiabilities": "335517000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "172266000", "cashAndShortTermInvestments": "760022000", "commonStockSharesOutstanding": "237273000", "intangibleAssetsExcludingGoodwill": "11772000", "cashAndCashEquivalentsAtCarryingValue": "760022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83949000", "profitLoss": "None", "dividendPayout": "6875000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-52724000", "operatingCashflow": "90835000", "capitalExpenditures": "5877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5990000", "cashflowFromInvestment": "-5877000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384757000, "cost_of_revenue": 190675000, "gross_profit": 194082000, "research_and_development": 500000, "selling_general_admin": 5000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97697000, "depreciation_amortisation": 874000, "ebitda": 98571000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 104745000, "tax_provision": 20796000, "effective_tax_rate": null, "net_income": 83949000, "net_income_continuing_ops": 83949000, "net_income_to_common": 83949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 760022000, "short_term_investments": null, "net_receivables": 218552000, "inventory": 198704000, "other_current_assets": null, "total_current_assets": 1215149000, "net_ppe": null, "goodwill": 13588000, "intangible_assets": 11772000, "goodwill_and_intangibles": 25360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330469000, "total_assets": 1545618000, "short_term_debt": 691000, "accounts_payable": 28146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335517000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172266000, "total_liabilities": 507783000, "total_debt": 691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62169000, "total_equity": 1037835000, "shares_outstanding": 237273000, "operating_cash_flow": 90835000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5877000, "dividends_paid": 6875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5990000, "free_cash_flow": 96712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97697000", "ebitda": "98571000", "netIncome": "83949000", "grossProfit": "194082000", "depreciation": "None", "totalRevenue": "384757000", "costOfRevenue": "190675000", "interestIncome": "7225000", "incomeBeforeTax": "104745000", "interestExpense": "None", "operatingIncome": "97697000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20796000", "reportedCurrency": "USD", "netInterestIncome": "7225000", "nonInterestIncome": "None", "operatingExpenses": "96385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "83949000" }, "balance": { "goodwill": "13588000", "inventory": "198704000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1545618000", "longTermDebt": "None", "shortTermDebt": "691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11772000", "reportedCurrency": "USD", "retainedEarnings": "-62169000", "totalLiabilities": "507783000", "otherCurrentAssets": "37871000", "totalCurrentAssets": "1215149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330469000", "currentAccountsPayable": "28146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1338000", "totalShareholderEquity": "1037835000", "capitalLeaseObligations": "1338000", "otherCurrentLiabilities": "189467000", "totalCurrentLiabilities": "335517000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "172266000", "cashAndShortTermInvestments": "760022000", "commonStockSharesOutstanding": "237273000", "intangibleAssetsExcludingGoodwill": "11772000", "cashAndCashEquivalentsAtCarryingValue": "760022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83949000", "profitLoss": "None", "dividendPayout": "6875000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-52724000", "operatingCashflow": "90835000", "capitalExpenditures": "5877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5990000", "cashflowFromInvestment": "-5877000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "income_statement": { "revenue": 325883000, "cost_of_revenue": 166889000, "gross_profit": 158994000, "ebit": 64813000, "ebitda": 65511000, "pretax_income": 69455000, "tax_provision": 17946000, "net_income": 51509000, "net_income_to_common": 51509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681054000, "total_current_assets": 1072255000, "total_assets": 1399249000, "short_term_debt": 572000, "long_term_debt": null, "total_debt": 572000, "total_liabilities": 443699000, "total_equity": 955550000, "shares_outstanding": 236832000, "goodwill_and_intangibles": 26148000 }, "cash_flow": { "operating_cash_flow": 59042000, "capital_expenditure": 4557000, "free_cash_flow": 63599000, "dividends_paid": 6856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39515, "ticker_id": 