{ "ticker": { "uuid": "8c110582-8542-4b49-ab7e-1baaed1fb970", "symbol": "COLL", "name": "Collegium Pharmaceutical Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/8c110582-8542-4b49-ab7e-1baaed1fb970/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c110582-8542-4b49-ab7e-1baaed1fb970/" }, "ticker_metadata": { "id": 5467, "uuid": "8c110582-8542-4b49-ab7e-1baaed1fb970", "symbol": "COLL", "name": "Collegium Pharmaceutical Inc", "asset_type": "equity", "market_cap": 1100154000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Collegium Pharmaceutical, Inc., a specialty pharmaceutical company, develops and markets pain management medications. The company is headquartered in Stoughton, Massachusetts.", "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": "8c110582-8542-4b49-ab7e-1baaed1fb970", "symbol": "COLL", "name": "Collegium Pharmaceutical Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/8c110582-8542-4b49-ab7e-1baaed1fb970/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c110582-8542-4b49-ab7e-1baaed1fb970/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.83, "quality": 0.98, "momentum": 0.32, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 33.38, "market_cap": 1337391897.7, "pe_ratio": 17.844, "earnings_yield": 0.056, "ebitda_to_ev": 0.3242, "shareholder_yield": 0, "roe": 0.2399, "piotroski_f_score": 7, "momentum_12_1": 0.2517, "volatility_252d": 0.4316 }, "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": "2026-06-07T06:47:00.634319+00:00", "batch_id": "" }, "size": { "price_close": 33.38, "market_cap": 1337391897.7, "market_cap_usd": 1337391897.7, "enterprise_value": 1873012897.7, "shares_outstanding": 40065665, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.844, "pb_ratio": 4.2807, "ptbv_ratio": null, "ps_ratio": 1.6794, "pcf_ratio": 4.04, "pfcf_ratio": 4.0253, "ev_ebitda": 3.0843, "ev_ebit": 6.9762, "ev_sales": 2.3521, "ev_fcf": 5.6374, "earnings_yield": 0.056, "fcf_yield": 0.1774, "price_to_sales": 1.6794, "price_to_book": 4.2807, "price_to_cashflow": 4.04, "ebitda_to_ev": 0.3242, "sales_yield": 0.4252 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6068, "operating_margin": 0.3372, "net_margin": 0.0941, "ebitda_margin": 0.7626, "fcf_margin": 0.4172, "roe": 0.2399, "roa": 0.0454, "roic": 0.2192, "roc_greenblatt": null, "asset_turnover": 0.4821, "cash_conversion": 4.433, "accruals_ratio": -0.155, "sbc_to_revenue": 0.0518, "piotroski_f_score": 7, "altman_z_score": 1.7697, "earnings_stability_5y": 0.5708, "revenue_stability_5y": 0.4072, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2925, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.2876, "net_debt_to_ebitda": 0.882, "debt_to_assets": 0.4869, "interest_coverage": 1.6483, "current_ratio": 1.7143, "quick_ratio": 1.616, "net_debt": 535621000, "local_beta": 0.0009, "volatility_252d": 0.4316, "volatility_60d": 0.9571, "max_drawdown_12m": -0.3517, "risk_adjusted_momentum": 0.5831 }, "growth": { "revenue_growth_1y": 0.1988, "revenue_growth_3y_cagr": 0.1894, "revenue_growth_5y_cagr": 0.2028, "eps_growth_1y": 0.7075, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.1864, "fcf_growth_1y": 0.6586, "book_value_growth_1y": 0.3423, "revenue_growth": 0.1988, "earnings_growth": 0.7075 }, "momentum": { "price_return_1m": -0.1169, "price_return_3m": -0.1049, "price_return_6m": -0.3033, "price_return_9m": -0.1289, "price_return_12m": 0.1053, "price_return_12m_ex1m": 0.2517, "momentum_6m": -0.3033, "momentum_12m": 0.1053, "momentum_12_1": 0.2517, "distance_from_52w_high": -0.3303, "distance_from_52w_low": 0.1439, "relative_strength": -0.0526 }, "raw_ttm": { "revenue_ttm": 796330000, "gross_profit_ttm": 483179000, "ebit_ttm": 268486000, "ebitda_ttm": 607272000, "net_income_ttm": 74949000, "eps_diluted_ttm": 1.8707, "operating_cash_flow_ttm": 331038000, "capital_expenditure_ttm": 1212000, "fcf_ttm": 332250000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 162886000, "cash_and_equivalents": 268648000, "total_current_assets": 745668000, "total_current_liabilities": 434973000, "net_ppe": null, "total_assets": 1651955000, "total_debt": 804269000, "total_equity": 312422000, "net_working_capital": 76121000, "book_value_per_share": 7.7977, "retained_earnings": -86633000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -447540000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 47, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 42, "rank_pcf": 13, "rank_ev_ebitda": 6, "rank_ev_ebit": 32, "rank_earnings_yield": 47, "rank_fcf_yield": 20, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 15, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 32, "rank_fcf_margin": 19, "rank_piotroski": 11, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 57 }, "composites": { "value_composite": 17, "quality_composite": 2, "momentum_composite": 68, "growth_composite": 5, "yield_composite": 76, "svqf_composite": 24, "vc1_composite": 18, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.9019, "os_score": 0.89, "value_percentile": 0.83, "quality_percentile": 0.98, "momentum_percentile": 0.32, "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": 51, "small_cap_core_rank": 30, "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": 754, "ticker_id": 5467, "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": "2026-06-07T06:47:00.634319+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.38, "market_cap": 1337391897.7, "market_cap_usd": 1337391897.7, "enterprise_value": 1873012897.7, "shares_outstanding": 40065665, "fx_rate_to_usd": null, "pe_ratio": 17.84402591, "pb_ratio": 4.28072254, "ptbv_ratio": null, "ps_ratio": 1.67944432, "pcf_ratio": 4.0399951, "pfcf_ratio": 4.02525778, "ev_ebitda": 3.08430637, "ev_ebit": 6.97620322, "ev_sales": 2.35205618, "ev_fcf": 5.63736011, "earnings_yield": 0.05604116, "fcf_yield": 0.17738799, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60675725, "operating_margin": 0.33715419, "net_margin": 0.09411802, "ebitda_margin": 0.76258837, "fcf_margin": 0.41722653, "roe": 0.23989668, "roa": 0.04536988, "roic": 0.21922691, "roc_greenblatt": null, "asset_turnover": 0.48205308, "cash_conversion": 4.43301445, "accruals_ratio": -0.15502178, "sbc_to_revenue": 0.0518152, "debt_to_equity": 4.28757578, "net_debt_to_ebitda": 0.88201169, "debt_to_assets": 0.4868589, "interest_coverage": 1.64830618, "current_ratio": 1.71428571, "quick_ratio": 1.61602444, "net_debt": 535621000, "revenue_growth_1y": 0.19878124, "revenue_growth_3y_cagr": 0.18937363, "revenue_growth_5y_cagr": 0.20283267, "eps_growth_1y": 0.70749989, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.18636258, "fcf_growth_1y": 0.65857141, "book_value_growth_1y": 0.34225731, "piotroski_f_score": 7, "altman_z_score": 1.76970336, "earnings_stability_5y": 0.570758, "revenue_stability_5y": 0.407213, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11693122, "price_return_3m": -0.10485385, "price_return_6m": -0.30327698, "price_return_9m": -0.12891441, "price_return_12m": 0.10529801, "price_return_12m_ex1m": 0.25165563, "distance_from_52w_high": -0.33025682, "distance_from_52w_low": 0.1439342, "relative_strength": -0.05264304, "local_beta": 0.0009, "volatility_252d": 0.43159, "volatility_60d": 0.957136, "max_drawdown_12m": -0.35172552, "revenue_ttm": 796330000, "gross_profit_ttm": 483179000, "ebit_ttm": 268486000, "ebitda_ttm": 607272000, "net_income_ttm": 74949000, "eps_diluted_ttm": 1.87065409, "operating_cash_flow_ttm": 331038000, "capital_expenditure_ttm": 1212000, "fcf_ttm": 332250000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 162886000, "cash_and_equivalents": 268648000, "total_current_assets": 745668000, "total_current_liabilities": 434973000, "net_ppe": null, "total_assets": 1651955000, "total_debt": 804269000, "total_equity": 312422000, "net_working_capital": 76121000, "book_value_per_share": 7.79774902, "retained_earnings": -86633000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -447540000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 47, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 42, "rank_pcf": 13, "rank_ev_ebitda": 6, "rank_ev_ebit": 32, "rank_earnings_yield": 47, "rank_fcf_yield": 20, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 15, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 32, "rank_fcf_margin": 19, "rank_piotroski": 11, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 57, "value_composite": 17, "quality_composite": 2, "momentum_composite": 68, "growth_composite": 5, "yield_composite": 76, "svqf_composite": 24, "vc1_composite": 18, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 30, "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": 33.38, "os": 0.89, "value": 0.83, "quality": 0.98, "momentum": 0.32, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.844, "earnings_yield": 0.056, "shareholder_yield": 0, "roe": 0.2399, "momentum_12_1": 0.2517, "complete_fields": { "id": 754, "ticker_id": 5467, "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": "2026-06-07T06:47:00.634319+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.38, "market_cap": 1337391897.7, "market_cap_usd": 1337391897.7, "enterprise_value": 1873012897.7, "shares_outstanding": 40065665, "fx_rate_to_usd": null, "pe_ratio": 17.84402591, "pb_ratio": 4.28072254, "ptbv_ratio": null, "ps_ratio": 1.67944432, "pcf_ratio": 4.0399951, "pfcf_ratio": 4.02525778, "ev_ebitda": 3.08430637, "ev_ebit": 6.97620322, "ev_sales": 2.35205618, "ev_fcf": 5.63736011, "earnings_yield": 0.05604116, "fcf_yield": 0.17738799, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60675725, "operating_margin": 0.33715419, "net_margin": 0.09411802, "ebitda_margin": 0.76258837, "fcf_margin": 0.41722653, "roe": 0.23989668, "roa": 0.04536988, "roic": 0.21922691, "roc_greenblatt": null, "asset_turnover": 0.48205308, "cash_conversion": 4.43301445, "accruals_ratio": -0.15502178, "sbc_to_revenue": 0.0518152, "debt_to_equity": 4.28757578, "net_debt_to_ebitda": 0.88201169, "debt_to_assets": 0.4868589, "interest_coverage": 1.64830618, "current_ratio": 1.71428571, "quick_ratio": 1.61602444, "net_debt": 535621000, "revenue_growth_1y": 0.19878124, "revenue_growth_3y_cagr": 0.18937363, "revenue_growth_5y_cagr": 0.20283267, "eps_growth_1y": 0.70749989, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.18636258, "fcf_growth_1y": 0.65857141, "book_value_growth_1y": 0.34225731, "piotroski_f_score": 7, "altman_z_score": 1.76970336, "earnings_stability_5y": 0.570758, "revenue_stability_5y": 0.407213, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11693122, "price_return_3m": -0.10485385, "price_return_6m": -0.30327698, "price_return_9m": -0.12891441, "price_return_12m": 0.10529801, "price_return_12m_ex1m": 0.25165563, "distance_from_52w_high": -0.33025682, "distance_from_52w_low": 0.1439342, "relative_strength": -0.05264304, "local_beta": 0.0009, "volatility_252d": 0.43159, "volatility_60d": 0.957136, "max_drawdown_12m": -0.35172552, "revenue_ttm": 796330000, "gross_profit_ttm": 483179000, "ebit_ttm": 268486000, "ebitda_ttm": 607272000, "net_income_ttm": 74949000, "eps_diluted_ttm": 1.87065409, "operating_cash_flow_ttm": 331038000, "capital_expenditure_ttm": 1212000, "fcf_ttm": 332250000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 162886000, "cash_and_equivalents": 268648000, "total_current_assets": 745668000, "total_current_liabilities": 434973000, "net_ppe": null, "total_assets": 1651955000, "total_debt": 804269000, "total_equity": 312422000, "net_working_capital": 76121000, "book_value_per_share": 7.79774902, "retained_earnings": -86633000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -447540000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 47, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 42, "rank_pcf": 13, "rank_ev_ebitda": 6, "rank_ev_ebit": 32, "rank_earnings_yield": 47, "rank_fcf_yield": 20, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 15, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 32, "rank_fcf_margin": 19, "rank_piotroski": 11, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 31, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 57, "value_composite": 17, "quality_composite": 2, "momentum_composite": 68, "growth_composite": 5, "yield_composite": 76, "svqf_composite": 24, "vc1_composite": 18, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 51, "small_cap_core_rank": 30, "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 780567000, "cost_of_revenue": 317310000, "gross_profit": 463257000, "ebit": 174931000, "ebitda": 401005000, "pretax_income": 92619000, "tax_provision": 29749000, "net_income": 62870000, "net_income_to_common": 62870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251102000, "total_current_assets": 691411000, "total_assets": 1656834000, "short_term_debt": 30407000, "long_term_debt": 780325000, "total_debt": 810732000, "total_liabilities": 1355159000, "total_equity": 301675000, "shares_outstanding": 39701693, "goodwill_and_intangibles": 815435000 }, "cash_flow": { "operating_cash_flow": 329323000, "capital_expenditure": 1740000, "free_cash_flow": 331063000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47563, "ticker_id": 5467, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174931000", "ebitda": "401005000", "netIncome": "62870000", "grossProfit": "463257000", "depreciation": "None", "totalRevenue": "780567000", "costOfRevenue": "317310000", "interestIncome": "11289000", "incomeBeforeTax": "92619000", "interestExpense": "82312000", "operatingIncome": "187084000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29749000", "reportedCurrency": "USD", "netInterestIncome": "-71023000", "nonInterestIncome": "None", "operatingExpenses": "276173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226074000", "sellingGeneralAndAdministrative": "284803000", "netIncomeFromContinuingOperations": "62870000" }, "balance": { "goodwill": "145925000", "inventory": "40912000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1656834000", "longTermDebt": "780325000", "shortTermDebt": "30407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "669510000", "reportedCurrency": "USD", "retainedEarnings": "-101129000", "totalLiabilities": "1355159000", "otherCurrentAssets": "32642000", "totalCurrentAssets": "691411000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "155427000", "currentNetReceivables": "211328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965423000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "940558999", "totalShareholderEquity": "301675000", "capitalLeaseObligations": "5539000", "otherCurrentLiabilities": "398295000", "totalCurrentLiabilities": "440028000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915131000", "cashAndShortTermInvestments": "251102000", "commonStockSharesOutstanding": "39701693", "intangibleAssetsExcludingGoodwill": "669510000", "cashAndCashEquivalentsAtCarryingValue": "251102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5353000", "operatingCashflow": "329323000", "capitalExpenditures": "1740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110245000", "cashflowFromInvestment": "-63532000", "stockBasedCompensation": "41906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780567000, "cost_of_revenue": 317310000, "gross_profit": 463257000, "research_and_development": null, "selling_general_admin": 284803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174931000, "depreciation_amortisation": 226074000, "ebitda": 401005000, "interest_expense": 82312000, "interest_income": null, "other_non_operating": null, "pretax_income": 92619000, "tax_provision": 29749000, "effective_tax_rate": null, "net_income": 62870000, "net_income_continuing_ops": 62870000, "net_income_to_common": 62870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251102000, "short_term_investments": 155427000, "net_receivables": 211328000, "inventory": 40912000, "other_current_assets": null, "total_current_assets": 691411000, "net_ppe": null, "goodwill": 145925000, "intangible_assets": 669510000, "goodwill_and_intangibles": 815435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 965423000, "total_assets": 1656834000, "short_term_debt": 30407000, "accounts_payable": 10659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440028000, "long_term_debt": 780325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 915131000, "total_liabilities": 1355159000, "total_debt": 810732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101129000, "total_equity": 301675000, "shares_outstanding": 39701693, "operating_cash_flow": 329323000, "stock_based_compensation": 41906000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110245000, "free_cash_flow": 331063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174931000", "ebitda": "401005000", "netIncome": "62870000", "grossProfit": "463257000", "depreciation": "None", "totalRevenue": "780567000", "costOfRevenue": "317310000", "interestIncome": "11289000", "incomeBeforeTax": "92619000", "interestExpense": "82312000", "operatingIncome": "187084000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29749000", "reportedCurrency": "USD", "netInterestIncome": "-71023000", "nonInterestIncome": "None", "operatingExpenses": "276173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226074000", "sellingGeneralAndAdministrative": "284803000", "netIncomeFromContinuingOperations": "62870000" }, "balance": { "goodwill": "145925000", "inventory": "40912000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1656834000", "longTermDebt": "780325000", "shortTermDebt": "30407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "669510000", "reportedCurrency": "USD", "retainedEarnings": "-101129000", "totalLiabilities": "1355159000", "otherCurrentAssets": "32642000", "totalCurrentAssets": "691411000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "155427000", "currentNetReceivables": "211328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965423000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "940558999", "totalShareholderEquity": "301675000", "capitalLeaseObligations": "5539000", "otherCurrentLiabilities": "398295000", "totalCurrentLiabilities": "440028000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915131000", "cashAndShortTermInvestments": "251102000", "commonStockSharesOutstanding": "39701693", "intangibleAssetsExcludingGoodwill": "669510000", "cashAndCashEquivalentsAtCarryingValue": "251102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5353000", "operatingCashflow": "329323000", "capitalExpenditures": "1740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110245000", "cashflowFromInvestment": "-63532000", "stockBasedCompensation": "41906000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220820000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 631449000, "cost_of_revenue": 254105000, "gross_profit": 377344000, "ebit": 172542000, "ebitda": 341702000, "pretax_income": 98568000, "tax_provision": 29378000, "net_income": 69190000, "net_income_to_common": 69190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70565000, "total_current_assets": 482257000, "total_assets": 1663591000, "short_term_debt": 65854000, "long_term_debt": 787905000, "total_debt": 853759000, "total_liabilities": 1434749000, "total_equity": 228842000, "shares_outstanding": 40424180, "goodwill_and_intangibles": 1053735000 }, "cash_flow": { "operating_cash_flow": 204980000, "capital_expenditure": 1652000, "free_cash_flow": 206632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47568, "ticker_id": 5467, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172542000", "ebitda": "341702000", "netIncome": "69190000", "grossProfit": "377344000", "depreciation": "None", "totalRevenue": "631449000", "costOfRevenue": "254105000", "interestIncome": "13976000", "incomeBeforeTax": "98568000", "interestExpense": "73974000", "operatingIncome": "169895000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29378000", "reportedCurrency": "USD", "netInterestIncome": "-59998000", "nonInterestIncome": "None", "operatingExpenses": "207449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169160000", "sellingGeneralAndAdministrative": "172320000", "netIncomeFromContinuingOperations": "69190000" }, "balance": { "goodwill": "162333000", "inventory": "35560000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1663591000", "longTermDebt": "787905000", "shortTermDebt": "65854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "891402000", "reportedCurrency": "USD", "retainedEarnings": "-163999000", "totalLiabilities": "1434749000", "otherCurrentAssets": "55394000", "totalCurrentAssets": "482257000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "92198000", "currentNetReceivables": "228540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181334000", "currentAccountsPayable": "3934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859298000", "totalShareholderEquity": "228842000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "424537000", "totalCurrentLiabilities": "509510000", "otherNonCurrentLiabilities": "1182000", "totalNonCurrentLiabilities": "925239000", "cashAndShortTermInvestments": "70565000", "commonStockSharesOutstanding": "40424180", "intangibleAssetsExcludingGoodwill": "891402000", "cashAndCashEquivalentsAtCarryingValue": "70565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13927000", "operatingCashflow": "204980000", "capitalExpenditures": "1652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60603000", "cashflowFromInvestment": "-287759000", "stockBasedCompensation": "32400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631449000, "cost_of_revenue": 254105000, "gross_profit": 377344000, "research_and_development": 0, "selling_general_admin": 172320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172542000, "depreciation_amortisation": 169160000, "ebitda": 341702000, "interest_expense": 73974000, "interest_income": null, "other_non_operating": null, "pretax_income": 98568000, "tax_provision": 29378000, "effective_tax_rate": null, "net_income": 69190000, "net_income_continuing_ops": 69190000, "net_income_to_common": 69190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70565000, "short_term_investments": 92198000, "net_receivables": 228540000, "inventory": 35560000, "other_current_assets": null, "total_current_assets": 482257000, "net_ppe": null, "goodwill": 162333000, "intangible_assets": 891402000, "goodwill_and_intangibles": 1053735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1181334000, "total_assets": 1663591000, "short_term_debt": 65854000, "accounts_payable": 3934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509510000, "long_term_debt": 787905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925239000, "total_liabilities": 1434749000, "total_debt": 853759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163999000, "total_equity": 228842000, "shares_outstanding": 40424180, "operating_cash_flow": 204980000, "stock_based_compensation": 32400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60603000, "free_cash_flow": 206632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172542000", "ebitda": "341702000", "netIncome": "69190000", "grossProfit": "377344000", "depreciation": "None", "totalRevenue": "631449000", "costOfRevenue": "254105000", "interestIncome": "13976000", "incomeBeforeTax": "98568000", "interestExpense": "73974000", "operatingIncome": "169895000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29378000", "reportedCurrency": "USD", "netInterestIncome": "-59998000", "nonInterestIncome": "None", "operatingExpenses": "207449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169160000", "sellingGeneralAndAdministrative": "172320000", "netIncomeFromContinuingOperations": "69190000" }, "balance": { "goodwill": "162333000", "inventory": "35560000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1663591000", "longTermDebt": "787905000", "shortTermDebt": "65854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "891402000", "reportedCurrency": "USD", "retainedEarnings": "-163999000", "totalLiabilities": "1434749000", "otherCurrentAssets": "55394000", "totalCurrentAssets": "482257000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "92198000", "currentNetReceivables": "228540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181334000", "currentAccountsPayable": "3934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859298000", "totalShareholderEquity": "228842000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "424537000", "totalCurrentLiabilities": "509510000", "otherNonCurrentLiabilities": "1182000", "totalNonCurrentLiabilities": "925239000", "cashAndShortTermInvestments": "70565000", "commonStockSharesOutstanding": "40424180", "intangibleAssetsExcludingGoodwill": "891402000", "cashAndCashEquivalentsAtCarryingValue": "70565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "13927000", "operatingCashflow": "204980000", "capitalExpenditures": "1652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60603000", "cashflowFromInvestment": "-287759000", "stockBasedCompensation": "32400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169160000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 566767000, "cost_of_revenue": 240598000, "gross_profit": 326169000, "ebit": 159072000, "ebitda": 308328000, "pretax_income": 75733000, "tax_provision": 27578000, "net_income": 48155000, "net_income_to_common": 48155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238947000, "total_current_assets": 537600000, "total_assets": 1143308000, "short_term_debt": 184321000, "long_term_debt": 483838000, "total_debt": 668159000, "total_liabilities": 947877000, "total_equity": 195431000, "shares_outstanding": 41788125, "goodwill_and_intangibles": 555565000 }, "cash_flow": { "operating_cash_flow": 274749000, "capital_expenditure": 461000, "free_cash_flow": 275210000, "dividends_paid": 9101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47573, "ticker_id": 5467, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159072000", "ebitda": "308328000", "netIncome": "48155000", "grossProfit": "326169000", "depreciation": "None", "totalRevenue": "566767000", "costOfRevenue": "240598000", "interestIncome": "15615000", "incomeBeforeTax": "75733000", "interestExpense": "83339000", "operatingIncome": "166961000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "27578000", "reportedCurrency": "USD", "netInterestIncome": "-67724000", "nonInterestIncome": "None", "operatingExpenses": "159208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149256000", "sellingGeneralAndAdministrative": "151802000", "netIncomeFromContinuingOperations": "48155000" }, "balance": { "goodwill": "133857000", "inventory": "32332000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1143308000", "longTermDebt": "483838000", "shortTermDebt": "184321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "421708000", "reportedCurrency": "USD", "retainedEarnings": "-233189000", "totalLiabilities": "947877000", "otherCurrentAssets": "93000", "totalCurrentAssets": "537600000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "71601000", "currentNetReceivables": "179525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605708000", "currentAccountsPayable": "8692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "674283000", "totalShareholderEquity": "195431000", "capitalLeaseObligations": "7112000", "otherCurrentLiabilities": "264902000", "totalCurrentLiabilities": "457915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "489962000", "cashAndShortTermInvestments": "238947000", "commonStockSharesOutstanding": "41788125", "intangibleAssetsExcludingGoodwill": "421708000", "cashAndCashEquivalentsAtCarryingValue": "238947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48155000", "profitLoss": "None", "dividendPayout": "9101000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14169000", "operatingCashflow": "274749000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140178000", "cashflowFromInvestment": "-70812000", "stockBasedCompensation": "27136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566767000, "cost_of_revenue": 240598000, "gross_profit": 326169000, "research_and_development": 0, "selling_general_admin": 151802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159072000, "depreciation_amortisation": 149256000, "ebitda": 308328000, "interest_expense": 83339000, "interest_income": null, "other_non_operating": null, "pretax_income": 75733000, "tax_provision": 27578000, "effective_tax_rate": null, "net_income": 48155000, "net_income_continuing_ops": 48155000, "net_income_to_common": 48155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238947000, "short_term_investments": 71601000, "net_receivables": 179525000, "inventory": 32332000, "other_current_assets": null, "total_current_assets": 537600000, "net_ppe": null, "goodwill": 133857000, "intangible_assets": 421708000, "goodwill_and_intangibles": 555565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 605708000, "total_assets": 1143308000, "short_term_debt": 184321000, "accounts_payable": 8692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457915000, "long_term_debt": 483838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489962000, "total_liabilities": 947877000, "total_debt": 668159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233189000, "total_equity": 195431000, "shares_outstanding": 41788125, "operating_cash_flow": 274749000, "stock_based_compensation": 27136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70812000, "dividends_paid": 9101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140178000, "free_cash_flow": 275210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159072000", "ebitda": "308328000", "netIncome": "48155000", "grossProfit": "326169000", "depreciation": "None", "totalRevenue": "566767000", "costOfRevenue": "240598000", "interestIncome": "15615000", "incomeBeforeTax": "75733000", "interestExpense": "83339000", "operatingIncome": "166961000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "27578000", "reportedCurrency": "USD", "netInterestIncome": "-67724000", "nonInterestIncome": "None", "operatingExpenses": "159208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149256000", "sellingGeneralAndAdministrative": "151802000", "netIncomeFromContinuingOperations": "48155000" }, "balance": { "goodwill": "133857000", "inventory": "32332000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1143308000", "longTermDebt": "483838000", "shortTermDebt": "184321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "421708000", "reportedCurrency": "USD", "retainedEarnings": "-233189000", "totalLiabilities": "947877000", "otherCurrentAssets": "93000", "totalCurrentAssets": "537600000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "71601000", "currentNetReceivables": "179525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605708000", "currentAccountsPayable": "8692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "674283000", "totalShareholderEquity": "195431000", "capitalLeaseObligations": "7112000", "otherCurrentLiabilities": "264902000", "totalCurrentLiabilities": "457915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "489962000", "cashAndShortTermInvestments": "238947000", "commonStockSharesOutstanding": "41788125", "intangibleAssetsExcludingGoodwill": "421708000", "cashAndCashEquivalentsAtCarryingValue": "238947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48155000", "profitLoss": "None", "dividendPayout": "9101000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14169000", "operatingCashflow": "274749000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140178000", "cashflowFromInvestment": "-70812000", "stockBasedCompensation": "27136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149256000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 463933000, "cost_of_revenue": 254445000, "gross_profit": 209488000, "ebit": 34366000, "ebitda": 173305000, "pretax_income": -28847000, "tax_provision": -3845000, "net_income": -25002000, "net_income_to_common": -25002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173688000, "total_current_assets": 419989000, "total_assets": 1174131000, "short_term_debt": 163612000, "long_term_debt": 538451000, "total_debt": 702063000, "total_liabilities": 979289000, "total_equity": 194842000, "shares_outstanding": 33829495, "goodwill_and_intangibles": 701163000 }, "cash_flow": { "operating_cash_flow": 124230000, "capital_expenditure": 1622000, "free_cash_flow": 125852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47578, "ticker_id": 5467, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34366000", "ebitda": "173305000", "netIncome": "-25002000", "grossProfit": "209488000", "depreciation": "None", "totalRevenue": "463933000", "costOfRevenue": "254445000", "interestIncome": "1047000", "incomeBeforeTax": "-28847000", "interestExpense": "63213000", "operatingIncome": "33319000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3845000", "reportedCurrency": "USD", "netInterestIncome": "-62166000", "nonInterestIncome": "None", "operatingExpenses": "176169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3983000", "otherNonOperatingIncome": "1047000", "costofGoodsAndServicesSold": "254445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138939000", "sellingGeneralAndAdministrative": "160443000", "netIncomeFromContinuingOperations": "-25002000" }, "balance": { "goodwill": "133695000", "inventory": "46501000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "1174131000", "longTermDebt": "538451000", "shortTermDebt": "163612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "567468000", "reportedCurrency": "USD", "retainedEarnings": "-281344000", "totalLiabilities": "979289000", "otherCurrentAssets": "16681000", "totalCurrentAssets": "419989000", "currentLongTermDebt": "162500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "183119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "754142000", "currentAccountsPayable": "3494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19521000", "shortLongTermDebtTotal": "709175000", "totalShareholderEquity": "194842000", "capitalLeaseObligations": "8224000", "otherCurrentLiabilities": "262268000", "totalCurrentLiabilities": "433726000", "otherNonCurrentLiabilities": "7112000", "totalNonCurrentLiabilities": "545563000", "cashAndShortTermInvestments": "173688000", "commonStockSharesOutstanding": "33829495", "intangibleAssetsExcludingGoodwill": "567468000", "cashAndCashEquivalentsAtCarryingValue": "173688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "48274000", "operatingCashflow": "124230000", "capitalExpenditures": "1622000", "changeInReceivables": "-21780000", "changeInExchangeRate": "None", "cashflowFromFinancing": "436723000", "cashflowFromInvestment": "-573691000", "stockBasedCompensation": "22874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12738000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463933000, "cost_of_revenue": 254445000, "gross_profit": 209488000, "research_and_development": 3983000, "selling_general_admin": 160443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34366000, "depreciation_amortisation": 138939000, "ebitda": 173305000, "interest_expense": 63213000, "interest_income": null, "other_non_operating": null, "pretax_income": -28847000, "tax_provision": -3845000, "effective_tax_rate": null, "net_income": -25002000, "net_income_continuing_ops": -25002000, "net_income_to_common": -25002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173688000, "short_term_investments": 0, "net_receivables": 183119000, "inventory": 46501000, "other_current_assets": null, "total_current_assets": 419989000, "net_ppe": null, "goodwill": 133695000, "intangible_assets": 567468000, "goodwill_and_intangibles": 701163000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 754142000, "total_assets": 1174131000, "short_term_debt": 163612000, "accounts_payable": 3494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433726000, "long_term_debt": 538451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545563000, "total_liabilities": 979289000, "total_debt": 702063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -281344000, "total_equity": 194842000, "shares_outstanding": 33829495, "operating_cash_flow": 124230000, "stock_based_compensation": 22874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -573691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 436723000, "free_cash_flow": 125852000, "net_change_in_cash": -12738000 }, "raw_data": { "income": { "ebit": "34366000", "ebitda": "173305000", "netIncome": "-25002000", "grossProfit": "209488000", "depreciation": "None", "totalRevenue": "463933000", "costOfRevenue": "254445000", "interestIncome": "1047000", "incomeBeforeTax": "-28847000", "interestExpense": "63213000", "operatingIncome": "33319000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3845000", "reportedCurrency": "USD", "netInterestIncome": "-62166000", "nonInterestIncome": "None", "operatingExpenses": "176169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3983000", "otherNonOperatingIncome": "1047000", "costofGoodsAndServicesSold": "254445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138939000", "sellingGeneralAndAdministrative": "160443000", "netIncomeFromContinuingOperations": "-25002000" }, "balance": { "goodwill": "133695000", "inventory": "46501000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "1174131000", "longTermDebt": "538451000", "shortTermDebt": "163612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "567468000", "reportedCurrency": "USD", "retainedEarnings": "-281344000", "totalLiabilities": "979289000", "otherCurrentAssets": "16681000", "totalCurrentAssets": "419989000", "currentLongTermDebt": "162500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "183119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "754142000", "currentAccountsPayable": "3494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19521000", "shortLongTermDebtTotal": "709175000", "totalShareholderEquity": "194842000", "capitalLeaseObligations": "8224000", "otherCurrentLiabilities": "262268000", "totalCurrentLiabilities": "433726000", "otherNonCurrentLiabilities": "7112000", "totalNonCurrentLiabilities": "545563000", "cashAndShortTermInvestments": "173688000", "commonStockSharesOutstanding": "33829495", "intangibleAssetsExcludingGoodwill": "567468000", "cashAndCashEquivalentsAtCarryingValue": "173688000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "48274000", "operatingCashflow": "124230000", "capitalExpenditures": "1622000", "changeInReceivables": "-21780000", "changeInExchangeRate": "None", "cashflowFromFinancing": "436723000", "cashflowFromInvestment": "-573691000", "stockBasedCompensation": "22874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12738000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138939000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 276868000, "cost_of_revenue": 126251000, "gross_profit": 150617000, "ebit": 17640000, "ebitda": 86557000, "pretax_income": -3374000, "tax_provision": -74891000, "net_income": 71517000, "net_income_to_common": 71517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186426000, "total_current_assets": 315543000, "total_assets": 692077000, "short_term_debt": 49167000, "long_term_debt": 201632000, "total_debt": 250799000, "total_liabilities": 489149000, "total_equity": 202928000, "shares_outstanding": 41045805, "goodwill_and_intangibles": 268723000 }, "cash_flow": { "operating_cash_flow": 103557000, "capital_expenditure": 1944000, "free_cash_flow": 105501000, "dividends_paid": 12707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47583, "ticker_id": 5467, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17640000", "ebitda": "86557000", "netIncome": "71517000", "grossProfit": "150617000", "depreciation": "None", "totalRevenue": "276868000", "costOfRevenue": "126251000", "interestIncome": "12000", "incomeBeforeTax": "-3374000", "interestExpense": "21014000", "operatingIncome": "17628000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74891000", "reportedCurrency": "USD", "netInterestIncome": "-21002000", "nonInterestIncome": "None", "operatingExpenses": "132989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9451000", "otherNonOperatingIncome": "12000", "costofGoodsAndServicesSold": "126251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68917000", "sellingGeneralAndAdministrative": "114774000", "netIncomeFromContinuingOperations": "71517000" }, "balance": { "goodwill": "0", "inventory": "17394000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "692077000", "longTermDebt": "201632000", "shortTermDebt": "49167000", "treasuryStock": "-42861000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "268723000", "reportedCurrency": "USD", "retainedEarnings": "-256342000", "totalLiabilities": "489149000", "otherCurrentAssets": "5879000", "totalCurrentAssets": "315543000", "currentLongTermDebt": "48353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376534000", "currentAccountsPayable": "4189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19491000", "shortLongTermDebtTotal": "258750000", "totalShareholderEquity": "202928000", "capitalLeaseObligations": "8765000", "otherCurrentLiabilities": "223018000", "totalCurrentLiabilities": "279566000", "otherNonCurrentLiabilities": "7951000", "totalNonCurrentLiabilities": "209583000", "cashAndShortTermInvestments": "186426000", "commonStockSharesOutstanding": "41045805", "intangibleAssetsExcludingGoodwill": "268723000", "cashAndCashEquivalentsAtCarryingValue": "186426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71517000", "profitLoss": "None", "dividendPayout": "12707000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2296000", "operatingCashflow": "103557000", "capitalExpenditures": "1944000", "changeInReceivables": "-22524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89303000", "cashflowFromInvestment": "-1944000", "stockBasedCompensation": "24255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12310000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276868000, "cost_of_revenue": 126251000, "gross_profit": 150617000, "research_and_development": 9451000, "selling_general_admin": 114774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17640000, "depreciation_amortisation": 68917000, "ebitda": 86557000, "interest_expense": 21014000, "interest_income": null, "other_non_operating": null, "pretax_income": -3374000, "tax_provision": -74891000, "effective_tax_rate": null, "net_income": 71517000, "net_income_continuing_ops": 71517000, "net_income_to_common": 71517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186426000, "short_term_investments": null, "net_receivables": 105844000, "inventory": 17394000, "other_current_assets": null, "total_current_assets": 315543000, "net_ppe": null, "goodwill": 0, "intangible_assets": 268723000, "goodwill_and_intangibles": 268723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 376534000, "total_assets": 692077000, "short_term_debt": 49167000, "accounts_payable": 4189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279566000, "long_term_debt": 201632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 209583000, "total_liabilities": 489149000, "total_debt": 250799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256342000, "total_equity": 202928000, "shares_outstanding": 41045805, "operating_cash_flow": 103557000, "stock_based_compensation": 24255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1944000, "dividends_paid": 12707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89303000, "free_cash_flow": 105501000, "net_change_in_cash": 12310000 }, "raw_data": { "income": { "ebit": "17640000", "ebitda": "86557000", "netIncome": "71517000", "grossProfit": "150617000", "depreciation": "None", "totalRevenue": "276868000", "costOfRevenue": "126251000", "interestIncome": "12000", "incomeBeforeTax": "-3374000", "interestExpense": "21014000", "operatingIncome": "17628000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74891000", "reportedCurrency": "USD", "netInterestIncome": "-21002000", "nonInterestIncome": "None", "operatingExpenses": "132989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9451000", "otherNonOperatingIncome": "12000", "costofGoodsAndServicesSold": "126251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68917000", "sellingGeneralAndAdministrative": "114774000", "netIncomeFromContinuingOperations": "71517000" }, "balance": { "goodwill": "0", "inventory": "17394000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "692077000", "longTermDebt": "201632000", "shortTermDebt": "49167000", "treasuryStock": "-42861000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "268723000", "reportedCurrency": "USD", "retainedEarnings": "-256342000", "totalLiabilities": "489149000", "otherCurrentAssets": "5879000", "totalCurrentAssets": "315543000", "currentLongTermDebt": "48353000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376534000", "currentAccountsPayable": "4189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19491000", "shortLongTermDebtTotal": "258750000", "totalShareholderEquity": "202928000", "capitalLeaseObligations": "8765000", "otherCurrentLiabilities": "223018000", "totalCurrentLiabilities": "279566000", "otherNonCurrentLiabilities": "7951000", "totalNonCurrentLiabilities": "209583000", "cashAndShortTermInvestments": "186426000", "commonStockSharesOutstanding": "41045805", "intangibleAssetsExcludingGoodwill": "268723000", "cashAndCashEquivalentsAtCarryingValue": "186426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71517000", "profitLoss": "None", "dividendPayout": "12707000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2296000", "operatingCashflow": "103557000", "capitalExpenditures": "1944000", "changeInReceivables": "-22524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89303000", "cashflowFromInvestment": "-1944000", "stockBasedCompensation": "24255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12310000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68917000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 310016000, "cost_of_revenue": 130180000, "gross_profit": 179836000, "ebit": 56464000, "ebitda": 118014000, "pretax_income": 27582000, "tax_provision": 830000, "net_income": 26752000, "net_income_to_common": 26752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174116000, "total_current_assets": 277888000, "total_assets": 643841000, "short_term_debt": 48225000, "long_term_debt": 209594000, "total_debt": 257819000, "total_liabilities": 457810000, "total_equity": 186031000, "shares_outstanding": 35151353, "goodwill_and_intangibles": 335904000 }, "cash_flow": { "operating_cash_flow": 93942000, "capital_expenditure": 373772000, "free_cash_flow": 467714000, "dividends_paid": 7335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47588, "ticker_id": 5467, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56464000", "ebitda": "118014000", "netIncome": "26752000", "grossProfit": "179836000", "depreciation": "None", "totalRevenue": "310016000", "costOfRevenue": "130180000", "interestIncome": "232000", "incomeBeforeTax": "27582000", "interestExpense": "28882000", "operatingIncome": "56232000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "830000", "reportedCurrency": "USD", "netInterestIncome": "-28650000", "nonInterestIncome": "None", "operatingExpenses": "123604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9772000", "otherNonOperatingIncome": "232000", "costofGoodsAndServicesSold": "130180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61550000", "sellingGeneralAndAdministrative": "108464000", "netIncomeFromContinuingOperations": "26752000" }, "balance": { "goodwill": "None", "inventory": "15614000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "643841000", "longTermDebt": "209594000", "shortTermDebt": "48225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "335904000", "reportedCurrency": "USD", "retainedEarnings": "-333147000", "totalLiabilities": "457810000", "otherCurrentAssets": "4838000", "totalCurrentAssets": "277888000", "currentLongTermDebt": "47495000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365953000", "currentAccountsPayable": "10016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18988000", "shortLongTermDebtTotal": "266584000", "totalShareholderEquity": "186031000", "capitalLeaseObligations": "9495000", "otherCurrentLiabilities": "179393000", "totalCurrentLiabilities": "239451000", "otherNonCurrentLiabilities": "8765000", "totalNonCurrentLiabilities": "218359000", "cashAndShortTermInvestments": "174116000", "commonStockSharesOutstanding": "35151353", "intangibleAssetsExcludingGoodwill": "335904000", "cashAndCashEquivalentsAtCarryingValue": "174116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26752000", "profitLoss": "None", "dividendPayout": "7335000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8270000", "operatingCashflow": "93942000", "capitalExpenditures": "373772000", "changeInReceivables": "-10367000", "changeInExchangeRate": "None", "cashflowFromFinancing": "286474000", "cashflowFromInvestment": "-373772000", "stockBasedCompensation": "21910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6644000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310016000, "cost_of_revenue": 130180000, "gross_profit": 179836000, "research_and_development": 9772000, "selling_general_admin": 108464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56464000, "depreciation_amortisation": 61550000, "ebitda": 118014000, "interest_expense": 28882000, "interest_income": null, "other_non_operating": null, "pretax_income": 27582000, "tax_provision": 830000, "effective_tax_rate": null, "net_income": 26752000, "net_income_continuing_ops": 26752000, "net_income_to_common": 26752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174116000, "short_term_investments": null, "net_receivables": 83320000, "inventory": 15614000, "other_current_assets": null, "total_current_assets": 277888000, "net_ppe": null, "goodwill": null, "intangible_assets": 335904000, "goodwill_and_intangibles": 335904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 365953000, "total_assets": 643841000, "short_term_debt": 48225000, "accounts_payable": 10016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239451000, "long_term_debt": 209594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218359000, "total_liabilities": 457810000, "total_debt": 257819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333147000, "total_equity": 186031000, "shares_outstanding": 35151353, "operating_cash_flow": 93942000, "stock_based_compensation": 21910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -373772000, "dividends_paid": 7335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286474000, "free_cash_flow": 467714000, "net_change_in_cash": 6644000 }, "raw_data": { "income": { "ebit": "56464000", "ebitda": "118014000", "netIncome": "26752000", "grossProfit": "179836000", "depreciation": "None", "totalRevenue": "310016000", "costOfRevenue": "130180000", "interestIncome": "232000", "incomeBeforeTax": "27582000", "interestExpense": "28882000", "operatingIncome": "56232000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "830000", "reportedCurrency": "USD", "netInterestIncome": "-28650000", "nonInterestIncome": "None", "operatingExpenses": "123604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9772000", "otherNonOperatingIncome": "232000", "costofGoodsAndServicesSold": "130180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61550000", "sellingGeneralAndAdministrative": "108464000", "netIncomeFromContinuingOperations": "26752000" }, "balance": { "goodwill": "None", "inventory": "15614000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "643841000", "longTermDebt": "209594000", "shortTermDebt": "48225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "335904000", "reportedCurrency": "USD", "retainedEarnings": "-333147000", "totalLiabilities": "457810000", "otherCurrentAssets": "4838000", "totalCurrentAssets": "277888000", "currentLongTermDebt": "47495000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365953000", "currentAccountsPayable": "10016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18988000", "shortLongTermDebtTotal": "266584000", "totalShareholderEquity": "186031000", "capitalLeaseObligations": "9495000", "otherCurrentLiabilities": "179393000", "totalCurrentLiabilities": "239451000", "otherNonCurrentLiabilities": "8765000", "totalNonCurrentLiabilities": "218359000", "cashAndShortTermInvestments": "174116000", "commonStockSharesOutstanding": "35151353", "intangibleAssetsExcludingGoodwill": "335904000", "cashAndCashEquivalentsAtCarryingValue": "174116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26752000", "profitLoss": "None", "dividendPayout": "7335000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8270000", "operatingCashflow": "93942000", "capitalExpenditures": "373772000", "changeInReceivables": "-10367000", "changeInExchangeRate": "None", "cashflowFromFinancing": "286474000", "cashflowFromInvestment": "-373772000", "stockBasedCompensation": "21910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6644000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61550000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 296701000, "cost_of_revenue": 193660000, "gross_profit": 103041000, "ebit": -21813000, "ebitda": -6330000, "pretax_income": -22722000, "tax_provision": -14574000, "net_income": -22722000, "net_income_to_common": -22722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170019000, "total_current_assets": 255720000, "total_assets": 306302000, "short_term_debt": 4489000, "long_term_debt": 7667000, "total_debt": 12156000, "total_liabilities": 218870000, "total_equity": 87432000, "shares_outstanding": 33453843, "goodwill_and_intangibles": 29503000 }, "cash_flow": { "operating_cash_flow": 27783000, "capital_expenditure": 6438000, "free_cash_flow": 34221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47593, "ticker_id": 5467, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21813000", "ebitda": "-6330000", "netIncome": "-22722000", "grossProfit": "103041000", "depreciation": "None", "totalRevenue": "296701000", "costOfRevenue": "193660000", "interestIncome": "1935000", "incomeBeforeTax": "-22722000", "interestExpense": "909000", "operatingIncome": "-23748000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14574000", "reportedCurrency": "USD", "netInterestIncome": "1026000", "nonInterestIncome": "None", "operatingExpenses": "126789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10340000", "otherNonOperatingIncome": "1935000", "costofGoodsAndServicesSold": "193660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15483000", "sellingGeneralAndAdministrative": "116449000", "netIncomeFromContinuingOperations": "-22722000" }, "balance": { "goodwill": "None", "inventory": "9643000", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "306302000", "longTermDebt": "7667000", "shortTermDebt": "4489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29503000", "reportedCurrency": "USD", "retainedEarnings": "-359899000", "totalLiabilities": "218870000", "otherCurrentAssets": "3105000", "totalCurrentAssets": "255720000", "currentLongTermDebt": "3833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50582000", "currentAccountsPayable": "6247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20901000", "shortLongTermDebtTotal": "21594000", "totalShareholderEquity": "87432000", "capitalLeaseObligations": "10094000", "otherCurrentLiabilities": "191029000", "totalCurrentLiabilities": "201765000", "otherNonCurrentLiabilities": "9438000", "totalNonCurrentLiabilities": "17105000", "cashAndShortTermInvestments": "170019000", "commonStockSharesOutstanding": "33453843", "intangibleAssetsExcludingGoodwill": "29503000", "cashAndCashEquivalentsAtCarryingValue": "170019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1826000", "operatingCashflow": "27783000", "capitalExpenditures": "6438000", "changeInReceivables": "4993000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2041000", "cashflowFromInvestment": "-6438000", "stockBasedCompensation": "16527999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296701000, "cost_of_revenue": 193660000, "gross_profit": 103041000, "research_and_development": 10340000, "selling_general_admin": 116449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21813000, "depreciation_amortisation": 15483000, "ebitda": -6330000, "interest_expense": 909000, "interest_income": null, "other_non_operating": null, "pretax_income": -22722000, "tax_provision": -14574000, "effective_tax_rate": null, "net_income": -22722000, "net_income_continuing_ops": -22722000, "net_income_to_common": -22722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170019000, "short_term_investments": null, "net_receivables": 72953000, "inventory": 9643000, "other_current_assets": null, "total_current_assets": 255720000, "net_ppe": null, "goodwill": null, "intangible_assets": 29503000, "goodwill_and_intangibles": 29503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50582000, "total_assets": 306302000, "short_term_debt": 4489000, "accounts_payable": 6247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201765000, "long_term_debt": 7667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17105000, "total_liabilities": 218870000, "total_debt": 12156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359899000, "total_equity": 87432000, "shares_outstanding": 33453843, "operating_cash_flow": 27783000, "stock_based_compensation": 16527999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2041000, "free_cash_flow": 34221000, "net_change_in_cash": 23386000 }, "raw_data": { "income": { "ebit": "-21813000", "ebitda": "-6330000", "netIncome": "-22722000", "grossProfit": "103041000", "depreciation": "None", "totalRevenue": "296701000", "costOfRevenue": "193660000", "interestIncome": "1935000", "incomeBeforeTax": "-22722000", "interestExpense": "909000", "operatingIncome": "-23748000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14574000", "reportedCurrency": "USD", "netInterestIncome": "1026000", "nonInterestIncome": "None", "operatingExpenses": "126789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10340000", "otherNonOperatingIncome": "1935000", "costofGoodsAndServicesSold": "193660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15483000", "sellingGeneralAndAdministrative": "116449000", "netIncomeFromContinuingOperations": "-22722000" }, "balance": { "goodwill": "None", "inventory": "9643000", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "306302000", "longTermDebt": "7667000", "shortTermDebt": "4489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29503000", "reportedCurrency": "USD", "retainedEarnings": "-359899000", "totalLiabilities": "218870000", "otherCurrentAssets": "3105000", "totalCurrentAssets": "255720000", "currentLongTermDebt": "3833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50582000", "currentAccountsPayable": "6247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20901000", "shortLongTermDebtTotal": "21594000", "totalShareholderEquity": "87432000", "capitalLeaseObligations": "10094000", "otherCurrentLiabilities": "191029000", "totalCurrentLiabilities": "201765000", "otherNonCurrentLiabilities": "9438000", "totalNonCurrentLiabilities": "17105000", "cashAndShortTermInvestments": "170019000", "commonStockSharesOutstanding": "33453843", "intangibleAssetsExcludingGoodwill": "29503000", "cashAndCashEquivalentsAtCarryingValue": "170019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1826000", "operatingCashflow": "27783000", "capitalExpenditures": "6438000", "changeInReceivables": "4993000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2041000", "cashflowFromInvestment": "-6438000", "stockBasedCompensation": "16527999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15483000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 280413000, "cost_of_revenue": 165677000, "gross_profit": 114736000, "ebit": -18998000, "ebitda": 91910000, "pretax_income": -39128000, "tax_provision": -110908000, "net_income": -39128000, "net_income_to_common": -39128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146633000, "total_current_assets": 237512000, "total_assets": 291245000, "short_term_debt": 1642000, "long_term_debt": 9858000, "total_debt": 11500000, "total_liabilities": 199660000, "total_equity": 91585000, "shares_outstanding": 32953808, "goodwill_and_intangibles": 44255000 }, "cash_flow": { "operating_cash_flow": 169390000, "capital_expenditure": 24354000, "free_cash_flow": 193744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47598, "ticker_id": 5467, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18998000", "ebitda": "91910000", "netIncome": "-39128000", "grossProfit": "114736000", "depreciation": "None", "totalRevenue": "280413000", "costOfRevenue": "165677000", "interestIncome": "1687000", "incomeBeforeTax": "-39128000", "interestExpense": "20130000", "operatingIncome": "-20685000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-110908000", "reportedCurrency": "USD", "netInterestIncome": "-18443000", "nonInterestIncome": "None", "operatingExpenses": "135421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8661000", "otherNonOperatingIncome": "1687000", "costofGoodsAndServicesSold": "165677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110908000", "sellingGeneralAndAdministrative": "126760000", "netIncomeFromContinuingOperations": "-39128000" }, "balance": { "goodwill": "None", "inventory": "7817000", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "291245000", "longTermDebt": "9858000", "shortTermDebt": "1642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "44255000", "reportedCurrency": "USD", "retainedEarnings": "-337177000", "totalLiabilities": "199660000", "otherCurrentAssets": "5116000", "totalCurrentAssets": "237512000", "currentLongTermDebt": "1642000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53733000", "currentAccountsPayable": "12150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9274000", "shortLongTermDebtTotal": "11500000", "totalShareholderEquity": "91585000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175334000", "totalCurrentLiabilities": "187484000", "otherNonCurrentLiabilities": "676000", "totalNonCurrentLiabilities": "12176000", "cashAndShortTermInvestments": "146633000", "commonStockSharesOutstanding": "32953808", "intangibleAssetsExcludingGoodwill": "44255000", "cashAndCashEquivalentsAtCarryingValue": "146633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39128000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "169390000", "capitalExpenditures": "24354000", "changeInReceivables": "-68231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117197000", "cashflowFromInvestment": "-24354000", "stockBasedCompensation": "13778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27839000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280413000, "cost_of_revenue": 165677000, "gross_profit": 114736000, "research_and_development": 8661000, "selling_general_admin": 126760000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18998000, "depreciation_amortisation": 110908000, "ebitda": 91910000, "interest_expense": 20130000, "interest_income": null, "other_non_operating": null, "pretax_income": -39128000, "tax_provision": -110908000, "effective_tax_rate": null, "net_income": -39128000, "net_income_continuing_ops": -39128000, "net_income_to_common": -39128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146633000, "short_term_investments": null, "net_receivables": 77946000, "inventory": 7817000, "other_current_assets": null, "total_current_assets": 237512000, "net_ppe": null, "goodwill": null, "intangible_assets": 44255000, "goodwill_and_intangibles": 44255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53733000, "total_assets": 291245000, "short_term_debt": 1642000, "accounts_payable": 12150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187484000, "long_term_debt": 9858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12176000, "total_liabilities": 199660000, "total_debt": 11500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337177000, "total_equity": 91585000, "shares_outstanding": 32953808, "operating_cash_flow": 169390000, "stock_based_compensation": 13778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24354000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117197000, "free_cash_flow": 193744000, "net_change_in_cash": 27839000 }, "raw_data": { "income": { "ebit": "-18998000", "ebitda": "91910000", "netIncome": "-39128000", "grossProfit": "114736000", "depreciation": "None", "totalRevenue": "280413000", "costOfRevenue": "165677000", "interestIncome": "1687000", "incomeBeforeTax": "-39128000", "interestExpense": "20130000", "operatingIncome": "-20685000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-110908000", "reportedCurrency": "USD", "netInterestIncome": "-18443000", "nonInterestIncome": "None", "operatingExpenses": "135421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8661000", "otherNonOperatingIncome": "1687000", "costofGoodsAndServicesSold": "165677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110908000", "sellingGeneralAndAdministrative": "126760000", "netIncomeFromContinuingOperations": "-39128000" }, "balance": { "goodwill": "None", "inventory": "7817000", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "291245000", "longTermDebt": "9858000", "shortTermDebt": "1642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "44255000", "reportedCurrency": "USD", "retainedEarnings": "-337177000", "totalLiabilities": "199660000", "otherCurrentAssets": "5116000", "totalCurrentAssets": "237512000", "currentLongTermDebt": "1642000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53733000", "currentAccountsPayable": "12150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9274000", "shortLongTermDebtTotal": "11500000", "totalShareholderEquity": "91585000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175334000", "totalCurrentLiabilities": "187484000", "otherNonCurrentLiabilities": "676000", "totalNonCurrentLiabilities": "12176000", "cashAndShortTermInvestments": "146633000", "commonStockSharesOutstanding": "32953808", "intangibleAssetsExcludingGoodwill": "44255000", "cashAndCashEquivalentsAtCarryingValue": "146633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39128000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "169390000", "capitalExpenditures": "24354000", "changeInReceivables": "-68231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117197000", "cashflowFromInvestment": "-24354000", "stockBasedCompensation": "13778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27839000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-560000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110908000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 193520000, "cost_of_revenue": 76274000, "gross_profit": 117246000, "ebit": 31965000, "ebitda": 87901000, "pretax_income": 18740000, "tax_provision": 4244000, "net_income": 14496000, "net_income_to_common": 14496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268648000, "total_current_assets": 745668000, "total_assets": 1651955000, "short_term_debt": 34074000, "long_term_debt": 770195000, "total_debt": 804269000, "total_liabilities": 1339533000, "total_equity": 312422000, "shares_outstanding": 40065665, "goodwill_and_intangibles": 759962000 }, "cash_flow": { "operating_cash_flow": 57113000, "capital_expenditure": 270000, "free_cash_flow": 57383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47561, "ticker_id": 5467, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31965000", "ebitda": "87901000", "netIncome": "14496000", "grossProfit": "117246000", "depreciation": "None", "totalRevenue": "193520000", "costOfRevenue": "76274000", "interestIncome": "3706000", "incomeBeforeTax": "18740000", "interestExpense": "15862000", "operatingIncome": "31965000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4244000", "reportedCurrency": "USD", "netInterestIncome": "-12156000", "nonInterestIncome": "None", "operatingExpenses": "85281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55936000", "sellingGeneralAndAdministrative": "86350000", "netIncomeFromContinuingOperations": "14496000" }, "balance": { "goodwill": "145925000", "inventory": "42741000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1651955000", "longTermDebt": "770195000", "shortTermDebt": "34074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "614037000", "reportedCurrency": "USD", "retainedEarnings": "-86633000", "totalLiabilities": "1339533000", "otherCurrentAssets": "52412000", "totalCurrentAssets": "745668000", "currentLongTermDebt": "32625000", "longTermInvestments": "None", "shortTermInvestments": "153105000", "currentNetReceivables": "228762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "906287000", "currentAccountsPayable": "6828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "808056000", "totalShareholderEquity": "312422000", "capitalLeaseObligations": "5236000", "otherCurrentLiabilities": "393404000", "totalCurrentLiabilities": "434973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "904560000", "cashAndShortTermInvestments": "268648000", "commonStockSharesOutstanding": "40065665", "intangibleAssetsExcludingGoodwill": "614037000", "cashAndCashEquivalentsAtCarryingValue": "268648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1829000", "operatingCashflow": "57113000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21342000", "cashflowFromInvestment": "1627000", "stockBasedCompensation": "10880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193520000, "cost_of_revenue": 76274000, "gross_profit": 117246000, "research_and_development": null, "selling_general_admin": 86350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31965000, "depreciation_amortisation": 55936000, "ebitda": 87901000, "interest_expense": 15862000, "interest_income": null, "other_non_operating": null, "pretax_income": 18740000, "tax_provision": 4244000, "effective_tax_rate": null, "net_income": 14496000, "net_income_continuing_ops": 14496000, "net_income_to_common": 14496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268648000, "short_term_investments": 153105000, "net_receivables": 228762000, "inventory": 42741000, "other_current_assets": null, "total_current_assets": 745668000, "net_ppe": null, "goodwill": 145925000, "intangible_assets": 614037000, "goodwill_and_intangibles": 759962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 906287000, "total_assets": 1651955000, "short_term_debt": 34074000, "accounts_payable": 6828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434973000, "long_term_debt": 770195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 904560000, "total_liabilities": 1339533000, "total_debt": 804269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86633000, "total_equity": 312422000, "shares_outstanding": 40065665, "operating_cash_flow": 57113000, "stock_based_compensation": 10880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21342000, "free_cash_flow": 57383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31965000", "ebitda": "87901000", "netIncome": "14496000", "grossProfit": "117246000", "depreciation": "None", "totalRevenue": "193520000", "costOfRevenue": "76274000", "interestIncome": "3706000", "incomeBeforeTax": "18740000", "interestExpense": "15862000", "operatingIncome": "31965000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4244000", "reportedCurrency": "USD", "netInterestIncome": "-12156000", "nonInterestIncome": "None", "operatingExpenses": "85281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55936000", "sellingGeneralAndAdministrative": "86350000", "netIncomeFromContinuingOperations": "14496000" }, "balance": { "goodwill": "145925000", "inventory": "42741000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1651955000", "longTermDebt": "770195000", "shortTermDebt": "34074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "614037000", "reportedCurrency": "USD", "retainedEarnings": "-86633000", "totalLiabilities": "1339533000", "otherCurrentAssets": "52412000", "totalCurrentAssets": "745668000", "currentLongTermDebt": "32625000", "longTermInvestments": "None", "shortTermInvestments": "153105000", "currentNetReceivables": "228762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "906287000", "currentAccountsPayable": "6828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "808056000", "totalShareholderEquity": "312422000", "capitalLeaseObligations": "5236000", "otherCurrentLiabilities": "393404000", "totalCurrentLiabilities": "434973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "904560000", "cashAndShortTermInvestments": "268648000", "commonStockSharesOutstanding": "40065665", "intangibleAssetsExcludingGoodwill": "614037000", "cashAndCashEquivalentsAtCarryingValue": "268648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1829000", "operatingCashflow": "57113000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21342000", "cashflowFromInvestment": "1627000", "stockBasedCompensation": "10880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55295000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 205449000, "cost_of_revenue": 77071000, "gross_profit": 128378000, "ebit": 133830000, "ebitda": 303566000, "pretax_income": 29036000, "tax_provision": 12073000, "net_income": 16963000, "net_income_to_common": 16963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251102000, "total_current_assets": 691411000, "total_assets": 1656834000, "short_term_debt": 30407000, "long_term_debt": 780325000, "total_debt": 810732000, "total_liabilities": 1355159000, "total_equity": 301675000, "shares_outstanding": 39701693, "goodwill_and_intangibles": 815435000 }, "cash_flow": { "operating_cash_flow": 123048000, "capital_expenditure": 689000, "free_cash_flow": 123737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47562, "ticker_id": 5467, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133830000", "ebitda": "303566000", "netIncome": "16963000", "grossProfit": "128378000", "depreciation": "None", "totalRevenue": "205449000", "costOfRevenue": "77071000", "interestIncome": "3565000", "incomeBeforeTax": "29036000", "interestExpense": "104794000", "operatingIncome": "59224000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12073000", "reportedCurrency": "USD", "netInterestIncome": "-15727000", "nonInterestIncome": "None", "operatingExpenses": "69154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169736000", "sellingGeneralAndAdministrative": "67640000", "netIncomeFromContinuingOperations": "16963000" }, "balance": { "goodwill": "145925000", "inventory": "40912000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1656834000", "longTermDebt": "780325000", "shortTermDebt": "30407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "669510000", "reportedCurrency": "USD", "retainedEarnings": "-101129000", "totalLiabilities": "1355159000", "otherCurrentAssets": "32642000", "totalCurrentAssets": "691411000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "155427000", "currentNetReceivables": "211328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965423000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "940558999", "totalShareholderEquity": "301675000", "capitalLeaseObligations": "5539000", "otherCurrentLiabilities": "398295000", "totalCurrentLiabilities": "440028000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915131000", "cashAndShortTermInvestments": "251102000", "commonStockSharesOutstanding": "39701693", "intangibleAssetsExcludingGoodwill": "669510000", "cashAndCashEquivalentsAtCarryingValue": "251102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2861000", "operatingCashflow": "123048000", "capitalExpenditures": "689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21821000", "cashflowFromInvestment": "-20069000", "stockBasedCompensation": "9753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205449000, "cost_of_revenue": 77071000, "gross_profit": 128378000, "research_and_development": null, "selling_general_admin": 67640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133830000, "depreciation_amortisation": 169736000, "ebitda": 303566000, "interest_expense": 104794000, "interest_income": null, "other_non_operating": null, "pretax_income": 29036000, "tax_provision": 12073000, "effective_tax_rate": null, "net_income": 16963000, "net_income_continuing_ops": 16963000, "net_income_to_common": 16963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251102000, "short_term_investments": 155427000, "net_receivables": 211328000, "inventory": 40912000, "other_current_assets": null, "total_current_assets": 691411000, "net_ppe": null, "goodwill": 145925000, "intangible_assets": 669510000, "goodwill_and_intangibles": 815435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 965423000, "total_assets": 1656834000, "short_term_debt": 30407000, "accounts_payable": 10659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440028000, "long_term_debt": 780325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 915131000, "total_liabilities": 1355159000, "total_debt": 810732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101129000, "total_equity": 301675000, "shares_outstanding": 39701693, "operating_cash_flow": 123048000, "stock_based_compensation": 9753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20069000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21821000, "free_cash_flow": 123737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133830000", "ebitda": "303566000", "netIncome": "16963000", "grossProfit": "128378000", "depreciation": "None", "totalRevenue": "205449000", "costOfRevenue": "77071000", "interestIncome": "3565000", "incomeBeforeTax": "29036000", "interestExpense": "104794000", "operatingIncome": "59224000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12073000", "reportedCurrency": "USD", "netInterestIncome": "-15727000", "nonInterestIncome": "None", "operatingExpenses": "69154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169736000", "sellingGeneralAndAdministrative": "67640000", "netIncomeFromContinuingOperations": "16963000" }, "balance": { "goodwill": "145925000", "inventory": "40912000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1656834000", "longTermDebt": "780325000", "shortTermDebt": "30407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "669510000", "reportedCurrency": "USD", "retainedEarnings": "-101129000", "totalLiabilities": "1355159000", "otherCurrentAssets": "32642000", "totalCurrentAssets": "691411000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "155427000", "currentNetReceivables": "211328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "965423000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "940558999", "totalShareholderEquity": "301675000", "capitalLeaseObligations": "5539000", "otherCurrentLiabilities": "398295000", "totalCurrentLiabilities": "440028000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "915131000", "cashAndShortTermInvestments": "251102000", "commonStockSharesOutstanding": "39701693", "intangibleAssetsExcludingGoodwill": "669510000", "cashAndCashEquivalentsAtCarryingValue": "251102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2861000", "operatingCashflow": "123048000", "capitalExpenditures": "689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21821000", "cashflowFromInvestment": "-20069000", "stockBasedCompensation": "9753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59448000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 209361000, "cost_of_revenue": 80190000, "gross_profit": 129171000, "ebit": 65203000, "ebitda": 121709000, "pretax_income": 43436000, "tax_provision": 11929000, "net_income": 31507000, "net_income_to_common": 31507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169946000, "total_current_assets": 613870000, "total_assets": 1607328000, "short_term_debt": 65955000, "long_term_debt": 743533000, "total_debt": 809488000, "total_liabilities": 1332520000, "total_equity": 274808000, "shares_outstanding": 39439890, "goodwill_and_intangibles": 870908000 }, "cash_flow": { "operating_cash_flow": 78438000, "capital_expenditure": 188000, "free_cash_flow": 78626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47564, "ticker_id": 5467, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65203000", "ebitda": "121709000", "netIncome": "31507000", "grossProfit": "129171000", "depreciation": "None", "totalRevenue": "209361000", "costOfRevenue": "80190000", "interestIncome": "3116000", "incomeBeforeTax": "43436000", "interestExpense": "21767000", "operatingIncome": "63620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11929000", "reportedCurrency": "USD", "netInterestIncome": "-18651000", "nonInterestIncome": "None", "operatingExpenses": "65551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56506000", "sellingGeneralAndAdministrative": "67103000", "netIncomeFromContinuingOperations": "31507000" }, "balance": { "goodwill": "145925000", "inventory": "38052000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1607328000", "longTermDebt": "743533000", "shortTermDebt": "65955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "724983000", "reportedCurrency": "USD", "retainedEarnings": "-118092000", "totalLiabilities": "1332520000", "otherCurrentAssets": "36156000", "totalCurrentAssets": "613870000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "135767000", "currentNetReceivables": "233949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993458000", "currentAccountsPayable": "7647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936268000", "totalShareholderEquity": "274808000", "capitalLeaseObligations": "5873000", "otherCurrentLiabilities": "378660000", "totalCurrentLiabilities": "452929000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "879591000", "cashAndShortTermInvestments": "169946000", "commonStockSharesOutstanding": "39439890", "intangibleAssetsExcludingGoodwill": "724983000", "cashAndCashEquivalentsAtCarryingValue": "169946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "96000", "operatingCashflow": "78438000", "capitalExpenditures": "188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14818000", "cashflowFromInvestment": "-30868000", "stockBasedCompensation": "9811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209361000, "cost_of_revenue": 80190000, "gross_profit": 129171000, "research_and_development": null, "selling_general_admin": 67103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65203000, "depreciation_amortisation": 56506000, "ebitda": 121709000, "interest_expense": 21767000, "interest_income": null, "other_non_operating": null, "pretax_income": 43436000, "tax_provision": 11929000, "effective_tax_rate": null, "net_income": 31507000, "net_income_continuing_ops": 31507000, "net_income_to_common": 31507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169946000, "short_term_investments": 135767000, "net_receivables": 233949000, "inventory": 38052000, "other_current_assets": null, "total_current_assets": 613870000, "net_ppe": null, "goodwill": 145925000, "intangible_assets": 724983000, "goodwill_and_intangibles": 870908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 993458000, "total_assets": 1607328000, "short_term_debt": 65955000, "accounts_payable": 7647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452929000, "long_term_debt": 743533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 879591000, "total_liabilities": 1332520000, "total_debt": 809488000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118092000, "total_equity": 274808000, "shares_outstanding": 39439890, "operating_cash_flow": 78438000, "stock_based_compensation": 9811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14818000, "free_cash_flow": 78626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65203000", "ebitda": "121709000", "netIncome": "31507000", "grossProfit": "129171000", "depreciation": "None", "totalRevenue": "209361000", "costOfRevenue": "80190000", "interestIncome": "3116000", "incomeBeforeTax": "43436000", "interestExpense": "21767000", "operatingIncome": "63620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11929000", "reportedCurrency": "USD", "netInterestIncome": "-18651000", "nonInterestIncome": "None", "operatingExpenses": "65551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56506000", "sellingGeneralAndAdministrative": "67103000", "netIncomeFromContinuingOperations": "31507000" }, "balance": { "goodwill": "145925000", "inventory": "38052000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "1607328000", "longTermDebt": "743533000", "shortTermDebt": "65955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "724983000", "reportedCurrency": "USD", "retainedEarnings": "-118092000", "totalLiabilities": "1332520000", "otherCurrentAssets": "36156000", "totalCurrentAssets": "613870000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "135767000", "currentNetReceivables": "233949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993458000", "currentAccountsPayable": "7647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936268000", "totalShareholderEquity": "274808000", "capitalLeaseObligations": "5873000", "otherCurrentLiabilities": "378660000", "totalCurrentLiabilities": "452929000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "879591000", "cashAndShortTermInvestments": "169946000", "commonStockSharesOutstanding": "39439890", "intangibleAssetsExcludingGoodwill": "724983000", "cashAndCashEquivalentsAtCarryingValue": "169946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "96000", "operatingCashflow": "78438000", "capitalExpenditures": "188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14818000", "cashflowFromInvestment": "-30868000", "stockBasedCompensation": "9811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56506000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 188000000, "cost_of_revenue": 79616000, "gross_profit": 108384000, "ebit": 37488000, "ebitda": 94096000, "pretax_income": 17025000, "tax_provision": 5042000, "net_income": 11983000, "net_income_to_common": 11983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117348000, "total_current_assets": 549211000, "total_assets": 1592631000, "short_term_debt": 65921000, "long_term_debt": 758336000, "total_debt": 824257000, "total_liabilities": 1360425000, "total_equity": 232206000, "shares_outstanding": 39075703, "goodwill_and_intangibles": 928392000 }, "cash_flow": { "operating_cash_flow": 72439000, "capital_expenditure": 65000, "free_cash_flow": 72504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47565, "ticker_id": 5467, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37488000", "ebitda": "94096000", "netIncome": "11983000", "grossProfit": "108384000", "depreciation": "None", "totalRevenue": "188000000", "costOfRevenue": "79616000", "interestIncome": "2383000", "incomeBeforeTax": "17025000", "interestExpense": "20463000", "operatingIncome": "35105000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5042000", "reportedCurrency": "USD", "netInterestIncome": "-18080000", "nonInterestIncome": "None", "operatingExpenses": "73279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56608000", "sellingGeneralAndAdministrative": "73637000", "netIncomeFromContinuingOperations": "11983000" }, "balance": { "goodwill": "147936000", "inventory": "38148000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1592631000", "longTermDebt": "758336000", "shortTermDebt": "65921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "780456000", "reportedCurrency": "USD", "retainedEarnings": "-149599000", "totalLiabilities": "1360425000", "otherCurrentAssets": "75887000", "totalCurrentAssets": "549211000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "104805000", "currentNetReceivables": "213023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1043420000", "currentAccountsPayable": "10890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "829110000", "totalShareholderEquity": "232206000", "capitalLeaseObligations": "6191000", "otherCurrentLiabilities": "378526000", "totalCurrentLiabilities": "464609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "895816000", "cashAndShortTermInvestments": "117348000", "commonStockSharesOutstanding": "39075703", "intangibleAssetsExcludingGoodwill": "780456000", "cashAndCashEquivalentsAtCarryingValue": "117348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-930000", "operatingCashflow": "72439000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48370000", "cashflowFromInvestment": "-2915000", "stockBasedCompensation": "10818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188000000, "cost_of_revenue": 79616000, "gross_profit": 108384000, "research_and_development": null, "selling_general_admin": 73637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37488000, "depreciation_amortisation": 56608000, "ebitda": 94096000, "interest_expense": 20463000, "interest_income": null, "other_non_operating": null, "pretax_income": 17025000, "tax_provision": 5042000, "effective_tax_rate": null, "net_income": 11983000, "net_income_continuing_ops": 11983000, "net_income_to_common": 11983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117348000, "short_term_investments": 104805000, "net_receivables": 213023000, "inventory": 38148000, "other_current_assets": null, "total_current_assets": 549211000, "net_ppe": null, "goodwill": 147936000, "intangible_assets": 780456000, "goodwill_and_intangibles": 928392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1043420000, "total_assets": 1592631000, "short_term_debt": 65921000, "accounts_payable": 10890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464609000, "long_term_debt": 758336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 895816000, "total_liabilities": 1360425000, "total_debt": 824257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149599000, "total_equity": 232206000, "shares_outstanding": 39075703, "operating_cash_flow": 72439000, "stock_based_compensation": 10818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48370000, "free_cash_flow": 72504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37488000", "ebitda": "94096000", "netIncome": "11983000", "grossProfit": "108384000", "depreciation": "None", "totalRevenue": "188000000", "costOfRevenue": "79616000", "interestIncome": "2383000", "incomeBeforeTax": "17025000", "interestExpense": "20463000", "operatingIncome": "35105000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5042000", "reportedCurrency": "USD", "netInterestIncome": "-18080000", "nonInterestIncome": "None", "operatingExpenses": "73279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56608000", "sellingGeneralAndAdministrative": "73637000", "netIncomeFromContinuingOperations": "11983000" }, "balance": { "goodwill": "147936000", "inventory": "38148000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1592631000", "longTermDebt": "758336000", "shortTermDebt": "65921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "780456000", "reportedCurrency": "USD", "retainedEarnings": "-149599000", "totalLiabilities": "1360425000", "otherCurrentAssets": "75887000", "totalCurrentAssets": "549211000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "104805000", "currentNetReceivables": "213023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1043420000", "currentAccountsPayable": "10890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "829110000", "totalShareholderEquity": "232206000", "capitalLeaseObligations": "6191000", "otherCurrentLiabilities": "378526000", "totalCurrentLiabilities": "464609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "895816000", "cashAndShortTermInvestments": "117348000", "commonStockSharesOutstanding": "39075703", "intangibleAssetsExcludingGoodwill": "780456000", "cashAndCashEquivalentsAtCarryingValue": "117348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11983000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-930000", "operatingCashflow": "72439000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48370000", "cashflowFromInvestment": "-2915000", "stockBasedCompensation": "10818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56608000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 177757000, "cost_of_revenue": 80433000, "gross_profit": 97324000, "ebit": 23912000, "ebitda": 80476000, "pretax_income": 3122000, "tax_provision": 705000, "net_income": 2417000, "net_income_to_common": 2417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96192000, "total_current_assets": 527553000, "total_assets": 1631388000, "short_term_debt": 65887000, "long_term_debt": 773127000, "total_debt": 839014000, "total_liabilities": 1396954000, "total_equity": 234434000, "shares_outstanding": 32840153, "goodwill_and_intangibles": 986690000 }, "cash_flow": { "operating_cash_flow": 55398000, "capital_expenditure": 798000, "free_cash_flow": 56196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47566, "ticker_id": 5467, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23912000", "ebitda": "80476000", "netIncome": "2417000", "grossProfit": "97324000", "depreciation": "None", "totalRevenue": "177757000", "costOfRevenue": "80433000", "interestIncome": "2225000", "incomeBeforeTax": "3122000", "interestExpense": "20790000", "operatingIncome": "21687000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "705000", "reportedCurrency": "USD", "netInterestIncome": "-18565000", "nonInterestIncome": "None", "operatingExpenses": "75637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56564000", "sellingGeneralAndAdministrative": "76423000", "netIncomeFromContinuingOperations": "2417000" }, "balance": { "goodwill": "150760000", "inventory": "37218000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1631388000", "longTermDebt": "773127000", "shortTermDebt": "65887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "835930000", "reportedCurrency": "USD", "retainedEarnings": "-161582000", "totalLiabilities": "1396954000", "otherCurrentAssets": "63851000", "totalCurrentAssets": "527553000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "101582000", "currentNetReceivables": "228710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1103835000", "currentAccountsPayable": "17853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "844213000", "totalShareholderEquity": "234434000", "capitalLeaseObligations": "6503000", "otherCurrentLiabilities": "375582000", "totalCurrentLiabilities": "486710000", "otherNonCurrentLiabilities": "396000", "totalNonCurrentLiabilities": "910244000", "cashAndShortTermInvestments": "96192000", "commonStockSharesOutstanding": "32840153", "intangibleAssetsExcludingGoodwill": "835930000", "cashAndCashEquivalentsAtCarryingValue": "96192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1658000", "operatingCashflow": "55398000", "capitalExpenditures": "798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25236000", "cashflowFromInvestment": "-9680000", "stockBasedCompensation": "11524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177757000, "cost_of_revenue": 80433000, "gross_profit": 97324000, "research_and_development": null, "selling_general_admin": 76423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23912000, "depreciation_amortisation": 56564000, "ebitda": 80476000, "interest_expense": 20790000, "interest_income": null, "other_non_operating": null, "pretax_income": 3122000, "tax_provision": 705000, "effective_tax_rate": null, "net_income": 2417000, "net_income_continuing_ops": 2417000, "net_income_to_common": 2417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96192000, "short_term_investments": 101582000, "net_receivables": 228710000, "inventory": 37218000, "other_current_assets": null, "total_current_assets": 527553000, "net_ppe": null, "goodwill": 150760000, "intangible_assets": 835930000, "goodwill_and_intangibles": 986690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1103835000, "total_assets": 1631388000, "short_term_debt": 65887000, "accounts_payable": 17853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486710000, "long_term_debt": 773127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 910244000, "total_liabilities": 1396954000, "total_debt": 839014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -161582000, "total_equity": 234434000, "shares_outstanding": 32840153, "operating_cash_flow": 55398000, "stock_based_compensation": 11524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25236000, "free_cash_flow": 56196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23912000", "ebitda": "80476000", "netIncome": "2417000", "grossProfit": "97324000", "depreciation": "None", "totalRevenue": "177757000", "costOfRevenue": "80433000", "interestIncome": "2225000", "incomeBeforeTax": "3122000", "interestExpense": "20790000", "operatingIncome": "21687000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "705000", "reportedCurrency": "USD", "netInterestIncome": "-18565000", "nonInterestIncome": "None", "operatingExpenses": "75637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56564000", "sellingGeneralAndAdministrative": "76423000", "netIncomeFromContinuingOperations": "2417000" }, "balance": { "goodwill": "150760000", "inventory": "37218000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1631388000", "longTermDebt": "773127000", "shortTermDebt": "65887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "835930000", "reportedCurrency": "USD", "retainedEarnings": "-161582000", "totalLiabilities": "1396954000", "otherCurrentAssets": "63851000", "totalCurrentAssets": "527553000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "101582000", "currentNetReceivables": "228710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1103835000", "currentAccountsPayable": "17853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "844213000", "totalShareholderEquity": "234434000", "capitalLeaseObligations": "6503000", "otherCurrentLiabilities": "375582000", "totalCurrentLiabilities": "486710000", "otherNonCurrentLiabilities": "396000", "totalNonCurrentLiabilities": "910244000", "cashAndShortTermInvestments": "96192000", "commonStockSharesOutstanding": "32840153", "intangibleAssetsExcludingGoodwill": "835930000", "cashAndCashEquivalentsAtCarryingValue": "96192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1658000", "operatingCashflow": "55398000", "capitalExpenditures": "798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25236000", "cashflowFromInvestment": "-9680000", "stockBasedCompensation": "11524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56564000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 181949000, "cost_of_revenue": 83661000, "gross_profit": 98288000, "ebit": 39923000, "ebitda": 96435000, "pretax_income": 17269000, "tax_provision": 4733000, "net_income": 12536000, "net_income_to_common": 12536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70565000, "total_current_assets": 482257000, "total_assets": 1663591000, "short_term_debt": 65854000, "long_term_debt": 787905000, "total_debt": 853759000, "total_liabilities": 1434749000, "total_equity": 228842000, "shares_outstanding": 40109649, "goodwill_and_intangibles": 1053735000 }, "cash_flow": { "operating_cash_flow": 84644000, "capital_expenditure": 570000, "free_cash_flow": 85214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47567, "ticker_id": 5467, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39923000", "ebitda": "96435000", "netIncome": "12536000", "grossProfit": "98288000", "depreciation": "None", "totalRevenue": "181949000", "costOfRevenue": "83661000", "interestIncome": "1812000", "incomeBeforeTax": "17269000", "interestExpense": "22654000", "operatingIncome": "38111000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4733000", "reportedCurrency": "USD", "netInterestIncome": "-20842000", "nonInterestIncome": "None", "operatingExpenses": "60177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56512000", "sellingGeneralAndAdministrative": "47985000", "netIncomeFromContinuingOperations": "12536000" }, "balance": { "goodwill": "162333000", "inventory": "35560000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1663591000", "longTermDebt": "787905000", "shortTermDebt": "65854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "891402000", "reportedCurrency": "USD", "retainedEarnings": "-163999000", "totalLiabilities": "1434749000", "otherCurrentAssets": "55394000", "totalCurrentAssets": "482257000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "92198000", "currentNetReceivables": "228540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181334000", "currentAccountsPayable": "3934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859298000", "totalShareholderEquity": "228842000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "414537000", "totalCurrentLiabilities": "509510000", "otherNonCurrentLiabilities": "1182000", "totalNonCurrentLiabilities": "925239000", "cashAndShortTermInvestments": "70565000", "commonStockSharesOutstanding": "40109649", "intangibleAssetsExcludingGoodwill": "891402000", "cashAndCashEquivalentsAtCarryingValue": "70565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2472000", "operatingCashflow": "84644000", "capitalExpenditures": "570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41277000", "cashflowFromInvestment": "-11762000", "stockBasedCompensation": "7596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181949000, "cost_of_revenue": 83661000, "gross_profit": 98288000, "research_and_development": null, "selling_general_admin": 47985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39923000, "depreciation_amortisation": 56512000, "ebitda": 96435000, "interest_expense": 22654000, "interest_income": null, "other_non_operating": null, "pretax_income": 17269000, "tax_provision": 4733000, "effective_tax_rate": null, "net_income": 12536000, "net_income_continuing_ops": 12536000, "net_income_to_common": 12536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70565000, "short_term_investments": 92198000, "net_receivables": 228540000, "inventory": 35560000, "other_current_assets": null, "total_current_assets": 482257000, "net_ppe": null, "goodwill": 162333000, "intangible_assets": 891402000, "goodwill_and_intangibles": 1053735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1181334000, "total_assets": 1663591000, "short_term_debt": 65854000, "accounts_payable": 3934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509510000, "long_term_debt": 787905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925239000, "total_liabilities": 1434749000, "total_debt": 853759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163999000, "total_equity": 228842000, "shares_outstanding": 40109649, "operating_cash_flow": 84644000, "stock_based_compensation": 7596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41277000, "free_cash_flow": 85214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39923000", "ebitda": "96435000", "netIncome": "12536000", "grossProfit": "98288000", "depreciation": "None", "totalRevenue": "181949000", "costOfRevenue": "83661000", "interestIncome": "1812000", "incomeBeforeTax": "17269000", "interestExpense": "22654000", "operatingIncome": "38111000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4733000", "reportedCurrency": "USD", "netInterestIncome": "-20842000", "nonInterestIncome": "None", "operatingExpenses": "60177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56512000", "sellingGeneralAndAdministrative": "47985000", "netIncomeFromContinuingOperations": "12536000" }, "balance": { "goodwill": "162333000", "inventory": "35560000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1663591000", "longTermDebt": "787905000", "shortTermDebt": "65854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "891402000", "reportedCurrency": "USD", "retainedEarnings": "-163999000", "totalLiabilities": "1434749000", "otherCurrentAssets": "55394000", "totalCurrentAssets": "482257000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "92198000", "currentNetReceivables": "228540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1181334000", "currentAccountsPayable": "3934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859298000", "totalShareholderEquity": "228842000", "capitalLeaseObligations": "6810000", "otherCurrentLiabilities": "414537000", "totalCurrentLiabilities": "509510000", "otherNonCurrentLiabilities": "1182000", "totalNonCurrentLiabilities": "925239000", "cashAndShortTermInvestments": "70565000", "commonStockSharesOutstanding": "40109649", "intangibleAssetsExcludingGoodwill": "891402000", "cashAndCashEquivalentsAtCarryingValue": "70565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2472000", "operatingCashflow": "84644000", "capitalExpenditures": "570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41277000", "cashflowFromInvestment": "-11762000", "stockBasedCompensation": "7596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56512000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 159301000, "cost_of_revenue": 62507000, "gross_profit": 96794000, "ebit": 33974000, "ebitda": 75721000, "pretax_income": 15580000, "tax_provision": 6245000, "net_income": 9335000, "net_income_to_common": 9335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38960000, "total_current_assets": 443810000, "total_assets": 1635154000, "short_term_debt": 65854000, "long_term_debt": 802627000, "total_debt": 868481000, "total_liabilities": 1400875000, "total_equity": 234279000, "shares_outstanding": 40163266, "goodwill_and_intangibles": 1092834000 }, "cash_flow": { "operating_cash_flow": -8999000, "capital_expenditure": 244000, "free_cash_flow": -8755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47569, "ticker_id": 5467, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33974000", "ebitda": "75721000", "netIncome": "9335000", "grossProfit": "96794000", "depreciation": "None", "totalRevenue": "159301000", "costOfRevenue": "62507000", "interestIncome": "3280000", "incomeBeforeTax": "15580000", "interestExpense": "18394000", "operatingIncome": "34839000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6245000", "reportedCurrency": "USD", "netInterestIncome": "-15114000", "nonInterestIncome": "None", "operatingExpenses": "61955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41747000", "sellingGeneralAndAdministrative": "61955000", "netIncomeFromContinuingOperations": "9335000" }, "balance": { "goodwill": "145959000", "inventory": "38032000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1635154000", "longTermDebt": "802627000", "shortTermDebt": "65854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "946875000", "reportedCurrency": "USD", "retainedEarnings": "-176535000", "totalLiabilities": "1400875000", "otherCurrentAssets": "57365000", "totalCurrentAssets": "443810000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "80997000", "currentNetReceivables": "228456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191344000", "currentAccountsPayable": "3142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "874395000", "totalShareholderEquity": "234279000", "capitalLeaseObligations": "7185000", "otherCurrentLiabilities": "384458000", "totalCurrentLiabilities": "459426000", "otherNonCurrentLiabilities": "4096000", "totalNonCurrentLiabilities": "941449000", "cashAndShortTermInvestments": "38960000", "commonStockSharesOutstanding": "40163266", "intangibleAssetsExcludingGoodwill": "946875000", "cashAndCashEquivalentsAtCarryingValue": "38960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6985000", "operatingCashflow": "-8999000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149028000", "cashflowFromInvestment": "-248963000", "stockBasedCompensation": "7317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159301000, "cost_of_revenue": 62507000, "gross_profit": 96794000, "research_and_development": null, "selling_general_admin": 61955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33974000, "depreciation_amortisation": 41747000, "ebitda": 75721000, "interest_expense": 18394000, "interest_income": null, "other_non_operating": null, "pretax_income": 15580000, "tax_provision": 6245000, "effective_tax_rate": null, "net_income": 9335000, "net_income_continuing_ops": 9335000, "net_income_to_common": 9335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38960000, "short_term_investments": 80997000, "net_receivables": 228456000, "inventory": 38032000, "other_current_assets": null, "total_current_assets": 443810000, "net_ppe": null, "goodwill": 145959000, "intangible_assets": 946875000, "goodwill_and_intangibles": 1092834000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1191344000, "total_assets": 1635154000, "short_term_debt": 65854000, "accounts_payable": 3142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459426000, "long_term_debt": 802627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 941449000, "total_liabilities": 1400875000, "total_debt": 868481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176535000, "total_equity": 234279000, "shares_outstanding": 40163266, "operating_cash_flow": -8999000, "stock_based_compensation": 7317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149028000, "free_cash_flow": -8755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33974000", "ebitda": "75721000", "netIncome": "9335000", "grossProfit": "96794000", "depreciation": "None", "totalRevenue": "159301000", "costOfRevenue": "62507000", "interestIncome": "3280000", "incomeBeforeTax": "15580000", "interestExpense": "18394000", "operatingIncome": "34839000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6245000", "reportedCurrency": "USD", "netInterestIncome": "-15114000", "nonInterestIncome": "None", "operatingExpenses": "61955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41747000", "sellingGeneralAndAdministrative": "61955000", "netIncomeFromContinuingOperations": "9335000" }, "balance": { "goodwill": "145959000", "inventory": "38032000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1635154000", "longTermDebt": "802627000", "shortTermDebt": "65854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "946875000", "reportedCurrency": "USD", "retainedEarnings": "-176535000", "totalLiabilities": "1400875000", "otherCurrentAssets": "57365000", "totalCurrentAssets": "443810000", "currentLongTermDebt": "64583000", "longTermInvestments": "None", "shortTermInvestments": "80997000", "currentNetReceivables": "228456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191344000", "currentAccountsPayable": "3142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "874395000", "totalShareholderEquity": "234279000", "capitalLeaseObligations": "7185000", "otherCurrentLiabilities": "384458000", "totalCurrentLiabilities": "459426000", "otherNonCurrentLiabilities": "4096000", "totalNonCurrentLiabilities": "941449000", "cashAndShortTermInvestments": "38960000", "commonStockSharesOutstanding": "40163266", "intangibleAssetsExcludingGoodwill": "946875000", "cashAndCashEquivalentsAtCarryingValue": "38960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6985000", "operatingCashflow": "-8999000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149028000", "cashflowFromInvestment": "-248963000", "stockBasedCompensation": "7317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41747000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 145276000, "cost_of_revenue": 54470000, "gross_profit": 90806000, "ebit": 44684000, "ebitda": 80151000, "pretax_income": 29097000, "tax_provision": 9491000, "net_income": 19606000, "net_income_to_common": 19606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172894000, "total_current_assets": 510198000, "total_assets": 1053388000, "short_term_debt": 184371000, "long_term_debt": 369495000, "total_debt": 553866000, "total_liabilities": 836805000, "total_equity": 216583000, "shares_outstanding": 40383694, "goodwill_and_intangibles": 486533000 }, "cash_flow": { "operating_cash_flow": 67398000, "capital_expenditure": 270000, "free_cash_flow": 67668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47570, "ticker_id": 5467, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44684000", "ebitda": "80151000", "netIncome": "19606000", "grossProfit": "90806000", "depreciation": "None", "totalRevenue": "145276000", "costOfRevenue": "54470000", "interestIncome": "4397000", "incomeBeforeTax": "29097000", "interestExpense": "15587000", "operatingIncome": "47471000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9491000", "reportedCurrency": "USD", "netInterestIncome": "-11190000", "nonInterestIncome": "None", "operatingExpenses": "43335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35467000", "sellingGeneralAndAdministrative": "43335000", "netIncomeFromContinuingOperations": "19606000" }, "balance": { "goodwill": "133857000", "inventory": "27862000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1053388000", "longTermDebt": "369495000", "shortTermDebt": "184371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "352676000", "reportedCurrency": "USD", "retainedEarnings": "-185870000", "totalLiabilities": "836805000", "otherCurrentAssets": "26850000", "totalCurrentAssets": "510198000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "98737000", "currentNetReceivables": "183855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543190000", "currentAccountsPayable": "2412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559459000", "totalShareholderEquity": "216583000", "capitalLeaseObligations": "6631000", "otherCurrentLiabilities": "268417000", "totalCurrentLiabilities": "461717000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375088000", "cashAndShortTermInvestments": "172894000", "commonStockSharesOutstanding": "40383694", "intangibleAssetsExcludingGoodwill": "352676000", "cashAndCashEquivalentsAtCarryingValue": "172894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3414000", "operatingCashflow": "67398000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114208000", "cashflowFromInvestment": "-8906000", "stockBasedCompensation": "10012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145276000, "cost_of_revenue": 54470000, "gross_profit": 90806000, "research_and_development": null, "selling_general_admin": 43335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44684000, "depreciation_amortisation": 35467000, "ebitda": 80151000, "interest_expense": 15587000, "interest_income": null, "other_non_operating": null, "pretax_income": 29097000, "tax_provision": 9491000, "effective_tax_rate": null, "net_income": 19606000, "net_income_continuing_ops": 19606000, "net_income_to_common": 19606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172894000, "short_term_investments": 98737000, "net_receivables": 183855000, "inventory": 27862000, "other_current_assets": null, "total_current_assets": 510198000, "net_ppe": null, "goodwill": 133857000, "intangible_assets": 352676000, "goodwill_and_intangibles": 486533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543190000, "total_assets": 1053388000, "short_term_debt": 184371000, "accounts_payable": 2412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461717000, "long_term_debt": 369495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375088000, "total_liabilities": 836805000, "total_debt": 553866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185870000, "total_equity": 216583000, "shares_outstanding": 40383694, "operating_cash_flow": 67398000, "stock_based_compensation": 10012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114208000, "free_cash_flow": 67668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44684000", "ebitda": "80151000", "netIncome": "19606000", "grossProfit": "90806000", "depreciation": "None", "totalRevenue": "145276000", "costOfRevenue": "54470000", "interestIncome": "4397000", "incomeBeforeTax": "29097000", "interestExpense": "15587000", "operatingIncome": "47471000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9491000", "reportedCurrency": "USD", "netInterestIncome": "-11190000", "nonInterestIncome": "None", "operatingExpenses": "43335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35467000", "sellingGeneralAndAdministrative": "43335000", "netIncomeFromContinuingOperations": "19606000" }, "balance": { "goodwill": "133857000", "inventory": "27862000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1053388000", "longTermDebt": "369495000", "shortTermDebt": "184371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "352676000", "reportedCurrency": "USD", "retainedEarnings": "-185870000", "totalLiabilities": "836805000", "otherCurrentAssets": "26850000", "totalCurrentAssets": "510198000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "98737000", "currentNetReceivables": "183855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543190000", "currentAccountsPayable": "2412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559459000", "totalShareholderEquity": "216583000", "capitalLeaseObligations": "6631000", "otherCurrentLiabilities": "268417000", "totalCurrentLiabilities": "461717000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375088000", "cashAndShortTermInvestments": "172894000", "commonStockSharesOutstanding": "40383694", "intangibleAssetsExcludingGoodwill": "352676000", "cashAndCashEquivalentsAtCarryingValue": "172894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3414000", "operatingCashflow": "67398000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114208000", "cashflowFromInvestment": "-8906000", "stockBasedCompensation": "10012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35467000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 144923000, "cost_of_revenue": 53467000, "gross_profit": 91456000, "ebit": 53961000, "ebitda": 89395000, "pretax_income": 36622000, "tax_provision": 8909000, "net_income": 27713000, "net_income_to_common": 27713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228610000, "total_current_assets": 539260000, "total_assets": 1114250000, "short_term_debt": 184346000, "long_term_debt": 439785000, "total_debt": 624131000, "total_liabilities": 892081000, "total_equity": 222169000, "shares_outstanding": 41438466, "goodwill_and_intangibles": 521048000 }, "cash_flow": { "operating_cash_flow": 61937000, "capital_expenditure": 568000, "free_cash_flow": 62505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47571, "ticker_id": 5467, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53961000", "ebitda": "89395000", "netIncome": "27713000", "grossProfit": "91456000", "depreciation": "None", "totalRevenue": "144923000", "costOfRevenue": "53467000", "interestIncome": "4487000", "incomeBeforeTax": "36622000", "interestExpense": "17339000", "operatingIncome": "49474000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8909000", "reportedCurrency": "USD", "netInterestIncome": "-12852000", "nonInterestIncome": "None", "operatingExpenses": "41982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35434000", "sellingGeneralAndAdministrative": "41982000", "netIncomeFromContinuingOperations": "27713000" }, "balance": { "goodwill": "133857000", "inventory": "31276000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "1114250000", "longTermDebt": "439785000", "shortTermDebt": "184346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "387191000", "reportedCurrency": "USD", "retainedEarnings": "-205476000", "totalLiabilities": "892081000", "otherCurrentAssets": "15243000", "totalCurrentAssets": "539260000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "89438000", "currentNetReceivables": "174693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574990000", "currentAccountsPayable": "6020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629991000", "totalShareholderEquity": "222169000", "capitalLeaseObligations": "6873000", "otherCurrentLiabilities": "236468000", "totalCurrentLiabilities": "446436000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "445645000", "cashAndShortTermInvestments": "228610000", "commonStockSharesOutstanding": "41438466", "intangibleAssetsExcludingGoodwill": "387191000", "cashAndCashEquivalentsAtCarryingValue": "228610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1056000", "operatingCashflow": "61937000", "capitalExpenditures": "568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54146000", "cashflowFromInvestment": "-18128000", "stockBasedCompensation": "7475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12874000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144923000, "cost_of_revenue": 53467000, "gross_profit": 91456000, "research_and_development": null, "selling_general_admin": 41982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53961000, "depreciation_amortisation": 35434000, "ebitda": 89395000, "interest_expense": 17339000, "interest_income": null, "other_non_operating": null, "pretax_income": 36622000, "tax_provision": 8909000, "effective_tax_rate": null, "net_income": 27713000, "net_income_continuing_ops": 27713000, "net_income_to_common": 27713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228610000, "short_term_investments": 89438000, "net_receivables": 174693000, "inventory": 31276000, "other_current_assets": null, "total_current_assets": 539260000, "net_ppe": null, "goodwill": 133857000, "intangible_assets": 387191000, "goodwill_and_intangibles": 521048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 574990000, "total_assets": 1114250000, "short_term_debt": 184346000, "accounts_payable": 6020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446436000, "long_term_debt": 439785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445645000, "total_liabilities": 892081000, "total_debt": 624131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -205476000, "total_equity": 222169000, "shares_outstanding": 41438466, "operating_cash_flow": 61937000, "stock_based_compensation": 7475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54146000, "free_cash_flow": 62505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53961000", "ebitda": "89395000", "netIncome": "27713000", "grossProfit": "91456000", "depreciation": "None", "totalRevenue": "144923000", "costOfRevenue": "53467000", "interestIncome": "4487000", "incomeBeforeTax": "36622000", "interestExpense": "17339000", "operatingIncome": "49474000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8909000", "reportedCurrency": "USD", "netInterestIncome": "-12852000", "nonInterestIncome": "None", "operatingExpenses": "41982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35434000", "sellingGeneralAndAdministrative": "41982000", "netIncomeFromContinuingOperations": "27713000" }, "balance": { "goodwill": "133857000", "inventory": "31276000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "1114250000", "longTermDebt": "439785000", "shortTermDebt": "184346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "387191000", "reportedCurrency": "USD", "retainedEarnings": "-205476000", "totalLiabilities": "892081000", "otherCurrentAssets": "15243000", "totalCurrentAssets": "539260000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "89438000", "currentNetReceivables": "174693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574990000", "currentAccountsPayable": "6020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "629991000", "totalShareholderEquity": "222169000", "capitalLeaseObligations": "6873000", "otherCurrentLiabilities": "236468000", "totalCurrentLiabilities": "446436000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "445645000", "cashAndShortTermInvestments": "228610000", "commonStockSharesOutstanding": "41438466", "intangibleAssetsExcludingGoodwill": "387191000", "cashAndCashEquivalentsAtCarryingValue": "228610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1056000", "operatingCashflow": "61937000", "capitalExpenditures": "568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54146000", "cashflowFromInvestment": "-18128000", "stockBasedCompensation": "7475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12874000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35434000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 149745000, "cost_of_revenue": 55115000, "gross_profit": 94630000, "ebit": 65991000, "ebitda": 101454000, "pretax_income": 46710000, "tax_provision": 14770000, "net_income": 31940000, "net_income_to_common": 31940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238947000, "total_current_assets": 537600000, "total_assets": 1143308000, "short_term_debt": 184321000, "long_term_debt": 483838000, "total_debt": 668159000, "total_liabilities": 947877000, "total_equity": 195431000, "shares_outstanding": 41788125, "goodwill_and_intangibles": 555565000 }, "cash_flow": { "operating_cash_flow": 73338000, "capital_expenditure": 164000, "free_cash_flow": 73502000, "dividends_paid": 7088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47572, "ticker_id": 5467, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65991000", "ebitda": "101454000", "netIncome": "31940000", "grossProfit": "94630000", "depreciation": "None", "totalRevenue": "149745000", "costOfRevenue": "55115000", "interestIncome": "4303000", "incomeBeforeTax": "46710000", "interestExpense": "19281000", "operatingIncome": "61688000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14770000", "reportedCurrency": "USD", "netInterestIncome": "-14978000", "nonInterestIncome": "None", "operatingExpenses": "32942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35463000", "sellingGeneralAndAdministrative": "25536000", "netIncomeFromContinuingOperations": "31940000" }, "balance": { "goodwill": "133857000", "inventory": "32332000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1143308000", "longTermDebt": "483838000", "shortTermDebt": "184321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "421708000", "reportedCurrency": "USD", "retainedEarnings": "-233189000", "totalLiabilities": "947877000", "otherCurrentAssets": "93000", "totalCurrentAssets": "537600000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "71601000", "currentNetReceivables": "179525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605708000", "currentAccountsPayable": "8692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "674283000", "totalShareholderEquity": "195431000", "capitalLeaseObligations": "7112000", "otherCurrentLiabilities": "264902000", "totalCurrentLiabilities": "457915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "489962000", "cashAndShortTermInvestments": "238947000", "commonStockSharesOutstanding": "41788125", "intangibleAssetsExcludingGoodwill": "421708000", "cashAndCashEquivalentsAtCarryingValue": "238947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31940000", "profitLoss": "None", "dividendPayout": "7088000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1793000", "operatingCashflow": "73338000", "capitalExpenditures": "164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67826000", "cashflowFromInvestment": "-25097000", "stockBasedCompensation": "7002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149745000, "cost_of_revenue": 55115000, "gross_profit": 94630000, "research_and_development": 0, "selling_general_admin": 25536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65991000, "depreciation_amortisation": 35463000, "ebitda": 101454000, "interest_expense": 19281000, "interest_income": null, "other_non_operating": null, "pretax_income": 46710000, "tax_provision": 14770000, "effective_tax_rate": null, "net_income": 31940000, "net_income_continuing_ops": 31940000, "net_income_to_common": 31940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238947000, "short_term_investments": 71601000, "net_receivables": 179525000, "inventory": 32332000, "other_current_assets": null, "total_current_assets": 537600000, "net_ppe": null, "goodwill": 133857000, "intangible_assets": 421708000, "goodwill_and_intangibles": 555565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 605708000, "total_assets": 1143308000, "short_term_debt": 184321000, "accounts_payable": 8692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457915000, "long_term_debt": 483838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489962000, "total_liabilities": 947877000, "total_debt": 668159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233189000, "total_equity": 195431000, "shares_outstanding": 41788125, "operating_cash_flow": 73338000, "stock_based_compensation": 7002000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25097000, "dividends_paid": 7088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67826000, "free_cash_flow": 73502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65991000", "ebitda": "101454000", "netIncome": "31940000", "grossProfit": "94630000", "depreciation": "None", "totalRevenue": "149745000", "costOfRevenue": "55115000", "interestIncome": "4303000", "incomeBeforeTax": "46710000", "interestExpense": "19281000", "operatingIncome": "61688000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14770000", "reportedCurrency": "USD", "netInterestIncome": "-14978000", "nonInterestIncome": "None", "operatingExpenses": "32942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35463000", "sellingGeneralAndAdministrative": "25536000", "netIncomeFromContinuingOperations": "31940000" }, "balance": { "goodwill": "133857000", "inventory": "32332000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1143308000", "longTermDebt": "483838000", "shortTermDebt": "184321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "421708000", "reportedCurrency": "USD", "retainedEarnings": "-233189000", "totalLiabilities": "947877000", "otherCurrentAssets": "93000", "totalCurrentAssets": "537600000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "71601000", "currentNetReceivables": "179525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605708000", "currentAccountsPayable": "8692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "674283000", "totalShareholderEquity": "195431000", "capitalLeaseObligations": "7112000", "otherCurrentLiabilities": "264902000", "totalCurrentLiabilities": "457915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "489962000", "cashAndShortTermInvestments": "238947000", "commonStockSharesOutstanding": "41788125", "intangibleAssetsExcludingGoodwill": "421708000", "cashAndCashEquivalentsAtCarryingValue": "238947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31940000", "profitLoss": "None", "dividendPayout": "7088000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1793000", "operatingCashflow": "73338000", "capitalExpenditures": "164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67826000", "cashflowFromInvestment": "-25097000", "stockBasedCompensation": "7002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35463000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 136709000, "cost_of_revenue": 56398000, "gross_profit": 80311000, "ebit": 49551000, "ebitda": 86658000, "pretax_income": 28783000, "tax_provision": 8149000, "net_income": 20634000, "net_income_to_common": 20634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258532000, "total_current_assets": 537086000, "total_assets": 1177578000, "short_term_debt": 184296000, "long_term_debt": 527709000, "total_debt": 712005000, "total_liabilities": 998705000, "total_equity": 178873000, "shares_outstanding": 42058821, "goodwill_and_intangibles": 590079000 }, "cash_flow": { "operating_cash_flow": 74018000, "capital_expenditure": 65000, "free_cash_flow": 74083000, "dividends_paid": 49407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47574, "ticker_id": 5467, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49551000", "ebitda": "86658000", "netIncome": "20634000", "grossProfit": "80311000", "depreciation": "None", "totalRevenue": "136709000", "costOfRevenue": "56398000", "interestIncome": "4538000", "incomeBeforeTax": "28783000", "interestExpense": "20768000", "operatingIncome": "45013000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8149000", "reportedCurrency": "USD", "netInterestIncome": "-16230000", "nonInterestIncome": "None", "operatingExpenses": "35298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37107000", "sellingGeneralAndAdministrative": "35298000", "netIncomeFromContinuingOperations": "20634000" }, "balance": { "goodwill": "133857000", "inventory": "34125000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1177578000", "longTermDebt": "527709000", "shortTermDebt": "184296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "456222000", "reportedCurrency": "USD", "retainedEarnings": "-265129000", "totalLiabilities": "998705000", "otherCurrentAssets": "16545000", "totalCurrentAssets": "537086000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "46033000", "currentNetReceivables": "181851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "640492000", "currentAccountsPayable": "3653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "718389000", "totalShareholderEquity": "178873000", "capitalLeaseObligations": "7347000", "otherCurrentLiabilities": "271535000", "totalCurrentLiabilities": "464612000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "534093000", "cashAndShortTermInvestments": "258532000", "commonStockSharesOutstanding": "42058821", "intangibleAssetsExcludingGoodwill": "456222000", "cashAndCashEquivalentsAtCarryingValue": "258532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20634000", "profitLoss": "None", "dividendPayout": "49407000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8099000", "operatingCashflow": "74018000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95413000", "cashflowFromInvestment": "-3822000", "stockBasedCompensation": "7027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136709000, "cost_of_revenue": 56398000, "gross_profit": 80311000, "research_and_development": 0, "selling_general_admin": 35298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49551000, "depreciation_amortisation": 37107000, "ebitda": 86658000, "interest_expense": 20768000, "interest_income": null, "other_non_operating": null, "pretax_income": 28783000, "tax_provision": 8149000, "effective_tax_rate": null, "net_income": 20634000, "net_income_continuing_ops": 20634000, "net_income_to_common": 20634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258532000, "short_term_investments": 46033000, "net_receivables": 181851000, "inventory": 34125000, "other_current_assets": null, "total_current_assets": 537086000, "net_ppe": null, "goodwill": 133857000, "intangible_assets": 456222000, "goodwill_and_intangibles": 590079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 640492000, "total_assets": 1177578000, "short_term_debt": 184296000, "accounts_payable": 3653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464612000, "long_term_debt": 527709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534093000, "total_liabilities": 998705000, "total_debt": 712005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265129000, "total_equity": 178873000, "shares_outstanding": 42058821, "operating_cash_flow": 74018000, "stock_based_compensation": 7027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3822000, "dividends_paid": 49407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95413000, "free_cash_flow": 74083000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49551000", "ebitda": "86658000", "netIncome": "20634000", "grossProfit": "80311000", "depreciation": "None", "totalRevenue": "136709000", "costOfRevenue": "56398000", "interestIncome": "4538000", "incomeBeforeTax": "28783000", "interestExpense": "20768000", "operatingIncome": "45013000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8149000", "reportedCurrency": "USD", "netInterestIncome": "-16230000", "nonInterestIncome": "None", "operatingExpenses": "35298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37107000", "sellingGeneralAndAdministrative": "35298000", "netIncomeFromContinuingOperations": "20634000" }, "balance": { "goodwill": "133857000", "inventory": "34125000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1177578000", "longTermDebt": "527709000", "shortTermDebt": "184296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "456222000", "reportedCurrency": "USD", "retainedEarnings": "-265129000", "totalLiabilities": "998705000", "otherCurrentAssets": "16545000", "totalCurrentAssets": "537086000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "46033000", "currentNetReceivables": "181851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "640492000", "currentAccountsPayable": "3653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "718389000", "totalShareholderEquity": "178873000", "capitalLeaseObligations": "7347000", "otherCurrentLiabilities": "271535000", "totalCurrentLiabilities": "464612000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "534093000", "cashAndShortTermInvestments": "258532000", "commonStockSharesOutstanding": "42058821", "intangibleAssetsExcludingGoodwill": "456222000", "cashAndCashEquivalentsAtCarryingValue": "258532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20634000", "profitLoss": "None", "dividendPayout": "49407000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8099000", "operatingCashflow": "74018000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95413000", "cashflowFromInvestment": "-3822000", "stockBasedCompensation": "7027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37152000", "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": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "income_statement": { "revenue": 135546000, "cost_of_revenue": 61720000, "gross_profit": 73826000, "ebit": 39660000, "ebitda": 77910000, "pretax_income": 17797000, "tax_provision": 4790000, "net_income": 13007000, "net_income_to_common": 13007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283749000, "total_current_assets": 537297000, "total_assets": 1213912000, "short_term_debt": 184304000, "long_term_debt": 571419000, "total_debt": 755723000, "total_liabilities": 1013107000, "total_equity": 200805000, "shares_outstanding": 42849952, "goodwill_and_intangibles": 626396000 }, "cash_flow": { "operating_cash_flow": 99722000, "capital_expenditure": 56000, "free_cash_flow": 99778000, "dividends_paid": 1031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 47575, "ticker_id": 5467, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:14:57.069081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39660000", "ebitda": "77910000", "netIncome": "13007000", "grossProfit": "73826000", "depreciation": "None", "totalRevenue": "135546000", "costOfRevenue": "61720000", "interestIncome": "4027000", "incomeBeforeTax": "17797000", "interestExpense": "21863000", "operatingIncome": "35633000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4790000", "reportedCurrency": "USD", "netInterestIncome": "-17836000", "nonInterestIncome": "None", "operatingExpenses": "38193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4027000", "costofGoodsAndServicesSold": "61720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38250000", "sellingGeneralAndAdministrative": "38193000", "netIncomeFromContinuingOperations": "13007000" }, "balance": { "goodwill": "133857000", "inventory": "26026000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1213912000", "longTermDebt": "571419000", "shortTermDebt": "184304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "492539000", "reportedCurrency": "USD", "retainedEarnings": "-285763000", "totalLiabilities": "1013107000", "otherCurrentAssets": "18322000", "totalCurrentAssets": "537297000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "41721000", "currentNetReceivables": "167479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "676615000", "currentAccountsPayable": "2420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18040000", "shortLongTermDebtTotal": "762353000", "totalShareholderEquity": "200805000", "capitalLeaseObligations": "7601000", "otherCurrentLiabilities": "243844000", "totalCurrentLiabilities": "435058000", "otherNonCurrentLiabilities": "6630000", "totalNonCurrentLiabilities": "578049000", "cashAndShortTermInvestments": "283749000", "commonStockSharesOutstanding": "42849952", "intangibleAssetsExcludingGoodwill": "492539000", "cashAndCashEquivalentsAtCarryingValue": "283749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13007000", "profitLoss": "None", "dividendPayout": "1031000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6869000", "operatingCashflow": "99722000", "capitalExpenditures": "56000", "changeInReceivables": "11647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45236000", "cashflowFromInvestment": "-41717000", "stockBasedCompensation": "7072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12769000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135546000, "cost_of_revenue": 61720000, "gross_profit": 73826000, "research_and_development": 0, "selling_general_admin": 38193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39660000, "depreciation_amortisation": 38250000, "ebitda": 77910000, "interest_expense": 21863000, "interest_income": null, "other_non_operating": null, "pretax_income": 17797000, "tax_provision": 4790000, "effective_tax_rate": null, "net_income": 13007000, "net_income_continuing_ops": 13007000, "net_income_to_common": 13007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283749000, "short_term_investments": 41721000, "net_receivables": 167479000, "inventory": 26026000, "other_current_assets": null, "total_current_assets": 537297000, "net_ppe": null, "goodwill": 133857000, "intangible_assets": 492539000, "goodwill_and_intangibles": 626396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 676615000, "total_assets": 1213912000, "short_term_debt": 184304000, "accounts_payable": 2420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435058000, "long_term_debt": 571419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578049000, "total_liabilities": 1013107000, "total_debt": 755723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -285763000, "total_equity": 200805000, "shares_outstanding": 42849952, "operating_cash_flow": 99722000, "stock_based_compensation": 7072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41717000, "dividends_paid": 1031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45236000, "free_cash_flow": 99778000, "net_change_in_cash": 12769000 }, "raw_data": { "income": { "ebit": "39660000", "ebitda": "77910000", "netIncome": "13007000", "grossProfit": "73826000", "depreciation": "None", "totalRevenue": "135546000", "costOfRevenue": "61720000", "interestIncome": "4027000", "incomeBeforeTax": "17797000", "interestExpense": "21863000", "operatingIncome": "35633000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4790000", "reportedCurrency": "USD", "netInterestIncome": "-17836000", "nonInterestIncome": "None", "operatingExpenses": "38193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4027000", "costofGoodsAndServicesSold": "61720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38250000", "sellingGeneralAndAdministrative": "38193000", "netIncomeFromContinuingOperations": "13007000" }, "balance": { "goodwill": "133857000", "inventory": "26026000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "1213912000", "longTermDebt": "571419000", "shortTermDebt": "184304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "492539000", "reportedCurrency": "USD", "retainedEarnings": "-285763000", "totalLiabilities": "1013107000", "otherCurrentAssets": "18322000", "totalCurrentAssets": "537297000", "currentLongTermDebt": "183333000", "longTermInvestments": "None", "shortTermInvestments": "41721000", "currentNetReceivables": "167479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "676615000", "currentAccountsPayable": "2420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18040000", "shortLongTermDebtTotal": "762353000", "totalShareholderEquity": "200805000", "capitalLeaseObligations": "7601000", "otherCurrentLiabilities": "243844000", "totalCurrentLiabilities": "435058000", "otherNonCurrentLiabilities": "6630000", "totalNonCurrentLiabilities": "578049000", "cashAndShortTermInvestments": "283749000", "commonStockSharesOutstanding": "42849952", "intangibleAssetsExcludingGoodwill": "492539000", "cashAndCashEquivalentsAtCarryingValue": "283749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13007000", "profitLoss": "None", "dividendPayout": "1031000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6869000", "operatingCashflow": "99722000", "capitalExpenditures": "56000", "changeInReceivables": "11647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45236000", "cashflowFromInvestment": "-41717000", "stockBasedCompensation": "7072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12769000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }