{ "ticker": { "uuid": "896d911a-d80f-4716-ab4f-8dc5cd59c8ab", "symbol": "MAIR", "name": "Madison Air Solutions Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/896d911a-d80f-4716-ab4f-8dc5cd59c8ab/", "api_url": "https://sharemaestro.com/factors/api/tickers/896d911a-d80f-4716-ab4f-8dc5cd59c8ab/" }, "ticker_metadata": { "id": 2563, "uuid": "896d911a-d80f-4716-ab4f-8dc5cd59c8ab", "symbol": "MAIR", "name": "Madison Air Solutions Corporation", "asset_type": "equity", "market_cap": 21305983000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Madison Air Solutions Corporation (MAIR) is a leading provider of innovative air handling and ventilation systems tailored for both residential and commercial applications. The company focuses on delivering high-efficiency air quality solutions that are designed to reduce energy consumption while enhancing indoor environmental quality. With a commitment to sustainability and cutting-edge technology, Madison Air continues to expand its market presence, driven by a strong pipeline of innovative products and strategic partnerships. As the demand for energy-efficient and environmentally-friendly solutions grows, MAIR is well-positioned to capitalize on emerging market opportunities in the HVAC industry.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "896d911a-d80f-4716-ab4f-8dc5cd59c8ab", "symbol": "MAIR", "name": "Madison Air Solutions Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/896d911a-d80f-4716-ab4f-8dc5cd59c8ab/", "api_url": "https://sharemaestro.com/factors/api/tickers/896d911a-d80f-4716-ab4f-8dc5cd59c8ab/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.03, "quality": 0.79, "momentum": 0.64, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 40.14, "market_cap": 19623006017.64, "pe_ratio": 637.1106, "earnings_yield": 0.0016, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 2.7748, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.717990+00:00", "batch_id": "" }, "size": { "price_close": 40.14, "market_cap": 19623006017.64, "market_cap_usd": 19623006017.64, "enterprise_value": 25015406017.64, "shares_outstanding": 488864126, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 637.1106, "pb_ratio": 1767.8384, "ptbv_ratio": null, "ps_ratio": 5.5765, "pcf_ratio": 40.8472, "pfcf_ratio": 37.6641, "ev_ebitda": null, "ev_ebit": 49.8712, "ev_sales": 7.1089, "ev_fcf": 48.0142, "earnings_yield": 0.0016, "fcf_yield": 0.0208, "price_to_sales": 5.5765, "price_to_book": 1767.8384, "price_to_cashflow": 40.8472, "ebitda_to_ev": null, "sales_yield": 0.1407 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3877, "operating_margin": 0.1425, "net_margin": 0.0088, "ebitda_margin": null, "fcf_margin": 0.1481, "roe": 2.7748, "roa": 0.0037, "roic": 0.0696, "roc_greenblatt": null, "asset_turnover": 0.4235, "cash_conversion": 16.9156, "accruals_ratio": -0.0541, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 2.3258, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1642, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 655.6036, "net_debt_to_ebitda": null, "debt_to_assets": 0.6765, "interest_coverage": 1.2603, "current_ratio": 1.77, "quick_ratio": 1.1871, "net_debt": 5392400000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.0766, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.3407, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.8242, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 10.3015, "book_value_growth_1y": null, "revenue_growth": 0.3407, "earnings_growth": -0.8242 }, "momentum": { "price_return_1m": -0.0447, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0766, "distance_from_52w_low": 0.1865, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 3518900000, "gross_profit_ttm": 1364300000, "ebit_ttm": 501600000, "ebitda_ttm": null, "net_income_ttm": 30800000, "eps_diluted_ttm": 0.063, "operating_cash_flow_ttm": 480400000, "capital_expenditure_ttm": 40600000, "fcf_ttm": 521000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398000000, "cash_and_equivalents": 228600000, "total_current_assets": 1283100000, "total_current_liabilities": 724900000, "net_ppe": null, "total_assets": 8309200000, "total_debt": 5621000000, "total_equity": 11100000, "net_working_capital": 329600000, "book_value_per_share": 0.0227, "retained_earnings": 27300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6495000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 99, "rank_pb": 100, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 91, "rank_ev_ebitda": 50, "rank_ev_ebit": 92, "rank_earnings_yield": 99, "rank_fcf_yield": 80, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 2, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 58, "rank_fcf_margin": 59, "rank_piotroski": 39, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 97, "quality_composite": 21, "momentum_composite": 36, "growth_composite": 71, "yield_composite": 92, "svqf_composite": 99, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.1539, "os_score": 0.25, "value_percentile": 0.03, "quality_percentile": 0.79, "momentum_percentile": 0.64, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": null, "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": 4499, "ticker_id": 2563, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.717990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.14, "market_cap": 19623006017.64, "market_cap_usd": 19623006017.64, "enterprise_value": 25015406017.64, "shares_outstanding": 488864126, "fx_rate_to_usd": null, "pe_ratio": 637.11058499, "pb_ratio": 1767.83837997, "ptbv_ratio": null, "ps_ratio": 5.57646026, "pcf_ratio": 40.84722318, "pfcf_ratio": 37.66411904, "ev_ebitda": null, "ev_ebit": 49.87122412, "ev_sales": 7.10887096, "ev_fcf": 48.01421501, "earnings_yield": 0.00156959, "fcf_yield": 0.02082717, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38770639, "operating_margin": 0.14254455, "net_margin": 0.00875274, "ebitda_margin": null, "fcf_margin": 0.14805763, "roe": 2.77477477, "roa": 0.00370673, "roic": 0.06962154, "roc_greenblatt": null, "asset_turnover": 0.42349444, "cash_conversion": 16.91558442, "accruals_ratio": -0.0541087, "sbc_to_revenue": null, "debt_to_equity": 655.6036036, "net_debt_to_ebitda": null, "debt_to_assets": 0.67647908, "interest_coverage": 1.26030151, "current_ratio": 1.77003725, "quick_ratio": 1.18706028, "net_debt": 5392400000, "revenue_growth_1y": 0.34068655, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.82420091, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 10.30151844, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.32582192, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0447406, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.07660455, "distance_from_52w_low": 0.18652084, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.07660455, "revenue_ttm": 3518900000, "gross_profit_ttm": 1364300000, "ebit_ttm": 501600000, "ebitda_ttm": null, "net_income_ttm": 30800000, "eps_diluted_ttm": 0.06300319, "operating_cash_flow_ttm": 480400000, "capital_expenditure_ttm": 40600000, "fcf_ttm": 521000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398000000, "cash_and_equivalents": 228600000, "total_current_assets": 1283100000, "total_current_liabilities": 724900000, "net_ppe": null, "total_assets": 8309200000, "total_debt": 5621000000, "total_equity": 11100000, "net_working_capital": 329600000, "book_value_per_share": 0.0227057, "retained_earnings": 27300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6495000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 99, "rank_pb": 100, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 91, "rank_ev_ebitda": 50, "rank_ev_ebit": 92, "rank_earnings_yield": 99, "rank_fcf_yield": 80, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 2, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 58, "rank_fcf_margin": 59, "rank_piotroski": 39, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 97, "quality_composite": 21, "momentum_composite": 36, "growth_composite": 71, "yield_composite": 92, "svqf_composite": 99, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": null, "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": 40.14, "os": 0.25, "value": 0.03, "quality": 0.79, "momentum": 0.64, "confidence": 0.758, "coverage": 0.758, "pe_ratio": 637.1106, "earnings_yield": 0.0016, "shareholder_yield": 0, "roe": 2.7748, "momentum_12_1": null, "complete_fields": { "id": 4499, "ticker_id": 2563, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.717990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.14, "market_cap": 19623006017.64, "market_cap_usd": 19623006017.64, "enterprise_value": 25015406017.64, "shares_outstanding": 488864126, "fx_rate_to_usd": null, "pe_ratio": 637.11058499, "pb_ratio": 1767.83837997, "ptbv_ratio": null, "ps_ratio": 5.57646026, "pcf_ratio": 40.84722318, "pfcf_ratio": 37.66411904, "ev_ebitda": null, "ev_ebit": 49.87122412, "ev_sales": 7.10887096, "ev_fcf": 48.01421501, "earnings_yield": 0.00156959, "fcf_yield": 0.02082717, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38770639, "operating_margin": 0.14254455, "net_margin": 0.00875274, "ebitda_margin": null, "fcf_margin": 0.14805763, "roe": 2.77477477, "roa": 0.00370673, "roic": 0.06962154, "roc_greenblatt": null, "asset_turnover": 0.42349444, "cash_conversion": 16.91558442, "accruals_ratio": -0.0541087, "sbc_to_revenue": null, "debt_to_equity": 655.6036036, "net_debt_to_ebitda": null, "debt_to_assets": 0.67647908, "interest_coverage": 1.26030151, "current_ratio": 1.77003725, "quick_ratio": 1.18706028, "net_debt": 5392400000, "revenue_growth_1y": 0.34068655, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.82420091, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 10.30151844, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.32582192, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0447406, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.07660455, "distance_from_52w_low": 0.18652084, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.07660455, "revenue_ttm": 3518900000, "gross_profit_ttm": 1364300000, "ebit_ttm": 501600000, "ebitda_ttm": null, "net_income_ttm": 30800000, "eps_diluted_ttm": 0.06300319, "operating_cash_flow_ttm": 480400000, "capital_expenditure_ttm": 40600000, "fcf_ttm": 521000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398000000, "cash_and_equivalents": 228600000, "total_current_assets": 1283100000, "total_current_liabilities": 724900000, "net_ppe": null, "total_assets": 8309200000, "total_debt": 5621000000, "total_equity": 11100000, "net_working_capital": 329600000, "book_value_per_share": 0.0227057, "retained_earnings": 27300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -6495000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 99, "rank_pb": 100, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 91, "rank_ev_ebitda": 50, "rank_ev_ebit": 92, "rank_earnings_yield": 99, "rank_fcf_yield": 80, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 2, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 58, "rank_fcf_margin": 59, "rank_piotroski": 39, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 97, "quality_composite": 21, "momentum_composite": 36, "growth_composite": 71, "yield_composite": 92, "svqf_composite": 99, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": null, "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": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "income_statement": { "revenue": 3518900000, "cost_of_revenue": 2154600000, "gross_profit": 1364300000, "ebit": 501600000, "ebitda": null, "pretax_income": 109300000, "tax_provision": null, "net_income": 30800000, "net_income_to_common": 30800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208400000, "total_current_assets": 1136000000, "total_assets": 8177100000, "short_term_debt": null, "long_term_debt": 5622600000, "total_debt": 5622600000, "total_liabilities": 8095000000, "total_equity": -37000000, "shares_outstanding": 488926325, "goodwill_and_intangibles": 6550300000 }, "cash_flow": { "operating_cash_flow": 480400000, "capital_expenditure": 40600000, "free_cash_flow": 521000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293278, "ticker_id": 2563, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "30800000", "grossProfit": "1364300000", "depreciation": "None", "totalRevenue": "3518900000", "costOfRevenue": "2154600000", "interestIncome": "None", "incomeBeforeTax": "109300000", "interestExpense": "398000000", "operatingIncome": "501600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-398000000", "nonInterestIncome": "None", "operatingExpenses": "3017300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2154600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "514800000", "netIncomeFromContinuingOperations": "59500000" }, "balance": { "goodwill": "3318500000", "inventory": "408400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8177100000", "longTermDebt": "5622600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3231800000", "reportedCurrency": "USD", "retainedEarnings": "-37000000", "totalLiabilities": "8095000000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "1136000000", "currentLongTermDebt": "27800000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "475400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7041100000", "currentAccountsPayable": "260100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-37000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "681400000", "otherNonCurrentLiabilities": "1139900000", "totalNonCurrentLiabilities": "7413600000", "cashAndShortTermInvestments": "208400000", "commonStockSharesOutstanding": "488926325", "intangibleAssetsExcludingGoodwill": "3231800000", "cashAndCashEquivalentsAtCarryingValue": "208400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-36200000", "operatingCashflow": "480400000", "capitalExpenditures": "40600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1736600000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3518900000, "cost_of_revenue": 2154600000, "gross_profit": 1364300000, "research_and_development": null, "selling_general_admin": 514800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501600000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 398000000, "interest_income": null, "other_non_operating": null, "pretax_income": 109300000, "tax_provision": null, "effective_tax_rate": null, "net_income": 30800000, "net_income_continuing_ops": 59500000, "net_income_to_common": 30800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208400000, "short_term_investments": 0, "net_receivables": 475400000, "inventory": 408400000, "other_current_assets": null, "total_current_assets": 1136000000, "net_ppe": null, "goodwill": 3318500000, "intangible_assets": 3231800000, "goodwill_and_intangibles": 6550300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7041100000, "total_assets": 8177100000, "short_term_debt": null, "accounts_payable": 260100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681400000, "long_term_debt": 5622600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7413600000, "total_liabilities": 8095000000, "total_debt": 5622600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37000000, "total_equity": -37000000, "shares_outstanding": 488926325, "operating_cash_flow": 480400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1736600000, "free_cash_flow": 521000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "30800000", "grossProfit": "1364300000", "depreciation": "None", "totalRevenue": "3518900000", "costOfRevenue": "2154600000", "interestIncome": "None", "incomeBeforeTax": "109300000", "interestExpense": "398000000", "operatingIncome": "501600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-398000000", "nonInterestIncome": "None", "operatingExpenses": "3017300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2154600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "514800000", "netIncomeFromContinuingOperations": "59500000" }, "balance": { "goodwill": "3318500000", "inventory": "408400000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8177100000", "longTermDebt": "5622600000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3231800000", "reportedCurrency": "USD", "retainedEarnings": "-37000000", "totalLiabilities": "8095000000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "1136000000", "currentLongTermDebt": "27800000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "475400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7041100000", "currentAccountsPayable": "260100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-37000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "681400000", "otherNonCurrentLiabilities": "1139900000", "totalNonCurrentLiabilities": "7413600000", "cashAndShortTermInvestments": "208400000", "commonStockSharesOutstanding": "488926325", "intangibleAssetsExcludingGoodwill": "3231800000", "cashAndCashEquivalentsAtCarryingValue": "208400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-36200000", "operatingCashflow": "480400000", "capitalExpenditures": "40600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1736600000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190000000", "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": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "income_statement": { "revenue": 2624700000, "cost_of_revenue": 1617800000, "gross_profit": 1006900000, "ebit": 486500000, "ebitda": null, "pretax_income": 189200000, "tax_provision": null, "net_income": 175200000, "net_income_to_common": 175200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339900000, "total_current_assets": 1152100000, "total_assets": 5453000000, "short_term_debt": null, "long_term_debt": 4103400000, "total_debt": 4103400000, "total_liabilities": 5545500000, "total_equity": -58100000, "shares_outstanding": 488926325, "goodwill_and_intangibles": 3958900000 }, "cash_flow": { "operating_cash_flow": 17900000, "capital_expenditure": 28200000, "free_cash_flow": 46100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293280, "ticker_id": 2563, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "175200000", "grossProfit": "1006900000", "depreciation": "None", "totalRevenue": "2624700000", "costOfRevenue": "1617800000", "interestIncome": "None", "incomeBeforeTax": "189200000", "interestExpense": "295200000", "operatingIncome": "486500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-295200000", "nonInterestIncome": "None", "operatingExpenses": "2138200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1617800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "388600000", "netIncomeFromContinuingOperations": "153600000" }, "balance": { "goodwill": "2226100000", "inventory": "293300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5453000000", "longTermDebt": "4103400000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1732800000", "reportedCurrency": "USD", "retainedEarnings": "-17400000", "totalLiabilities": "5545500000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "1152100000", "currentLongTermDebt": "28700000", "longTermInvestments": "None", "shortTermInvestments": "79300000", "currentNetReceivables": "386900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4300900000", "currentAccountsPayable": "212800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-58100000", "capitalLeaseObligations": "18400000", "otherCurrentLiabilities": "12900000", "totalCurrentLiabilities": "521900000", "otherNonCurrentLiabilities": "635600000", "totalNonCurrentLiabilities": "5023600000", "cashAndShortTermInvestments": "339900000", "commonStockSharesOutstanding": "488926325", "intangibleAssetsExcludingGoodwill": "1732800000", "cashAndCashEquivalentsAtCarryingValue": "339900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16200000", "operatingCashflow": "17900000", "capitalExpenditures": "28200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1044400000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2624700000, "cost_of_revenue": 1617800000, "gross_profit": 1006900000, "research_and_development": null, "selling_general_admin": 388600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486500000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 295200000, "interest_income": null, "other_non_operating": null, "pretax_income": 189200000, "tax_provision": null, "effective_tax_rate": null, "net_income": 175200000, "net_income_continuing_ops": 153600000, "net_income_to_common": 175200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339900000, "short_term_investments": 79300000, "net_receivables": 386900000, "inventory": 293300000, "other_current_assets": null, "total_current_assets": 1152100000, "net_ppe": null, "goodwill": 2226100000, "intangible_assets": 1732800000, "goodwill_and_intangibles": 3958900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4300900000, "total_assets": 5453000000, "short_term_debt": null, "accounts_payable": 212800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521900000, "long_term_debt": 4103400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5023600000, "total_liabilities": 5545500000, "total_debt": 4103400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17400000, "total_equity": -58100000, "shares_outstanding": 488926325, "operating_cash_flow": 17900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1044400000, "free_cash_flow": 46100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "175200000", "grossProfit": "1006900000", "depreciation": "None", "totalRevenue": "2624700000", "costOfRevenue": "1617800000", "interestIncome": "None", "incomeBeforeTax": "189200000", "interestExpense": "295200000", "operatingIncome": "486500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-295200000", "nonInterestIncome": "None", "operatingExpenses": "2138200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1617800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "388600000", "netIncomeFromContinuingOperations": "153600000" }, "balance": { "goodwill": "2226100000", "inventory": "293300000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5453000000", "longTermDebt": "4103400000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1732800000", "reportedCurrency": "USD", "retainedEarnings": "-17400000", "totalLiabilities": "5545500000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "1152100000", "currentLongTermDebt": "28700000", "longTermInvestments": "None", "shortTermInvestments": "79300000", "currentNetReceivables": "386900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4300900000", "currentAccountsPayable": "212800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-58100000", "capitalLeaseObligations": "18400000", "otherCurrentLiabilities": "12900000", "totalCurrentLiabilities": "521900000", "otherNonCurrentLiabilities": "635600000", "totalNonCurrentLiabilities": "5023600000", "cashAndShortTermInvestments": "339900000", "commonStockSharesOutstanding": "488926325", "intangibleAssetsExcludingGoodwill": "1732800000", "cashAndCashEquivalentsAtCarryingValue": "339900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16200000", "operatingCashflow": "17900000", "capitalExpenditures": "28200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1044400000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140800000", "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": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "income_statement": { "revenue": 2556200000, "cost_of_revenue": 1618400000, "gross_profit": 937800000, "ebit": 418800000, "ebitda": null, "pretax_income": 88200000, "tax_provision": null, "net_income": 58200000, "net_income_to_common": 58200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287100000, "total_current_assets": 1083600000, "total_assets": 6384400000, "short_term_debt": null, "long_term_debt": 4114100000, "total_debt": 4114100000, "total_liabilities": 5238000000, "total_equity": 1010600000, "shares_outstanding": 488926325, "goodwill_and_intangibles": 4084100000 }, "cash_flow": { "operating_cash_flow": 288100000, "capital_expenditure": 26100000, "free_cash_flow": 314200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293281, "ticker_id": 2563, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "58200000", "grossProfit": "937800000", "depreciation": "None", "totalRevenue": "2556200000", "costOfRevenue": "1618400000", "interestIncome": "None", "incomeBeforeTax": "88200000", "interestExpense": "314500000", "operatingIncome": "418800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-314500000", "nonInterestIncome": "None", "operatingExpenses": "2137400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1618400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "390700000", "netIncomeFromContinuingOperations": "50100000" }, "balance": { "goodwill": "2236000000", "inventory": "282000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6384400000", "longTermDebt": "4114100000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1848100000", "reportedCurrency": "USD", "retainedEarnings": "69700000", "totalLiabilities": "5238000000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "1083600000", "currentLongTermDebt": "27200000", "longTermInvestments": "None", "shortTermInvestments": "14800000", "currentNetReceivables": "337900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5300800000", "currentAccountsPayable": "169400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1010600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50600000", "totalCurrentLiabilities": "541500000", "otherNonCurrentLiabilities": "206800000", "totalNonCurrentLiabilities": "4696500000", "cashAndShortTermInvestments": "287100000", "commonStockSharesOutstanding": "488926325", "intangibleAssetsExcludingGoodwill": "1848100000", "cashAndCashEquivalentsAtCarryingValue": "287100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "67800000", "operatingCashflow": "288100000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2556200000, "cost_of_revenue": 1618400000, "gross_profit": 937800000, "research_and_development": null, "selling_general_admin": 390700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 418800000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 314500000, "interest_income": null, "other_non_operating": null, "pretax_income": 88200000, "tax_provision": null, "effective_tax_rate": null, "net_income": 58200000, "net_income_continuing_ops": 50100000, "net_income_to_common": 58200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287100000, "short_term_investments": 14800000, "net_receivables": 337900000, "inventory": 282000000, "other_current_assets": null, "total_current_assets": 1083600000, "net_ppe": null, "goodwill": 2236000000, "intangible_assets": 1848100000, "goodwill_and_intangibles": 4084100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5300800000, "total_assets": 6384400000, "short_term_debt": null, "accounts_payable": 169400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541500000, "long_term_debt": 4114100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4696500000, "total_liabilities": 5238000000, "total_debt": 4114100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 69700000, "total_equity": 1010600000, "shares_outstanding": 488926325, "operating_cash_flow": 288100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40000000, "free_cash_flow": 314200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "58200000", "grossProfit": "937800000", "depreciation": "None", "totalRevenue": "2556200000", "costOfRevenue": "1618400000", "interestIncome": "None", "incomeBeforeTax": "88200000", "interestExpense": "314500000", "operatingIncome": "418800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-314500000", "nonInterestIncome": "None", "operatingExpenses": "2137400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1618400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "390700000", "netIncomeFromContinuingOperations": "50100000" }, "balance": { "goodwill": "2236000000", "inventory": "282000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6384400000", "longTermDebt": "4114100000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1848100000", "reportedCurrency": "USD", "retainedEarnings": "69700000", "totalLiabilities": "5238000000", "otherCurrentAssets": "32300000", "totalCurrentAssets": "1083600000", "currentLongTermDebt": "27200000", "longTermInvestments": "None", "shortTermInvestments": "14800000", "currentNetReceivables": "337900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5300800000", "currentAccountsPayable": "169400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1010600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50600000", "totalCurrentLiabilities": "541500000", "otherNonCurrentLiabilities": "206800000", "totalNonCurrentLiabilities": "4696500000", "cashAndShortTermInvestments": "287100000", "commonStockSharesOutstanding": "488926325", "intangibleAssetsExcludingGoodwill": "1848100000", "cashAndCashEquivalentsAtCarryingValue": "287100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "67800000", "operatingCashflow": "288100000", "capitalExpenditures": "26100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148200000", "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": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "income_statement": { "revenue": 923700000, "cost_of_revenue": 570700000, "gross_profit": 353000000, "ebit": 153700000, "ebitda": null, "pretax_income": 60300000, "tax_provision": null, "net_income": 33600000, "net_income_to_common": 33600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228600000, "total_current_assets": 1283100000, "total_assets": 8309200000, "short_term_debt": null, "long_term_debt": 5621000000, "total_debt": 5621000000, "total_liabilities": 7277200000, "total_equity": 11100000, "shares_outstanding": 488864126, "goodwill_and_intangibles": 6506100000 }, "cash_flow": { "operating_cash_flow": 57800000, "capital_expenditure": 8100000, "free_cash_flow": 65900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293277, "ticker_id": 2563, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "33600000", "grossProfit": "353000000", "depreciation": "None", "totalRevenue": "923700000", "costOfRevenue": "570700000", "interestIncome": "None", "incomeBeforeTax": "60300000", "interestExpense": "90700000", "operatingIncome": "153700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-90700000", "nonInterestIncome": "None", "operatingExpenses": "770000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "154300000", "netIncomeFromContinuingOperations": "43000000" }, "balance": { "goodwill": "3316600000", "inventory": "422600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8309200000", "longTermDebt": "5621000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3189500000", "reportedCurrency": "USD", "retainedEarnings": "27300000", "totalLiabilities": "7277200000", "otherCurrentAssets": "49300000", "totalCurrentAssets": "1283100000", "currentLongTermDebt": "27700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7026100000", "currentAccountsPayable": "306800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11100000", "capitalLeaseObligations": "22100000", "otherCurrentLiabilities": "14600000", "totalCurrentLiabilities": "724900000", "otherNonCurrentLiabilities": "283200000", "totalNonCurrentLiabilities": "6552300000", "cashAndShortTermInvestments": "228600000", "commonStockSharesOutstanding": "488864126", "intangibleAssetsExcludingGoodwill": "3189500000", "cashAndCashEquivalentsAtCarryingValue": "228600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14700000", "operatingCashflow": "57800000", "capitalExpenditures": "8100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29900000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 923700000, "cost_of_revenue": 570700000, "gross_profit": 353000000, "research_and_development": null, "selling_general_admin": 154300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153700000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 90700000, "interest_income": null, "other_non_operating": null, "pretax_income": 60300000, "tax_provision": null, "effective_tax_rate": null, "net_income": 33600000, "net_income_continuing_ops": 43000000, "net_income_to_common": 33600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228600000, "short_term_investments": null, "net_receivables": 582600000, "inventory": 422600000, "other_current_assets": null, "total_current_assets": 1283100000, "net_ppe": null, "goodwill": 3316600000, "intangible_assets": 3189500000, "goodwill_and_intangibles": 6506100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7026100000, "total_assets": 8309200000, "short_term_debt": null, "accounts_payable": 306800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 724900000, "long_term_debt": 5621000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6552300000, "total_liabilities": 7277200000, "total_debt": 5621000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27300000, "total_equity": 11100000, "shares_outstanding": 488864126, "operating_cash_flow": 57800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29900000, "free_cash_flow": 65900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "33600000", "grossProfit": "353000000", "depreciation": "None", "totalRevenue": "923700000", "costOfRevenue": "570700000", "interestIncome": "None", "incomeBeforeTax": "60300000", "interestExpense": "90700000", "operatingIncome": "153700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-90700000", "nonInterestIncome": "None", "operatingExpenses": "770000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "154300000", "netIncomeFromContinuingOperations": "43000000" }, "balance": { "goodwill": "3316600000", "inventory": "422600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8309200000", "longTermDebt": "5621000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3189500000", "reportedCurrency": "USD", "retainedEarnings": "27300000", "totalLiabilities": "7277200000", "otherCurrentAssets": "49300000", "totalCurrentAssets": "1283100000", "currentLongTermDebt": "27700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "582600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7026100000", "currentAccountsPayable": "306800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11100000", "capitalLeaseObligations": "22100000", "otherCurrentLiabilities": "14600000", "totalCurrentLiabilities": "724900000", "otherNonCurrentLiabilities": "283200000", "totalNonCurrentLiabilities": "6552300000", "cashAndShortTermInvestments": "228600000", "commonStockSharesOutstanding": "488864126", "intangibleAssetsExcludingGoodwill": "3189500000", "cashAndCashEquivalentsAtCarryingValue": "228600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14700000", "operatingCashflow": "57800000", "capitalExpenditures": "8100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29900000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "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": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "income_statement": { "revenue": 690400000, "cost_of_revenue": 436000000, "gross_profit": 254400000, "ebit": 122800000, "ebitda": null, "pretax_income": 59900000, "tax_provision": null, "net_income": 37700000, "net_income_to_common": 37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54600000, "capital_expenditure": 4500000, "free_cash_flow": 59100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293279, "ticker_id": 2563, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:46.670248+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "37700000", "grossProfit": "254400000", "depreciation": "None", "totalRevenue": "690400000", "costOfRevenue": "436000000", "interestIncome": "None", "incomeBeforeTax": "59900000", "interestExpense": "65800000", "operatingIncome": "122800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65800000", "nonInterestIncome": "None", "operatingExpenses": "567600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "105600000", "netIncomeFromContinuingOperations": "45200000" }, "cashflow": { "netIncome": "37700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8300000", "operatingCashflow": "54600000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9200000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 690400000, "cost_of_revenue": 436000000, "gross_profit": 254400000, "research_and_development": null, "selling_general_admin": 105600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122800000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 65800000, "interest_income": null, "other_non_operating": null, "pretax_income": 59900000, "tax_provision": null, "effective_tax_rate": null, "net_income": 37700000, "net_income_continuing_ops": 45200000, "net_income_to_common": 37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 54600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9200000, "free_cash_flow": 59100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "37700000", "grossProfit": "254400000", "depreciation": "None", "totalRevenue": "690400000", "costOfRevenue": "436000000", "interestIncome": "None", "incomeBeforeTax": "59900000", "interestExpense": "65800000", "operatingIncome": "122800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65800000", "nonInterestIncome": "None", "operatingExpenses": "567600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "105600000", "netIncomeFromContinuingOperations": "45200000" }, "cashflow": { "netIncome": "37700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8300000", "operatingCashflow": "54600000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9200000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 3, "quarterly_financial_periods": 2, "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" ] } } }