5286, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:35.332257+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64813000", "ebitda": "65511000", "netIncome": "51509000", "grossProfit": "158994000", "depreciation": "None", "totalRevenue": "325883000", "costOfRevenue": "166889000", "interestIncome": "5573000", "incomeBeforeTax": "69455000", "interestExpense": "5545000", "operatingIncome": "64813000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17946000", "reportedCurrency": "USD", "netInterestIncome": "5573000", "nonInterestIncome": "None", "operatingExpenses": "94181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "-903000", "costofGoodsAndServicesSold": "166889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "698000", "sellingGeneralAndAdministrative": "57681000", "netIncomeFromContinuingOperations": "51509000" }, "balance": { "goodwill": "13937000", "inventory": "152545000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1399249000", "longTermDebt": "None", "shortTermDebt": "572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12211000", "reportedCurrency": "USD", "retainedEarnings": "-146118000", "totalLiabilities": "443699000", "otherCurrentAssets": "37522000", "totalCurrentAssets": "1072255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326994000", "currentAccountsPayable": "26039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15892000", "shortLongTermDebtTotal": "968000", "totalShareholderEquity": "955550000", "capitalLeaseObligations": "968000", "otherCurrentLiabilities": "153840000", "totalCurrentLiabilities": "269225000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "174474000", "cashAndShortTermInvestments": "681054000", "commonStockSharesOutstanding": "236832000", "intangibleAssetsExcludingGoodwill": "12211000", "cashAndCashEquivalentsAtCarryingValue": "681054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51509000", "profitLoss": "None", "dividendPayout": "6856000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7294000", "operatingCashflow": "59042000", "capitalExpenditures": "4557000", "changeInReceivables": "-25961000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6638000", "cashflowFromInvestment": "-4557000", "stockBasedCompensation": "5735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325883000, "cost_of_revenue": 166889000, "gross_profit": 158994000, "research_and_development": 200000, "selling_general_admin": 57681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64813000, "depreciation_amortisation": 698000, "ebitda": 65511000, "interest_expense": 5545000, "interest_income": null, "other_non_operating": null, "pretax_income": 69455000, "tax_provision": 17946000, "effective_tax_rate": null, "net_income": 51509000, "net_income_continuing_ops": 51509000, "net_income_to_common": 51509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681054000, "short_term_investments": null, "net_receivables": 201134000, "inventory": 152545000, "other_current_assets": null, "total_current_assets": 1072255000, "net_ppe": null, "goodwill": 13937000, "intangible_assets": 12211000, "goodwill_and_intangibles": 26148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 326994000, "total_assets": 1399249000, "short_term_debt": 572000, "accounts_payable": 26039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269225000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174474000, "total_liabilities": 443699000, "total_debt": 572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146118000, "total_equity": 955550000, "shares_outstanding": 236832000, "operating_cash_flow": 59042000, "stock_based_compensation": 5735000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4557000, "dividends_paid": 6856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6638000, "free_cash_flow": 63599000, "net_change_in_cash": 47847000 }, "raw_data": { "income": { "ebit": "64813000", "ebitda": "65511000", "netIncome": "51509000", "grossProfit": "158994000", "depreciation": "None", "totalRevenue": "325883000", "costOfRevenue": "166889000", "interestIncome": "5573000", "incomeBeforeTax": "69455000", "interestExpense": "5545000", "operatingIncome": "64813000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17946000", "reportedCurrency": "USD", "netInterestIncome": "5573000", "nonInterestIncome": "None", "operatingExpenses": "94181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000", "otherNonOperatingIncome": "-903000", "costofGoodsAndServicesSold": "166889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "698000", "sellingGeneralAndAdministrative": "57681000", "netIncomeFromContinuingOperations": "51509000" }, "balance": { "goodwill": "13937000", "inventory": "152545000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "1399249000", "longTermDebt": "None", "shortTermDebt": "572000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12211000", "reportedCurrency": "USD", "retainedEarnings": "-146118000", "totalLiabilities": "443699000", "otherCurrentAssets": "37522000", "totalCurrentAssets": "1072255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326994000", "currentAccountsPayable": "26039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15892000", "shortLongTermDebtTotal": "968000", "totalShareholderEquity": "955550000", "capitalLeaseObligations": "968000", "otherCurrentLiabilities": "153840000", "totalCurrentLiabilities": "269225000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "174474000", "cashAndShortTermInvestments": "681054000", "commonStockSharesOutstanding": "236832000", "intangibleAssetsExcludingGoodwill": "12211000", "cashAndCashEquivalentsAtCarryingValue": "681054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51509000", "profitLoss": "None", "dividendPayout": "6856000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7294000", "operatingCashflow": "59042000", "capitalExpenditures": "4557000", "changeInReceivables": "-25961000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6638000", "cashflowFromInvestment": "-4557000", "stockBasedCompensation": "5735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "698000", "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }