{ "ticker": { "uuid": "8fe836f8-8f60-4ed2-96dc-00a5cc79a780", "symbol": "UTZ", "name": "Utz Brands Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/8fe836f8-8f60-4ed2-96dc-00a5cc79a780/", "api_url": "https://sharemaestro.com/factors/api/tickers/8fe836f8-8f60-4ed2-96dc-00a5cc79a780/" }, "ticker_metadata": { "id": 4181, "uuid": "8fe836f8-8f60-4ed2-96dc-00a5cc79a780", "symbol": "UTZ", "name": "Utz Brands Inc", "asset_type": "equity", "market_cap": 648091000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Utz Brands, Inc. is a snack food company. The company is headquartered in Hanover, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8fe836f8-8f60-4ed2-96dc-00a5cc79a780", "symbol": "UTZ", "name": "Utz Brands Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/8fe836f8-8f60-4ed2-96dc-00a5cc79a780/", "api_url": "https://sharemaestro.com/factors/api/tickers/8fe836f8-8f60-4ed2-96dc-00a5cc79a780/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.84, "quality": 0.08, "momentum": 0.04, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 7.07, "market_cap": 624619327.78, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0242, "shareholder_yield": 0.037, "roe": -0.0118, "piotroski_f_score": 4, "momentum_12_1": -0.4373, "volatility_252d": 0.3811 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.398593+00:00", "batch_id": "" }, "size": { "price_close": 7.07, "market_cap": 624619327.78, "market_cap_usd": 624619327.78, "enterprise_value": 1412419327.78, "shares_outstanding": 88347854, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8804, "ptbv_ratio": null, "ps_ratio": 0.4314, "pcf_ratio": 5.1957, "pfcf_ratio": 3.1543, "ev_ebitda": 41.3532, "ev_ebit": -27.1619, "ev_sales": 0.9754, "ev_fcf": 7.1326, "earnings_yield": null, "fcf_yield": 0.1402, "price_to_sales": 0.4314, "price_to_book": 0.8804, "price_to_cashflow": 5.1957, "ebitda_to_ev": 0.0242, "sales_yield": 1.0252 }, "yield": { "dividend_yield": 0.037, "buyback_yield": 0, "shareholder_yield": 0.037, "debt_paydown_yield": null, "total_yield": 0.037 }, "quality": { "gross_margin": 0.2231, "operating_margin": -0.0359, "net_margin": -0.0058, "ebitda_margin": 0.0236, "fcf_margin": 0.1368, "roe": -0.0118, "roa": -0.003, "roic": -0.026, "roc_greenblatt": null, "asset_turnover": 0.5197, "cash_conversion": -23.5742, "accruals_ratio": -0.0462, "sbc_to_revenue": 0.0163, "piotroski_f_score": 4, "altman_z_score": 0.5681, "earnings_stability_5y": 4.3445, "revenue_stability_5y": 0.2574, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1159, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0419, "net_debt_to_ebitda": 23.0654, "debt_to_assets": 0.3092, "interest_coverage": -0.6815, "current_ratio": 1.1425, "quick_ratio": 0.7537, "net_debt": 787800000, "local_beta": 0.0012, "volatility_252d": 0.3811, "volatility_60d": 0.8898, "max_drawdown_12m": -0.4989, "risk_adjusted_momentum": -1.1475 }, "growth": { "revenue_growth_1y": 0.0234, "revenue_growth_3y_cagr": 0.0071, "revenue_growth_5y_cagr": 0.1337, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1316, "book_value_growth_1y": -0.0111, "revenue_growth": 0.0234, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0573, "price_return_3m": -0.1681, "price_return_6m": -0.2514, "price_return_9m": -0.4796, "price_return_12m": -0.4696, "price_return_12m_ex1m": -0.4373, "momentum_6m": -0.2514, "momentum_12m": -0.4696, "momentum_12_1": -0.4373, "distance_from_52w_high": -0.4967, "distance_from_52w_low": 0.0043, "relative_strength": -0.5695 }, "raw_ttm": { "revenue_ttm": 1448000000, "gross_profit_ttm": 323000000, "ebit_ttm": -52000000, "ebitda_ttm": 34155000, "net_income_ttm": -8400000, "eps_diluted_ttm": -0.0951, "operating_cash_flow_ttm": 120218000, "capital_expenditure_ttm": 77805000, "fcf_ttm": 198023000, "dividends_paid_ttm": 23099000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76300000, "cash_and_equivalents": 73700000, "total_current_assets": 359900000, "total_current_liabilities": 315000000, "net_ppe": null, "total_assets": 2786100000, "total_debt": 861500000, "total_equity": 709500000, "net_working_capital": 7600000, "book_value_per_share": 8.0308, "retained_earnings": -334400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1112200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 18, "rank_ev_ebitda": 91, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 27, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 73, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 80, "rank_fcf_margin": 62, "rank_piotroski": 82, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 93 }, "composites": { "value_composite": 16, "quality_composite": 92, "momentum_composite": 96, "growth_composite": 74, "yield_composite": 14, "svqf_composite": 34, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.2592, "os_score": 0.43, "value_percentile": 0.84, "quality_percentile": 0.08, "momentum_percentile": 0.04, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 19, "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": 5182, "ticker_id": 4181, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.398593+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.07, "market_cap": 624619327.78, "market_cap_usd": 624619327.78, "enterprise_value": 1412419327.78, "shares_outstanding": 88347854, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.88036551, "ptbv_ratio": null, "ps_ratio": 0.43136694, "pcf_ratio": 5.19572217, "pfcf_ratio": 3.15427666, "ev_ebitda": 41.35322289, "ev_ebit": -27.16191015, "ev_sales": 0.97542771, "ev_fcf": 7.13260241, "earnings_yield": null, "fcf_yield": 0.14020128, "dividend_yield": 0.03698092, "buyback_yield": 0, "shareholder_yield": 0.03698092, "debt_paydown_yield": null, "total_yield": 0.03698092, "gross_margin": 0.2230663, "operating_margin": -0.0359116, "net_margin": -0.0058011, "ebitda_margin": 0.02358771, "fcf_margin": 0.13675622, "roe": -0.01183932, "roa": -0.00301497, "roic": -0.02604688, "roc_greenblatt": null, "asset_turnover": 0.51972291, "cash_conversion": -23.57416667, "accruals_ratio": -0.04616417, "sbc_to_revenue": 0.01634807, "debt_to_equity": 2.04186047, "net_debt_to_ebitda": 23.06543698, "debt_to_assets": 0.3092136, "interest_coverage": -0.68152031, "current_ratio": 1.14253968, "quick_ratio": 0.75365079, "net_debt": 787800000, "revenue_growth_1y": 0.02343583, "revenue_growth_3y_cagr": 0.00714353, "revenue_growth_5y_cagr": 0.13371021, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13161899, "book_value_growth_1y": -0.01106802, "piotroski_f_score": 4, "altman_z_score": 0.56813123, "earnings_stability_5y": 4.344524, "revenue_stability_5y": 0.257435, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05733333, "price_return_3m": -0.16814722, "price_return_6m": -0.25135275, "price_return_9m": -0.47963818, "price_return_12m": -0.46956567, "price_return_12m_ex1m": -0.43730446, "distance_from_52w_high": -0.49671835, "distance_from_52w_low": 0.00426136, "relative_strength": -0.56952925, "local_beta": 0.0012, "volatility_252d": 0.381102, "volatility_60d": 0.889769, "max_drawdown_12m": -0.49885391, "revenue_ttm": 1448000000, "gross_profit_ttm": 323000000, "ebit_ttm": -52000000, "ebitda_ttm": 34155000, "net_income_ttm": -8400000, "eps_diluted_ttm": -0.09507871, "operating_cash_flow_ttm": 120218000, "capital_expenditure_ttm": 77805000, "fcf_ttm": 198023000, "dividends_paid_ttm": 23099000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76300000, "cash_and_equivalents": 73700000, "total_current_assets": 359900000, "total_current_liabilities": 315000000, "net_ppe": null, "total_assets": 2786100000, "total_debt": 861500000, "total_equity": 709500000, "net_working_capital": 7600000, "book_value_per_share": 8.03075534, "retained_earnings": -334400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1112200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 18, "rank_ev_ebitda": 91, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 27, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 73, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 80, "rank_fcf_margin": 62, "rank_piotroski": 82, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 93, "value_composite": 16, "quality_composite": 92, "momentum_composite": 96, "growth_composite": 74, "yield_composite": 14, "svqf_composite": 34, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 19, "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": 7.07, "os": 0.43, "value": 0.84, "quality": 0.08, "momentum": 0.04, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.037, "roe": -0.0118, "momentum_12_1": -0.4373, "complete_fields": { "id": 5182, "ticker_id": 4181, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.398593+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.07, "market_cap": 624619327.78, "market_cap_usd": 624619327.78, "enterprise_value": 1412419327.78, "shares_outstanding": 88347854, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.88036551, "ptbv_ratio": null, "ps_ratio": 0.43136694, "pcf_ratio": 5.19572217, "pfcf_ratio": 3.15427666, "ev_ebitda": 41.35322289, "ev_ebit": -27.16191015, "ev_sales": 0.97542771, "ev_fcf": 7.13260241, "earnings_yield": null, "fcf_yield": 0.14020128, "dividend_yield": 0.03698092, "buyback_yield": 0, "shareholder_yield": 0.03698092, "debt_paydown_yield": null, "total_yield": 0.03698092, "gross_margin": 0.2230663, "operating_margin": -0.0359116, "net_margin": -0.0058011, "ebitda_margin": 0.02358771, "fcf_margin": 0.13675622, "roe": -0.01183932, "roa": -0.00301497, "roic": -0.02604688, "roc_greenblatt": null, "asset_turnover": 0.51972291, "cash_conversion": -23.57416667, "accruals_ratio": -0.04616417, "sbc_to_revenue": 0.01634807, "debt_to_equity": 2.04186047, "net_debt_to_ebitda": 23.06543698, "debt_to_assets": 0.3092136, "interest_coverage": -0.68152031, "current_ratio": 1.14253968, "quick_ratio": 0.75365079, "net_debt": 787800000, "revenue_growth_1y": 0.02343583, "revenue_growth_3y_cagr": 0.00714353, "revenue_growth_5y_cagr": 0.13371021, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13161899, "book_value_growth_1y": -0.01106802, "piotroski_f_score": 4, "altman_z_score": 0.56813123, "earnings_stability_5y": 4.344524, "revenue_stability_5y": 0.257435, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05733333, "price_return_3m": -0.16814722, "price_return_6m": -0.25135275, "price_return_9m": -0.47963818, "price_return_12m": -0.46956567, "price_return_12m_ex1m": -0.43730446, "distance_from_52w_high": -0.49671835, "distance_from_52w_low": 0.00426136, "relative_strength": -0.56952925, "local_beta": 0.0012, "volatility_252d": 0.381102, "volatility_60d": 0.889769, "max_drawdown_12m": -0.49885391, "revenue_ttm": 1448000000, "gross_profit_ttm": 323000000, "ebit_ttm": -52000000, "ebitda_ttm": 34155000, "net_income_ttm": -8400000, "eps_diluted_ttm": -0.09507871, "operating_cash_flow_ttm": 120218000, "capital_expenditure_ttm": 77805000, "fcf_ttm": 198023000, "dividends_paid_ttm": 23099000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76300000, "cash_and_equivalents": 73700000, "total_current_assets": 359900000, "total_current_liabilities": 315000000, "net_ppe": null, "total_assets": 2786100000, "total_debt": 861500000, "total_equity": 709500000, "net_working_capital": 7600000, "book_value_per_share": 8.03075534, "retained_earnings": -334400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1112200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 18, "rank_ev_ebitda": 91, "rank_ev_ebit": 8, "rank_earnings_yield": 50, "rank_fcf_yield": 27, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 73, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 80, "rank_fcf_margin": 62, "rank_piotroski": 82, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 93, "rank_relative_strength": 93, "value_composite": 16, "quality_composite": 92, "momentum_composite": 96, "growth_composite": 74, "yield_composite": 14, "svqf_composite": 34, "vc1_composite": 20, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 19, "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 1438800000, "cost_of_revenue": 1116600000, "gross_profit": 322200000, "ebit": 98500000, "ebitda": 180900000, "pretax_income": -600000, "tax_provision": 7100000, "net_income": 800000, "net_income_to_common": 800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120400000, "total_current_assets": 384400000, "total_assets": 2793600000, "short_term_debt": 56500000, "long_term_debt": 832400000, "total_debt": 888900000, "total_liabilities": 1448700000, "total_equity": 713700000, "shares_outstanding": 87773614, "goodwill_and_intangibles": 1829100000 }, "cash_flow": { "operating_cash_flow": 112200000, "capital_expenditure": 102800000, "free_cash_flow": 215000000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348738, "ticker_id": 4181, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98500000", "ebitda": "180900000", "netIncome": "800000", "grossProfit": "322200000", "depreciation": "None", "totalRevenue": "1438800000", "costOfRevenue": "1116600000", "interestIncome": "18100000", "incomeBeforeTax": "-600000", "interestExpense": "43100000", "operatingIncome": "98500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-43100000", "nonInterestIncome": "None", "operatingExpenses": "223700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1116600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82400000", "sellingGeneralAndAdministrative": "144300000", "netIncomeFromContinuingOperations": "-7700000" }, "balance": { "goodwill": "865200000", "inventory": "119300000", "commonStock": "14200", "currentDebt": "None", "investments": "None", "totalAssets": "2793600000", "longTermDebt": "832400000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "963900000", "reportedCurrency": "USD", "retainedEarnings": "-326600000", "totalLiabilities": "1448700000", "otherCurrentAssets": "39900000", "totalCurrentAssets": "384400000", "currentLongTermDebt": "37900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2409200000", "currentAccountsPayable": "197400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528600000", "shortLongTermDebtTotal": "1167300000", "totalShareholderEquity": "713700000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "69300000", "totalCurrentLiabilities": "323200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1125500000", "cashAndShortTermInvestments": "120400000", "commonStockSharesOutstanding": "87773614", "intangibleAssetsExcludingGoodwill": "963900000", "cashAndCashEquivalentsAtCarryingValue": "120400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3300000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "112200000", "capitalExpenditures": "102800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39000000", "cashflowFromInvestment": "-86900000", "stockBasedCompensation": "17100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1438800000, "cost_of_revenue": 1116600000, "gross_profit": 322200000, "research_and_development": null, "selling_general_admin": 144300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98500000, "depreciation_amortisation": 82400000, "ebitda": 180900000, "interest_expense": 43100000, "interest_income": null, "other_non_operating": null, "pretax_income": -600000, "tax_provision": 7100000, "effective_tax_rate": null, "net_income": 800000, "net_income_continuing_ops": -7700000, "net_income_to_common": 800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120400000, "short_term_investments": null, "net_receivables": 104800000, "inventory": 119300000, "other_current_assets": null, "total_current_assets": 384400000, "net_ppe": null, "goodwill": 865200000, "intangible_assets": 963900000, "goodwill_and_intangibles": 1829100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2409200000, "total_assets": 2793600000, "short_term_debt": 56500000, "accounts_payable": 197400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323200000, "long_term_debt": 832400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1125500000, "total_liabilities": 1448700000, "total_debt": 888900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326600000, "total_equity": 713700000, "shares_outstanding": 87773614, "operating_cash_flow": 112200000, "stock_based_compensation": 17100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86900000, "dividends_paid": 22300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39000000, "free_cash_flow": 215000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98500000", "ebitda": "180900000", "netIncome": "800000", "grossProfit": "322200000", "depreciation": "None", "totalRevenue": "1438800000", "costOfRevenue": "1116600000", "interestIncome": "18100000", "incomeBeforeTax": "-600000", "interestExpense": "43100000", "operatingIncome": "98500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-43100000", "nonInterestIncome": "None", "operatingExpenses": "223700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1116600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82400000", "sellingGeneralAndAdministrative": "144300000", "netIncomeFromContinuingOperations": "-7700000" }, "balance": { "goodwill": "865200000", "inventory": "119300000", "commonStock": "14200", "currentDebt": "None", "investments": "None", "totalAssets": "2793600000", "longTermDebt": "832400000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "963900000", "reportedCurrency": "USD", "retainedEarnings": "-326600000", "totalLiabilities": "1448700000", "otherCurrentAssets": "39900000", "totalCurrentAssets": "384400000", "currentLongTermDebt": "37900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2409200000", "currentAccountsPayable": "197400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528600000", "shortLongTermDebtTotal": "1167300000", "totalShareholderEquity": "713700000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "69300000", "totalCurrentLiabilities": "323200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1125500000", "cashAndShortTermInvestments": "120400000", "commonStockSharesOutstanding": "87773614", "intangibleAssetsExcludingGoodwill": "963900000", "cashAndCashEquivalentsAtCarryingValue": "120400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3300000", "profitLoss": "None", "dividendPayout": "22300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "112200000", "capitalExpenditures": "102800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39000000", "cashflowFromInvestment": "-86900000", "stockBasedCompensation": "17100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82400000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 1409281000, "cost_of_revenue": 914504000, "gross_profit": 494777000, "ebit": 111175000, "ebitda": 182115000, "pretax_income": 69467000, "tax_provision": 38730000, "net_income": 15974000, "net_income_to_common": 15974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56138000, "total_current_assets": 317258000, "total_assets": 2728412000, "short_term_debt": 40355000, "long_term_debt": 767469000, "total_debt": 807824000, "total_liabilities": 1340668000, "total_equity": 702451000, "shares_outstanding": 85434000, "goodwill_and_intangibles": 1867205000 }, "cash_flow": { "operating_cash_flow": 106166000, "capital_expenditure": 98639000, "free_cash_flow": 204805000, "dividends_paid": 21724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348743, "ticker_id": 4181, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111175000", "ebitda": "182115000", "netIncome": "15974000", "grossProfit": "494777000", "depreciation": "None", "totalRevenue": "1409281000", "costOfRevenue": "914504000", "interestIncome": "32538000", "incomeBeforeTax": "69467000", "interestExpense": "44862000", "operatingIncome": "58906000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38730000", "reportedCurrency": "USD", "netInterestIncome": "-44862000", "nonInterestIncome": "None", "operatingExpenses": "435871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70940000", "sellingGeneralAndAdministrative": "129642000", "netIncomeFromContinuingOperations": "30737000" }, "balance": { "goodwill": "870695000", "inventory": "101362000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "2728412000", "longTermDebt": "767469000", "shortTermDebt": "40355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "996510000", "reportedCurrency": "USD", "retainedEarnings": "-304663000", "totalLiabilities": "1340668000", "otherCurrentAssets": "35269000", "totalCurrentAssets": "317258000", "currentLongTermDebt": "23014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2411154000", "currentAccountsPayable": "150927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "492101000", "shortLongTermDebtTotal": "940819000", "totalShareholderEquity": "702451000", "capitalLeaseObligations": "150336000", "otherCurrentLiabilities": "91986000", "totalCurrentLiabilities": "285270000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1055398000", "cashAndShortTermInvestments": "56138000", "commonStockSharesOutstanding": "85434000", "intangibleAssetsExcludingGoodwill": "996510000", "cashAndCashEquivalentsAtCarryingValue": "56138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30737000", "profitLoss": "None", "dividendPayout": "21724000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4628000", "operatingCashflow": "106166000", "capitalExpenditures": "98639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177012000", "cashflowFromInvestment": "74961000", "stockBasedCompensation": "18295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1409281000, "cost_of_revenue": 914504000, "gross_profit": 494777000, "research_and_development": null, "selling_general_admin": 129642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111175000, "depreciation_amortisation": 70940000, "ebitda": 182115000, "interest_expense": 44862000, "interest_income": null, "other_non_operating": null, "pretax_income": 69467000, "tax_provision": 38730000, "effective_tax_rate": null, "net_income": 15974000, "net_income_continuing_ops": 30737000, "net_income_to_common": 15974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56138000, "short_term_investments": null, "net_receivables": 124489000, "inventory": 101362000, "other_current_assets": null, "total_current_assets": 317258000, "net_ppe": null, "goodwill": 870695000, "intangible_assets": 996510000, "goodwill_and_intangibles": 1867205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2411154000, "total_assets": 2728412000, "short_term_debt": 40355000, "accounts_payable": 150927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285270000, "long_term_debt": 767469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055398000, "total_liabilities": 1340668000, "total_debt": 807824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304663000, "total_equity": 702451000, "shares_outstanding": 85434000, "operating_cash_flow": 106166000, "stock_based_compensation": 18295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74961000, "dividends_paid": 21724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177012000, "free_cash_flow": 204805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111175000", "ebitda": "182115000", "netIncome": "15974000", "grossProfit": "494777000", "depreciation": "None", "totalRevenue": "1409281000", "costOfRevenue": "914504000", "interestIncome": "32538000", "incomeBeforeTax": "69467000", "interestExpense": "44862000", "operatingIncome": "58906000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38730000", "reportedCurrency": "USD", "netInterestIncome": "-44862000", "nonInterestIncome": "None", "operatingExpenses": "435871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70940000", "sellingGeneralAndAdministrative": "129642000", "netIncomeFromContinuingOperations": "30737000" }, "balance": { "goodwill": "870695000", "inventory": "101362000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "2728412000", "longTermDebt": "767469000", "shortTermDebt": "40355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "996510000", "reportedCurrency": "USD", "retainedEarnings": "-304663000", "totalLiabilities": "1340668000", "otherCurrentAssets": "35269000", "totalCurrentAssets": "317258000", "currentLongTermDebt": "23014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2411154000", "currentAccountsPayable": "150927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "492101000", "shortLongTermDebtTotal": "940819000", "totalShareholderEquity": "702451000", "capitalLeaseObligations": "150336000", "otherCurrentLiabilities": "91986000", "totalCurrentLiabilities": "285270000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1055398000", "cashAndShortTermInvestments": "56138000", "commonStockSharesOutstanding": "85434000", "intangibleAssetsExcludingGoodwill": "996510000", "cashAndCashEquivalentsAtCarryingValue": "56138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30737000", "profitLoss": "None", "dividendPayout": "21724000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4628000", "operatingCashflow": "106166000", "capitalExpenditures": "98639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177012000", "cashflowFromInvestment": "74961000", "stockBasedCompensation": "18295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70940000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 1438237000, "cost_of_revenue": 981751000, "gross_profit": 456486000, "ebit": 19759000, "ebitda": 99247000, "pretax_income": -39275000, "tax_provision": 757000, "net_income": -24937000, "net_income_to_common": -24937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52023000, "total_current_assets": 328053000, "total_assets": 2746736000, "short_term_debt": 43727000, "long_term_debt": 897685000, "total_debt": 941412000, "total_liabilities": 1363053000, "total_equity": 669496000, "shares_outstanding": 81081000, "goodwill_and_intangibles": 1978708000 }, "cash_flow": { "operating_cash_flow": 76640000, "capital_expenditure": 55724000, "free_cash_flow": 132364000, "dividends_paid": 18548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348748, "ticker_id": 4181, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19759000", "ebitda": "99247000", "netIncome": "-24937000", "grossProfit": "456486000", "depreciation": "None", "totalRevenue": "1438237000", "costOfRevenue": "981751000", "interestIncome": "56358000", "incomeBeforeTax": "-39275000", "interestExpense": "60590000", "operatingIncome": "16017000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "757000", "reportedCurrency": "USD", "netInterestIncome": "-60590000", "nonInterestIncome": "None", "operatingExpenses": "440469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79488000", "sellingGeneralAndAdministrative": "159196000", "netIncomeFromContinuingOperations": "-40032000" }, "balance": { "goodwill": "915295000", "inventory": "104666000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2746736000", "longTermDebt": "897685000", "shortTermDebt": "43727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1063413000", "reportedCurrency": "USD", "retainedEarnings": "-298049000", "totalLiabilities": "1363053000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "328053000", "currentLongTermDebt": "28735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418683000", "currentAccountsPayable": "124361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "375586000", "shortLongTermDebtTotal": "985340000", "totalShareholderEquity": "669496000", "capitalLeaseObligations": "58920000", "otherCurrentLiabilities": "62598000", "totalCurrentLiabilities": "230686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1132367000", "cashAndShortTermInvestments": "52023000", "commonStockSharesOutstanding": "81081000", "intangibleAssetsExcludingGoodwill": "1063413000", "cashAndCashEquivalentsAtCarryingValue": "52023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40032000", "profitLoss": "None", "dividendPayout": "18548000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12652000", "operatingCashflow": "76640000", "capitalExpenditures": "55724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49055000", "cashflowFromInvestment": "-48492000", "stockBasedCompensation": "17069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1438237000, "cost_of_revenue": 981751000, "gross_profit": 456486000, "research_and_development": null, "selling_general_admin": 159196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19759000, "depreciation_amortisation": 79488000, "ebitda": 99247000, "interest_expense": 60590000, "interest_income": null, "other_non_operating": null, "pretax_income": -39275000, "tax_provision": 757000, "effective_tax_rate": null, "net_income": -24937000, "net_income_continuing_ops": -40032000, "net_income_to_common": -24937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52023000, "short_term_investments": null, "net_receivables": 140367000, "inventory": 104666000, "other_current_assets": null, "total_current_assets": 328053000, "net_ppe": null, "goodwill": 915295000, "intangible_assets": 1063413000, "goodwill_and_intangibles": 1978708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2418683000, "total_assets": 2746736000, "short_term_debt": 43727000, "accounts_payable": 124361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230686000, "long_term_debt": 897685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132367000, "total_liabilities": 1363053000, "total_debt": 941412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -298049000, "total_equity": 669496000, "shares_outstanding": 81081000, "operating_cash_flow": 76640000, "stock_based_compensation": 17069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48492000, "dividends_paid": 18548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49055000, "free_cash_flow": 132364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19759000", "ebitda": "99247000", "netIncome": "-24937000", "grossProfit": "456486000", "depreciation": "None", "totalRevenue": "1438237000", "costOfRevenue": "981751000", "interestIncome": "56358000", "incomeBeforeTax": "-39275000", "interestExpense": "60590000", "operatingIncome": "16017000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "757000", "reportedCurrency": "USD", "netInterestIncome": "-60590000", "nonInterestIncome": "None", "operatingExpenses": "440469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "981751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79488000", "sellingGeneralAndAdministrative": "159196000", "netIncomeFromContinuingOperations": "-40032000" }, "balance": { "goodwill": "915295000", "inventory": "104666000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2746736000", "longTermDebt": "897685000", "shortTermDebt": "43727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1063413000", "reportedCurrency": "USD", "retainedEarnings": "-298049000", "totalLiabilities": "1363053000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "328053000", "currentLongTermDebt": "28735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418683000", "currentAccountsPayable": "124361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "375586000", "shortLongTermDebtTotal": "985340000", "totalShareholderEquity": "669496000", "capitalLeaseObligations": "58920000", "otherCurrentLiabilities": "62598000", "totalCurrentLiabilities": "230686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1132367000", "cashAndShortTermInvestments": "52023000", "commonStockSharesOutstanding": "81081000", "intangibleAssetsExcludingGoodwill": "1063413000", "cashAndCashEquivalentsAtCarryingValue": "52023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40032000", "profitLoss": "None", "dividendPayout": "18548000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12652000", "operatingCashflow": "76640000", "capitalExpenditures": "55724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49055000", "cashflowFromInvestment": "-48492000", "stockBasedCompensation": "17069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79488000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 1408401000, "cost_of_revenue": 959344000, "gross_profit": 449057000, "ebit": 4531000, "ebitda": 91332000, "pretax_income": -37960000, "tax_provision": -23919000, "net_income": -392000, "net_income_to_common": -392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72930000, "total_current_assets": 372186000, "total_assets": 2840366000, "short_term_debt": 43450000, "long_term_debt": 913674000, "total_debt": 957124000, "total_liabilities": 1388682000, "total_equity": 703146000, "shares_outstanding": 80093000, "goodwill_and_intangibles": 2014860000 }, "cash_flow": { "operating_cash_flow": 48193000, "capital_expenditure": 87965000, "free_cash_flow": 136158000, "dividends_paid": 17157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348753, "ticker_id": 4181, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4531000", "ebitda": "91332000", "netIncome": "-392000", "grossProfit": "449057000", "depreciation": "None", "totalRevenue": "1408401000", "costOfRevenue": "959344000", "interestIncome": "43704000", "incomeBeforeTax": "-37960000", "interestExpense": "44424000", "operatingIncome": "5344000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-23919000", "reportedCurrency": "USD", "netInterestIncome": "-44424000", "nonInterestIncome": "None", "operatingExpenses": "443713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1120000", "costofGoodsAndServicesSold": "959344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86801000", "sellingGeneralAndAdministrative": "150343000", "netIncomeFromContinuingOperations": "-20609000" }, "balance": { "goodwill": "915295000", "inventory": "118006000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2840366000", "longTermDebt": "913674000", "shortTermDebt": "43450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1099565000", "reportedCurrency": "USD", "retainedEarnings": "-254564000", "totalLiabilities": "1388682000", "otherCurrentAssets": "34991000", "totalCurrentAssets": "372186000", "currentLongTermDebt": "31061000", "longTermInvestments": "12794000", "shortTermInvestments": "None", "currentNetReceivables": "146259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2468180000", "currentAccountsPayable": "114360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345198000", "shortLongTermDebtTotal": "992455000", "totalShareholderEquity": "703146000", "capitalLeaseObligations": "47720000", "otherCurrentLiabilities": "78392000", "totalCurrentLiabilities": "237433000", "otherNonCurrentLiabilities": "1151249000", "totalNonCurrentLiabilities": "1151249000", "cashAndShortTermInvestments": "72930000", "commonStockSharesOutstanding": "80093000", "intangibleAssetsExcludingGoodwill": "1099565000", "cashAndCashEquivalentsAtCarryingValue": "72930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14041000", "profitLoss": "None", "dividendPayout": "17157000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-38490000", "operatingCashflow": "48193000", "capitalExpenditures": "87965000", "changeInReceivables": "-5597000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58906000", "cashflowFromInvestment": "-76067000", "stockBasedCompensation": "10632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31032000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1408401000, "cost_of_revenue": 959344000, "gross_profit": 449057000, "research_and_development": null, "selling_general_admin": 150343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4531000, "depreciation_amortisation": 86801000, "ebitda": 91332000, "interest_expense": 44424000, "interest_income": null, "other_non_operating": null, "pretax_income": -37960000, "tax_provision": -23919000, "effective_tax_rate": null, "net_income": -392000, "net_income_continuing_ops": -20609000, "net_income_to_common": -392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72930000, "short_term_investments": null, "net_receivables": 146259000, "inventory": 118006000, "other_current_assets": null, "total_current_assets": 372186000, "net_ppe": null, "goodwill": 915295000, "intangible_assets": 1099565000, "goodwill_and_intangibles": 2014860000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2468180000, "total_assets": 2840366000, "short_term_debt": 43450000, "accounts_payable": 114360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237433000, "long_term_debt": 913674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1151249000, "total_liabilities": 1388682000, "total_debt": 957124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -254564000, "total_equity": 703146000, "shares_outstanding": 80093000, "operating_cash_flow": 48193000, "stock_based_compensation": 10632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76067000, "dividends_paid": 17157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58906000, "free_cash_flow": 136158000, "net_change_in_cash": 31032000 }, "raw_data": { "income": { "ebit": "4531000", "ebitda": "91332000", "netIncome": "-392000", "grossProfit": "449057000", "depreciation": "None", "totalRevenue": "1408401000", "costOfRevenue": "959344000", "interestIncome": "43704000", "incomeBeforeTax": "-37960000", "interestExpense": "44424000", "operatingIncome": "5344000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-23919000", "reportedCurrency": "USD", "netInterestIncome": "-44424000", "nonInterestIncome": "None", "operatingExpenses": "443713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1120000", "costofGoodsAndServicesSold": "959344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86801000", "sellingGeneralAndAdministrative": "150343000", "netIncomeFromContinuingOperations": "-20609000" }, "balance": { "goodwill": "915295000", "inventory": "118006000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2840366000", "longTermDebt": "913674000", "shortTermDebt": "43450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1099565000", "reportedCurrency": "USD", "retainedEarnings": "-254564000", "totalLiabilities": "1388682000", "otherCurrentAssets": "34991000", "totalCurrentAssets": "372186000", "currentLongTermDebt": "31061000", "longTermInvestments": "12794000", "shortTermInvestments": "None", "currentNetReceivables": "146259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2468180000", "currentAccountsPayable": "114360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345198000", "shortLongTermDebtTotal": "992455000", "totalShareholderEquity": "703146000", "capitalLeaseObligations": "47720000", "otherCurrentLiabilities": "78392000", "totalCurrentLiabilities": "237433000", "otherNonCurrentLiabilities": "1151249000", "totalNonCurrentLiabilities": "1151249000", "cashAndShortTermInvestments": "72930000", "commonStockSharesOutstanding": "80093000", "intangibleAssetsExcludingGoodwill": "1099565000", "cashAndCashEquivalentsAtCarryingValue": "72930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14041000", "profitLoss": "None", "dividendPayout": "17157000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-38490000", "operatingCashflow": "48193000", "capitalExpenditures": "87965000", "changeInReceivables": "-5597000", "changeInExchangeRate": "None", "cashflowFromFinancing": "58906000", "cashflowFromInvestment": "-76067000", "stockBasedCompensation": "10632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31032000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86801000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 1180713000, "cost_of_revenue": 796804000, "gross_profit": 383909000, "ebit": 46945000, "ebitda": 127670000, "pretax_income": 16084000, "tax_provision": 8086000, "net_income": 20555000, "net_income_to_common": 20555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41898000, "total_current_assets": 277904000, "total_assets": 2716346000, "short_term_debt": 30523000, "long_term_debt": 855257000, "total_debt": 885780000, "total_liabilities": 1281673000, "total_equity": 679705000, "shares_outstanding": 81090000, "goodwill_and_intangibles": 2057947000 }, "cash_flow": { "operating_cash_flow": 48387000, "capital_expenditure": 33496000, "free_cash_flow": 81883000, "dividends_paid": 11908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348758, "ticker_id": 4181, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46945000", "ebitda": "127670000", "netIncome": "20555000", "grossProfit": "383909000", "depreciation": "None", "totalRevenue": "1180713000", "costOfRevenue": "796804000", "interestIncome": "1967000", "incomeBeforeTax": "16084000", "interestExpense": "34708000", "operatingIncome": "10566000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8086000", "reportedCurrency": "USD", "netInterestIncome": "-34708000", "nonInterestIncome": "None", "operatingExpenses": "373343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40226000", "costofGoodsAndServicesSold": "796804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80725000", "sellingGeneralAndAdministrative": "125855000", "netIncomeFromContinuingOperations": "7998000" }, "balance": { "goodwill": "915438000", "inventory": "79517000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2716346000", "longTermDebt": "855257000", "shortTermDebt": "30523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1142509000", "reportedCurrency": "USD", "retainedEarnings": "-236598000", "totalLiabilities": "1281673000", "otherCurrentAssets": "18395000", "totalCurrentAssets": "277904000", "currentLongTermDebt": "21371000", "longTermInvestments": "20725000", "shortTermInvestments": "None", "currentNetReceivables": "138094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2438442000", "currentAccountsPayable": "95369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303807000", "shortLongTermDebtTotal": "909006000", "totalShareholderEquity": "679705000", "capitalLeaseObligations": "9152000", "otherCurrentLiabilities": "55168000", "totalCurrentLiabilities": "188020000", "otherNonCurrentLiabilities": "1093653000", "totalNonCurrentLiabilities": "1093653000", "cashAndShortTermInvestments": "41898000", "commonStockSharesOutstanding": "81090000", "intangibleAssetsExcludingGoodwill": "1142509000", "cashAndCashEquivalentsAtCarryingValue": "41898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7998000", "profitLoss": "None", "dividendPayout": "11908000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10595000", "operatingCashflow": "48387000", "capitalExpenditures": "33496000", "changeInReceivables": "-4528000", "changeInExchangeRate": "None", "cashflowFromFinancing": "82778000", "cashflowFromInvestment": "-136098000", "stockBasedCompensation": "12961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4933000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1180713000, "cost_of_revenue": 796804000, "gross_profit": 383909000, "research_and_development": null, "selling_general_admin": 125855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46945000, "depreciation_amortisation": 80725000, "ebitda": 127670000, "interest_expense": 34708000, "interest_income": null, "other_non_operating": null, "pretax_income": 16084000, "tax_provision": 8086000, "effective_tax_rate": null, "net_income": 20555000, "net_income_continuing_ops": 7998000, "net_income_to_common": 20555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41898000, "short_term_investments": null, "net_receivables": 138094000, "inventory": 79517000, "other_current_assets": null, "total_current_assets": 277904000, "net_ppe": null, "goodwill": 915438000, "intangible_assets": 1142509000, "goodwill_and_intangibles": 2057947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2438442000, "total_assets": 2716346000, "short_term_debt": 30523000, "accounts_payable": 95369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188020000, "long_term_debt": 855257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093653000, "total_liabilities": 1281673000, "total_debt": 885780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236598000, "total_equity": 679705000, "shares_outstanding": 81090000, "operating_cash_flow": 48387000, "stock_based_compensation": 12961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136098000, "dividends_paid": 11908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82778000, "free_cash_flow": 81883000, "net_change_in_cash": -4933000 }, "raw_data": { "income": { "ebit": "46945000", "ebitda": "127670000", "netIncome": "20555000", "grossProfit": "383909000", "depreciation": "None", "totalRevenue": "1180713000", "costOfRevenue": "796804000", "interestIncome": "1967000", "incomeBeforeTax": "16084000", "interestExpense": "34708000", "operatingIncome": "10566000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8086000", "reportedCurrency": "USD", "netInterestIncome": "-34708000", "nonInterestIncome": "None", "operatingExpenses": "373343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "40226000", "costofGoodsAndServicesSold": "796804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80725000", "sellingGeneralAndAdministrative": "125855000", "netIncomeFromContinuingOperations": "7998000" }, "balance": { "goodwill": "915438000", "inventory": "79517000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2716346000", "longTermDebt": "855257000", "shortTermDebt": "30523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1142509000", "reportedCurrency": "USD", "retainedEarnings": "-236598000", "totalLiabilities": "1281673000", "otherCurrentAssets": "18395000", "totalCurrentAssets": "277904000", "currentLongTermDebt": "21371000", "longTermInvestments": "20725000", "shortTermInvestments": "None", "currentNetReceivables": "138094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2438442000", "currentAccountsPayable": "95369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303807000", "shortLongTermDebtTotal": "909006000", "totalShareholderEquity": "679705000", "capitalLeaseObligations": "9152000", "otherCurrentLiabilities": "55168000", "totalCurrentLiabilities": "188020000", "otherNonCurrentLiabilities": "1093653000", "totalNonCurrentLiabilities": "1093653000", "cashAndShortTermInvestments": "41898000", "commonStockSharesOutstanding": "81090000", "intangibleAssetsExcludingGoodwill": "1142509000", "cashAndCashEquivalentsAtCarryingValue": "41898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7998000", "profitLoss": "None", "dividendPayout": "11908000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10595000", "operatingCashflow": "48387000", "capitalExpenditures": "33496000", "changeInReceivables": "-4528000", "changeInExchangeRate": "None", "cashflowFromFinancing": "82778000", "cashflowFromInvestment": "-136098000", "stockBasedCompensation": "12961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4933000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80725000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 768228000, "cost_of_revenue": 514430000, "gross_profit": 253798000, "ebit": 38746000, "ebitda": 38796000, "pretax_income": -10218000, "tax_provision": 3146000, "net_income": -16172000, "net_income_to_common": -16172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46831000, "total_current_assets": 244185000, "total_assets": 2598859000, "short_term_debt": 9487000, "long_term_debt": 802564, "total_debt": 10289564, "total_liabilities": 1213957000, "total_equity": 552908000, "shares_outstanding": 71095000, "goodwill_and_intangibles": 2033892000 }, "cash_flow": { "operating_cash_flow": 29695000, "capital_expenditure": 21720000, "free_cash_flow": 51415000, "dividends_paid": 9383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348763, "ticker_id": 4181, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38746000", "ebitda": "38796000", "netIncome": "-16172000", "grossProfit": "253798000", "depreciation": "None", "totalRevenue": "768228000", "costOfRevenue": "514430000", "interestIncome": "39960000", "incomeBeforeTax": "-10218000", "interestExpense": "48388000", "operatingIncome": "38746000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3146000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "228312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-91851000", "costofGoodsAndServicesSold": "514430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000", "sellingGeneralAndAdministrative": "64723000", "netIncomeFromContinuingOperations": "-91851000" }, "balance": { "goodwill": "862183000", "inventory": "59810000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2598859000", "longTermDebt": "802564", "shortTermDebt": "9487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1171709000", "reportedCurrency": "USD", "retainedEarnings": "-241490000", "totalLiabilities": "1213957000", "otherCurrentAssets": "11573000", "totalCurrentAssets": "244185000", "currentLongTermDebt": "9487", "longTermInvestments": "20000000", "shortTermInvestments": "None", "currentNetReceivables": "125971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2354674000", "currentAccountsPayable": "57254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270416000", "shortLongTermDebtTotal": "812051000", "totalShareholderEquity": "552908000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "133368000", "totalCurrentLiabilities": "200109000", "otherNonCurrentLiabilities": "999153000", "totalNonCurrentLiabilities": "1013848000", "cashAndShortTermInvestments": "46831000", "commonStockSharesOutstanding": "71095000", "intangibleAssetsExcludingGoodwill": "1171709000", "cashAndCashEquivalentsAtCarryingValue": "46831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96620000", "profitLoss": "None", "dividendPayout": "9383000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5996000", "operatingCashflow": "29695000", "capitalExpenditures": "21720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "231522000", "cashflowFromInvestment": "-703398000", "stockBasedCompensation": "6790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "124495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768228000, "cost_of_revenue": 514430000, "gross_profit": 253798000, "research_and_development": null, "selling_general_admin": 64723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38746000, "depreciation_amortisation": 50000, "ebitda": 38796000, "interest_expense": 48388000, "interest_income": null, "other_non_operating": null, "pretax_income": -10218000, "tax_provision": 3146000, "effective_tax_rate": null, "net_income": -16172000, "net_income_continuing_ops": -91851000, "net_income_to_common": -16172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46831000, "short_term_investments": null, "net_receivables": 125971000, "inventory": 59810000, "other_current_assets": null, "total_current_assets": 244185000, "net_ppe": null, "goodwill": 862183000, "intangible_assets": 1171709000, "goodwill_and_intangibles": 2033892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2354674000, "total_assets": 2598859000, "short_term_debt": 9487000, "accounts_payable": 57254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200109000, "long_term_debt": 802564, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013848000, "total_liabilities": 1213957000, "total_debt": 10289564, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241490000, "total_equity": 552908000, "shares_outstanding": 71095000, "operating_cash_flow": 29695000, "stock_based_compensation": 6790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -703398000, "dividends_paid": 9383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 231522000, "free_cash_flow": 51415000, "net_change_in_cash": 91851000 }, "raw_data": { "income": { "ebit": "38746000", "ebitda": "38796000", "netIncome": "-16172000", "grossProfit": "253798000", "depreciation": "None", "totalRevenue": "768228000", "costOfRevenue": "514430000", "interestIncome": "39960000", "incomeBeforeTax": "-10218000", "interestExpense": "48388000", "operatingIncome": "38746000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3146000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "228312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-91851000", "costofGoodsAndServicesSold": "514430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50000", "sellingGeneralAndAdministrative": "64723000", "netIncomeFromContinuingOperations": "-91851000" }, "balance": { "goodwill": "862183000", "inventory": "59810000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "2598859000", "longTermDebt": "802564", "shortTermDebt": "9487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1171709000", "reportedCurrency": "USD", "retainedEarnings": "-241490000", "totalLiabilities": "1213957000", "otherCurrentAssets": "11573000", "totalCurrentAssets": "244185000", "currentLongTermDebt": "9487", "longTermInvestments": "20000000", "shortTermInvestments": "None", "currentNetReceivables": "125971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2354674000", "currentAccountsPayable": "57254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270416000", "shortLongTermDebtTotal": "812051000", "totalShareholderEquity": "552908000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "133368000", "totalCurrentLiabilities": "200109000", "otherNonCurrentLiabilities": "999153000", "totalNonCurrentLiabilities": "1013848000", "cashAndShortTermInvestments": "46831000", "commonStockSharesOutstanding": "71095000", "intangibleAssetsExcludingGoodwill": "1171709000", "cashAndCashEquivalentsAtCarryingValue": "46831000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96620000", "profitLoss": "None", "dividendPayout": "9383000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5996000", "operatingCashflow": "29695000", "capitalExpenditures": "21720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "231522000", "cashflowFromInvestment": "-703398000", "stockBasedCompensation": "6790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "124495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44743000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 768228000, "cost_of_revenue": 514429999, "gross_profit": 253798000, "ebit": 25486000, "ebitda": 54776000, "pretax_income": -10218000, "tax_provision": 3146000, "net_income": -16172000, "net_income_to_common": -16172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15053000, "total_current_assets": 184080000, "total_assets": 778547000, "short_term_debt": 14283000, "long_term_debt": null, "total_debt": 14283000, "total_liabilities": 811898999, "total_equity": -26037999, "shares_outstanding": 55875000, "goodwill_and_intangibles": 386421000 }, "cash_flow": { "operating_cash_flow": 27992000, "capital_expenditure": 19996000, "free_cash_flow": 47988000, "dividends_paid": 11461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348768, "ticker_id": 4181, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25486000", "ebitda": "54776000", "netIncome": "-16172000", "grossProfit": "253798000", "depreciation": "None", "totalRevenue": "768228000", "costOfRevenue": "514429999", "interestIncome": "8972550", "incomeBeforeTax": "-10218000", "interestExpense": "46287000", "operatingIncome": "38746000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3146000", "reportedCurrency": "USD", "netInterestIncome": "-48388000", "nonInterestIncome": "None", "operatingExpenses": "215052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514429999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29290000", "sellingGeneralAndAdministrative": "64723000", "netIncomeFromContinuingOperations": "7974313" }, "balance": { "goodwill": "202407000", "inventory": "50894000", "commonStock": "-27446000", "currentDebt": "None", "investments": "None", "totalAssets": "778547000", "longTermDebt": "None", "shortTermDebt": "14283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "184014000", "reportedCurrency": "USD", "retainedEarnings": "4999000", "totalLiabilities": "811898999", "otherCurrentAssets": "11317000", "totalCurrentAssets": "184080000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "442048000", "currentNetReceivables": "106816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594467000", "currentAccountsPayable": "49028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "171717000", "shortLongTermDebtTotal": "679909000", "totalShareholderEquity": "-26037999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44206000", "totalCurrentLiabilities": "107517000", "otherNonCurrentLiabilities": "19633000", "totalNonCurrentLiabilities": "704381999", "cashAndShortTermInvestments": "15053000", "commonStockSharesOutstanding": "55875000", "intangibleAssetsExcludingGoodwill": "184014000", "cashAndCashEquivalentsAtCarryingValue": "15053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13364000", "profitLoss": "None", "dividendPayout": "11461000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3476000", "operatingCashflow": "27992000", "capitalExpenditures": "19996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96029000", "cashflowFromInvestment": "-115882000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768228000, "cost_of_revenue": 514429999, "gross_profit": 253798000, "research_and_development": null, "selling_general_admin": 64723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25486000, "depreciation_amortisation": 29290000, "ebitda": 54776000, "interest_expense": 46287000, "interest_income": null, "other_non_operating": null, "pretax_income": -10218000, "tax_provision": 3146000, "effective_tax_rate": null, "net_income": -16172000, "net_income_continuing_ops": 7974313, "net_income_to_common": -16172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15053000, "short_term_investments": 442048000, "net_receivables": 106816000, "inventory": 50894000, "other_current_assets": null, "total_current_assets": 184080000, "net_ppe": null, "goodwill": 202407000, "intangible_assets": 184014000, "goodwill_and_intangibles": 386421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594467000, "total_assets": 778547000, "short_term_debt": 14283000, "accounts_payable": 49028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107517000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 704381999, "total_liabilities": 811898999, "total_debt": 14283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4999000, "total_equity": -26037999, "shares_outstanding": 55875000, "operating_cash_flow": 27992000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115882000, "dividends_paid": 11461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96029000, "free_cash_flow": 47988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25486000", "ebitda": "54776000", "netIncome": "-16172000", "grossProfit": "253798000", "depreciation": "None", "totalRevenue": "768228000", "costOfRevenue": "514429999", "interestIncome": "8972550", "incomeBeforeTax": "-10218000", "interestExpense": "46287000", "operatingIncome": "38746000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3146000", "reportedCurrency": "USD", "netInterestIncome": "-48388000", "nonInterestIncome": "None", "operatingExpenses": "215052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514429999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29290000", "sellingGeneralAndAdministrative": "64723000", "netIncomeFromContinuingOperations": "7974313" }, "balance": { "goodwill": "202407000", "inventory": "50894000", "commonStock": "-27446000", "currentDebt": "None", "investments": "None", "totalAssets": "778547000", "longTermDebt": "None", "shortTermDebt": "14283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "184014000", "reportedCurrency": "USD", "retainedEarnings": "4999000", "totalLiabilities": "811898999", "otherCurrentAssets": "11317000", "totalCurrentAssets": "184080000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "442048000", "currentNetReceivables": "106816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594467000", "currentAccountsPayable": "49028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "171717000", "shortLongTermDebtTotal": "679909000", "totalShareholderEquity": "-26037999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44206000", "totalCurrentLiabilities": "107517000", "otherNonCurrentLiabilities": "19633000", "totalNonCurrentLiabilities": "704381999", "cashAndShortTermInvestments": "15053000", "commonStockSharesOutstanding": "55875000", "intangibleAssetsExcludingGoodwill": "184014000", "cashAndCashEquivalentsAtCarryingValue": "15053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13364000", "profitLoss": "None", "dividendPayout": "11461000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3476000", "operatingCashflow": "27992000", "capitalExpenditures": "19996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96029000", "cashflowFromInvestment": "-115882000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29290000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 772035000, "cost_of_revenue": 505330000, "gross_profit": 266704999, "ebit": 15313000, "ebitda": 45671000, "pretax_income": -25725000, "tax_provision": 1919000, "net_income": -30500000, "net_income_to_common": -30500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 944890, "total_current_assets": 1266419, "total_assets": 443314715, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 15599386, "total_equity": 427715329, "shares_outstanding": 55875000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15747000, "capital_expenditure": 13038000, "free_cash_flow": 28785000, "dividends_paid": 10161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348773, "ticker_id": 4181, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15313000", "ebitda": "45671000", "netIncome": "-30500000", "grossProfit": "266704999", "depreciation": "None", "totalRevenue": "772035000", "costOfRevenue": "505330000", "interestIncome": "2048300", "incomeBeforeTax": "-25725000", "interestExpense": "45715000", "operatingIncome": "19383000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1919000", "reportedCurrency": "USD", "netInterestIncome": "-45715", "nonInterestIncome": "None", "operatingExpenses": "247322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30358000", "sellingGeneralAndAdministrative": "68018000", "netIncomeFromContinuingOperations": "-27644" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "422716703", "currentDebt": "None", "investments": "None", "totalAssets": "443314715", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1911142", "totalLiabilities": "15599386", "otherCurrentAssets": "321529", "totalCurrentAssets": "1266419", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442048296", "currentAccountsPayable": "115112", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "427715329", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34274", "totalCurrentLiabilities": "149386", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15450000", "cashAndShortTermInvestments": "944890", "commonStockSharesOutstanding": "55875000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "944890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27644000", "profitLoss": "None", "dividendPayout": "10161000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2926000", "operatingCashflow": "15747000", "capitalExpenditures": "13038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16366000", "cashflowFromInvestment": "-2169000", "stockBasedCompensation": "-1170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "440025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 772035000, "cost_of_revenue": 505330000, "gross_profit": 266704999, "research_and_development": null, "selling_general_admin": 68018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15313000, "depreciation_amortisation": 30358000, "ebitda": 45671000, "interest_expense": 45715000, "interest_income": null, "other_non_operating": null, "pretax_income": -25725000, "tax_provision": 1919000, "effective_tax_rate": null, "net_income": -30500000, "net_income_continuing_ops": -27644, "net_income_to_common": -30500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 944890, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1266419, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 442048296, "total_assets": 443314715, "short_term_debt": 0, "accounts_payable": 115112, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149386, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15450000, "total_liabilities": 15599386, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1911142, "total_equity": 427715329, "shares_outstanding": 55875000, "operating_cash_flow": 15747000, "stock_based_compensation": -1170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2169000, "dividends_paid": 10161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16366000, "free_cash_flow": 28785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15313000", "ebitda": "45671000", "netIncome": "-30500000", "grossProfit": "266704999", "depreciation": "None", "totalRevenue": "772035000", "costOfRevenue": "505330000", "interestIncome": "2048300", "incomeBeforeTax": "-25725000", "interestExpense": "45715000", "operatingIncome": "19383000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1919000", "reportedCurrency": "USD", "netInterestIncome": "-45715", "nonInterestIncome": "None", "operatingExpenses": "247322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30358000", "sellingGeneralAndAdministrative": "68018000", "netIncomeFromContinuingOperations": "-27644" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "422716703", "currentDebt": "None", "investments": "None", "totalAssets": "443314715", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1911142", "totalLiabilities": "15599386", "otherCurrentAssets": "321529", "totalCurrentAssets": "1266419", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442048296", "currentAccountsPayable": "115112", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "427715329", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "34274", "totalCurrentLiabilities": "149386", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15450000", "cashAndShortTermInvestments": "944890", "commonStockSharesOutstanding": "55875000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "944890", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27644000", "profitLoss": "None", "dividendPayout": "10161000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2926000", "operatingCashflow": "15747000", "capitalExpenditures": "13038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16366000", "cashflowFromInvestment": "-2169000", "stockBasedCompensation": "-1170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "440025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30358000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 361300000, "cost_of_revenue": 269400000, "gross_profit": 91900000, "ebit": 6500000, "ebitda": 29000000, "pretax_income": -1800000, "tax_provision": 600000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73700000, "total_current_assets": 359900000, "total_assets": 2786100000, "short_term_debt": 36400000, "long_term_debt": 825100000, "total_debt": 861500000, "total_liabilities": 1448700000, "total_equity": 709500000, "shares_outstanding": 88347854, "goodwill_and_intangibles": 1821700000 }, "cash_flow": { "operating_cash_flow": -12200000, "capital_expenditure": 13800000, "free_cash_flow": 1600000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348736, "ticker_id": 4181, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6500000", "ebitda": "29000000", "netIncome": "-1700000", "grossProfit": "91900000", "depreciation": "None", "totalRevenue": "361300000", "costOfRevenue": "269400000", "interestIncome": "None", "incomeBeforeTax": "-1800000", "interestExpense": "10400000", "operatingIncome": "6500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "85400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22500000", "sellingGeneralAndAdministrative": "5651000", "netIncomeFromContinuingOperations": "-2400000" }, "balance": { "goodwill": "865200000", "inventory": "122500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2786100000", "longTermDebt": "825100000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "956500000", "reportedCurrency": "USD", "retainedEarnings": "-334400000", "totalLiabilities": "1448700000", "otherCurrentAssets": "35500000", "totalCurrentAssets": "359900000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426200000", "currentAccountsPayable": "188300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49500000", "totalShareholderEquity": "709500000", "capitalLeaseObligations": "176700000", "otherCurrentLiabilities": "90300000", "totalCurrentLiabilities": "315000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1133700000", "cashAndShortTermInvestments": "73700000", "commonStockSharesOutstanding": "88347854", "intangibleAssetsExcludingGoodwill": "956500000", "cashAndCashEquivalentsAtCarryingValue": "73700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1700000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "-12200000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361300000, "cost_of_revenue": 269400000, "gross_profit": 91900000, "research_and_development": null, "selling_general_admin": 5651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6500000, "depreciation_amortisation": 22500000, "ebitda": 29000000, "interest_expense": 10400000, "interest_income": null, "other_non_operating": null, "pretax_income": -1800000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -1700000, "net_income_continuing_ops": -2400000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73700000, "short_term_investments": null, "net_receivables": 128200000, "inventory": 122500000, "other_current_assets": null, "total_current_assets": 359900000, "net_ppe": null, "goodwill": 865200000, "intangible_assets": 956500000, "goodwill_and_intangibles": 1821700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426200000, "total_assets": 2786100000, "short_term_debt": 36400000, "accounts_payable": 188300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315000000, "long_term_debt": 825100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1133700000, "total_liabilities": 1448700000, "total_debt": 861500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334400000, "total_equity": 709500000, "shares_outstanding": 88347854, "operating_cash_flow": -12200000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15500000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": 1600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6500000", "ebitda": "29000000", "netIncome": "-1700000", "grossProfit": "91900000", "depreciation": "None", "totalRevenue": "361300000", "costOfRevenue": "269400000", "interestIncome": "None", "incomeBeforeTax": "-1800000", "interestExpense": "10400000", "operatingIncome": "6500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "85400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "269400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22500000", "sellingGeneralAndAdministrative": "5651000", "netIncomeFromContinuingOperations": "-2400000" }, "balance": { "goodwill": "865200000", "inventory": "122500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2786100000", "longTermDebt": "825100000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "956500000", "reportedCurrency": "USD", "retainedEarnings": "-334400000", "totalLiabilities": "1448700000", "otherCurrentAssets": "35500000", "totalCurrentAssets": "359900000", "currentLongTermDebt": "36400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426200000", "currentAccountsPayable": "188300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49500000", "totalShareholderEquity": "709500000", "capitalLeaseObligations": "176700000", "otherCurrentLiabilities": "90300000", "totalCurrentLiabilities": "315000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1133700000", "cashAndShortTermInvestments": "73700000", "commonStockSharesOutstanding": "88347854", "intangibleAssetsExcludingGoodwill": "956500000", "cashAndCashEquivalentsAtCarryingValue": "73700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1700000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3200000", "operatingCashflow": "-12200000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22500000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 342200000, "cost_of_revenue": 364800000, "gross_profit": -22600000, "ebit": -80000000, "ebitda": -58000000, "pretax_income": -5800000, "tax_provision": -2500000, "net_income": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120400000, "total_current_assets": 384400000, "total_assets": 2793600000, "short_term_debt": 56500000, "long_term_debt": 832400000, "total_debt": 888900000, "total_liabilities": 1448700000, "total_equity": 713700000, "shares_outstanding": 87509774, "goodwill_and_intangibles": 1829100000 }, "cash_flow": { "operating_cash_flow": 64900000, "capital_expenditure": 13600000, "free_cash_flow": 78500000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348737, "ticker_id": 4181, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80000000", "ebitda": "-58000000", "netIncome": "-2500000", "grossProfit": "-22600000", "depreciation": "None", "totalRevenue": "342200000", "costOfRevenue": "364800000", "interestIncome": "8800000", "incomeBeforeTax": "-5800000", "interestExpense": "9600000", "operatingIncome": "-80000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-9600000", "nonInterestIncome": "None", "operatingExpenses": "57400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "39951000", "netIncomeFromContinuingOperations": "-3300000" }, "balance": { "goodwill": "865200000", "inventory": "119300000", "commonStock": "14200", "currentDebt": "None", "investments": "None", "totalAssets": "2793600000", "longTermDebt": "832400000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "963900000", "reportedCurrency": "USD", "retainedEarnings": "-326600000", "totalLiabilities": "1448700000", "otherCurrentAssets": "39900000", "totalCurrentAssets": "384400000", "currentLongTermDebt": "37900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2409200000", "currentAccountsPayable": "197400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "379200000", "shortLongTermDebtTotal": "1167300000", "totalShareholderEquity": "713700000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "69300000", "totalCurrentLiabilities": "323200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1125500000", "cashAndShortTermInvestments": "120400000", "commonStockSharesOutstanding": "87509774", "intangibleAssetsExcludingGoodwill": "963900000", "cashAndCashEquivalentsAtCarryingValue": "120400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3300000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6400000", "operatingCashflow": "64900000", "capitalExpenditures": "13600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10500000", "cashflowFromInvestment": "8300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342200000, "cost_of_revenue": 364800000, "gross_profit": -22600000, "research_and_development": null, "selling_general_admin": 39951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80000000, "depreciation_amortisation": 22000000, "ebitda": -58000000, "interest_expense": 9600000, "interest_income": null, "other_non_operating": null, "pretax_income": -5800000, "tax_provision": -2500000, "effective_tax_rate": null, "net_income": -2500000, "net_income_continuing_ops": -3300000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120400000, "short_term_investments": null, "net_receivables": 104800000, "inventory": 119300000, "other_current_assets": null, "total_current_assets": 384400000, "net_ppe": null, "goodwill": 865200000, "intangible_assets": 963900000, "goodwill_and_intangibles": 1829100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2409200000, "total_assets": 2793600000, "short_term_debt": 56500000, "accounts_payable": 197400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323200000, "long_term_debt": 832400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1125500000, "total_liabilities": 1448700000, "total_debt": 888900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326600000, "total_equity": 713700000, "shares_outstanding": 87509774, "operating_cash_flow": 64900000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8300000, "dividends_paid": 5400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10500000, "free_cash_flow": 78500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80000000", "ebitda": "-58000000", "netIncome": "-2500000", "grossProfit": "-22600000", "depreciation": "None", "totalRevenue": "342200000", "costOfRevenue": "364800000", "interestIncome": "8800000", "incomeBeforeTax": "-5800000", "interestExpense": "9600000", "operatingIncome": "-80000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2500000", "reportedCurrency": "USD", "netInterestIncome": "-9600000", "nonInterestIncome": "None", "operatingExpenses": "57400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22000000", "sellingGeneralAndAdministrative": "39951000", "netIncomeFromContinuingOperations": "-3300000" }, "balance": { "goodwill": "865200000", "inventory": "119300000", "commonStock": "14200", "currentDebt": "None", "investments": "None", "totalAssets": "2793600000", "longTermDebt": "832400000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "963900000", "reportedCurrency": "USD", "retainedEarnings": "-326600000", "totalLiabilities": "1448700000", "otherCurrentAssets": "39900000", "totalCurrentAssets": "384400000", "currentLongTermDebt": "37900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2409200000", "currentAccountsPayable": "197400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "379200000", "shortLongTermDebtTotal": "1167300000", "totalShareholderEquity": "713700000", "capitalLeaseObligations": "157800000", "otherCurrentLiabilities": "69300000", "totalCurrentLiabilities": "323200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1125500000", "cashAndShortTermInvestments": "120400000", "commonStockSharesOutstanding": "87509774", "intangibleAssetsExcludingGoodwill": "963900000", "cashAndCashEquivalentsAtCarryingValue": "120400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3300000", "profitLoss": "None", "dividendPayout": "5400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6400000", "operatingCashflow": "64900000", "capitalExpenditures": "13600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10500000", "cashflowFromInvestment": "8300000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10700000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 377800000, "cost_of_revenue": 250900000, "gross_profit": 126900000, "ebit": 3500000, "ebitda": 23900000, "pretax_income": -6800000, "tax_provision": 13400000, "net_income": -14700000, "net_income_to_common": -14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57700000, "total_current_assets": 333400000, "total_assets": 2776600000, "short_term_debt": 51700000, "long_term_debt": 840600000, "total_debt": 892300000, "total_liabilities": 1414500000, "total_equity": 725300000, "shares_outstanding": 87795006, "goodwill_and_intangibles": 1843700000 }, "cash_flow": { "operating_cash_flow": 51200000, "capital_expenditure": 23500000, "free_cash_flow": 74700000, "dividends_paid": 5300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348739, "ticker_id": 4181, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3500000", "ebitda": "23900000", "netIncome": "-14700000", "grossProfit": "126900000", "depreciation": "None", "totalRevenue": "377800000", "costOfRevenue": "250900000", "interestIncome": "10900000", "incomeBeforeTax": "-6800000", "interestExpense": "44900000", "operatingIncome": "3300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13400000", "reportedCurrency": "USD", "netInterestIncome": "-10600000", "nonInterestIncome": "None", "operatingExpenses": "123600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20400000", "sellingGeneralAndAdministrative": "34700000", "netIncomeFromContinuingOperations": "-20200000" }, "balance": { "goodwill": "870700000", "inventory": "112900000", "commonStock": "14200", "currentDebt": "None", "investments": "None", "totalAssets": "2776600000", "longTermDebt": "840600000", "shortTermDebt": "51700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "973000000", "reportedCurrency": "USD", "retainedEarnings": "-318400000", "totalLiabilities": "1414500000", "otherCurrentAssets": "24400000", "totalCurrentAssets": "333400000", "currentLongTermDebt": "33100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2443200000", "currentAccountsPayable": "172200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "396500000", "shortLongTermDebtTotal": "1034400000", "totalShareholderEquity": "725300000", "capitalLeaseObligations": "160700000", "otherCurrentLiabilities": "45700000", "totalCurrentLiabilities": "274100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1140400000", "cashAndShortTermInvestments": "57700000", "commonStockSharesOutstanding": "87795006", "intangibleAssetsExcludingGoodwill": "973000000", "cashAndCashEquivalentsAtCarryingValue": "57700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14700000", "profitLoss": "None", "dividendPayout": "5300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12700000", "operatingCashflow": "51200000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24200000", "cashflowFromInvestment": "-23900000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377800000, "cost_of_revenue": 250900000, "gross_profit": 126900000, "research_and_development": null, "selling_general_admin": 34700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3500000, "depreciation_amortisation": 20400000, "ebitda": 23900000, "interest_expense": 44900000, "interest_income": null, "other_non_operating": null, "pretax_income": -6800000, "tax_provision": 13400000, "effective_tax_rate": null, "net_income": -14700000, "net_income_continuing_ops": -20200000, "net_income_to_common": -14700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57700000, "short_term_investments": null, "net_receivables": 138400000, "inventory": 112900000, "other_current_assets": null, "total_current_assets": 333400000, "net_ppe": null, "goodwill": 870700000, "intangible_assets": 973000000, "goodwill_and_intangibles": 1843700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2443200000, "total_assets": 2776600000, "short_term_debt": 51700000, "accounts_payable": 172200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274100000, "long_term_debt": 840600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1140400000, "total_liabilities": 1414500000, "total_debt": 892300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318400000, "total_equity": 725300000, "shares_outstanding": 87795006, "operating_cash_flow": 51200000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23900000, "dividends_paid": 5300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24200000, "free_cash_flow": 74700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3500000", "ebitda": "23900000", "netIncome": "-14700000", "grossProfit": "126900000", "depreciation": "None", "totalRevenue": "377800000", "costOfRevenue": "250900000", "interestIncome": "10900000", "incomeBeforeTax": "-6800000", "interestExpense": "44900000", "operatingIncome": "3300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13400000", "reportedCurrency": "USD", "netInterestIncome": "-10600000", "nonInterestIncome": "None", "operatingExpenses": "123600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20400000", "sellingGeneralAndAdministrative": "34700000", "netIncomeFromContinuingOperations": "-20200000" }, "balance": { "goodwill": "870700000", "inventory": "112900000", "commonStock": "14200", "currentDebt": "None", "investments": "None", "totalAssets": "2776600000", "longTermDebt": "840600000", "shortTermDebt": "51700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "973000000", "reportedCurrency": "USD", "retainedEarnings": "-318400000", "totalLiabilities": "1414500000", "otherCurrentAssets": "24400000", "totalCurrentAssets": "333400000", "currentLongTermDebt": "33100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2443200000", "currentAccountsPayable": "172200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "396500000", "shortLongTermDebtTotal": "1034400000", "totalShareholderEquity": "725300000", "capitalLeaseObligations": "160700000", "otherCurrentLiabilities": "45700000", "totalCurrentLiabilities": "274100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1140400000", "cashAndShortTermInvestments": "57700000", "commonStockSharesOutstanding": "87795006", "intangibleAssetsExcludingGoodwill": "973000000", "cashAndCashEquivalentsAtCarryingValue": "57700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14700000", "profitLoss": "None", "dividendPayout": "5300000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12700000", "operatingCashflow": "51200000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24200000", "cashflowFromInvestment": "-23900000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20400000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 366700000, "cost_of_revenue": 239900000, "gross_profit": 126800000, "ebit": 18000000, "ebitda": 39255000, "pretax_income": 6900000, "tax_provision": -3200000, "net_income": 10500000, "net_income_to_common": 10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54600000, "total_current_assets": 390500000, "total_assets": 2837300000, "short_term_debt": 30200000, "long_term_debt": 859500000, "total_debt": 889700000, "total_liabilities": 1459400000, "total_equity": 731200000, "shares_outstanding": 87679440, "goodwill_and_intangibles": 1853700000 }, "cash_flow": { "operating_cash_flow": 16318000, "capital_expenditure": 26905000, "free_cash_flow": 43223000, "dividends_paid": 6199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348740, "ticker_id": 4181, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18000000", "ebitda": "39255000", "netIncome": "10500000", "grossProfit": "126800000", "depreciation": "None", "totalRevenue": "366700000", "costOfRevenue": "239900000", "interestIncome": "1600000", "incomeBeforeTax": "6900000", "interestExpense": "11400000", "operatingIncome": "6400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "120400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21255000", "sellingGeneralAndAdministrative": "33700000", "netIncomeFromContinuingOperations": "10100000" }, "balance": { "goodwill": "870700000", "inventory": "125500000", "commonStock": "14100", "currentDebt": "None", "investments": "None", "totalAssets": "2837300000", "longTermDebt": "859500000", "shortTermDebt": "30200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "983000000", "reportedCurrency": "USD", "retainedEarnings": "-298400000", "totalLiabilities": "1459400000", "otherCurrentAssets": "32500000", "totalCurrentAssets": "390500000", "currentLongTermDebt": "30200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2446800000", "currentAccountsPayable": "188500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "389700000", "shortLongTermDebtTotal": "889700000", "totalShareholderEquity": "731200000", "capitalLeaseObligations": "163500000", "otherCurrentLiabilities": "-103900000", "totalCurrentLiabilities": "303300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1156100000", "cashAndShortTermInvestments": "54600000", "commonStockSharesOutstanding": "87679440", "intangibleAssetsExcludingGoodwill": "983000000", "cashAndCashEquivalentsAtCarryingValue": "54600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10500000", "profitLoss": "None", "dividendPayout": "6199000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17986000", "operatingCashflow": "16318000", "capitalExpenditures": "26905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6138000", "cashflowFromInvestment": "-30566000", "stockBasedCompensation": "2672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366700000, "cost_of_revenue": 239900000, "gross_profit": 126800000, "research_and_development": null, "selling_general_admin": 33700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18000000, "depreciation_amortisation": 21255000, "ebitda": 39255000, "interest_expense": 11400000, "interest_income": null, "other_non_operating": null, "pretax_income": 6900000, "tax_provision": -3200000, "effective_tax_rate": null, "net_income": 10500000, "net_income_continuing_ops": 10100000, "net_income_to_common": 10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54600000, "short_term_investments": null, "net_receivables": 177900000, "inventory": 125500000, "other_current_assets": null, "total_current_assets": 390500000, "net_ppe": null, "goodwill": 870700000, "intangible_assets": 983000000, "goodwill_and_intangibles": 1853700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2446800000, "total_assets": 2837300000, "short_term_debt": 30200000, "accounts_payable": 188500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303300000, "long_term_debt": 859500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1156100000, "total_liabilities": 1459400000, "total_debt": 889700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -298400000, "total_equity": 731200000, "shares_outstanding": 87679440, "operating_cash_flow": 16318000, "stock_based_compensation": 2672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30566000, "dividends_paid": 6199000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6138000, "free_cash_flow": 43223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18000000", "ebitda": "39255000", "netIncome": "10500000", "grossProfit": "126800000", "depreciation": "None", "totalRevenue": "366700000", "costOfRevenue": "239900000", "interestIncome": "1600000", "incomeBeforeTax": "6900000", "interestExpense": "11400000", "operatingIncome": "6400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3200000", "reportedCurrency": "USD", "netInterestIncome": "-11400000", "nonInterestIncome": "None", "operatingExpenses": "120400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21255000", "sellingGeneralAndAdministrative": "33700000", "netIncomeFromContinuingOperations": "10100000" }, "balance": { "goodwill": "870700000", "inventory": "125500000", "commonStock": "14100", "currentDebt": "None", "investments": "None", "totalAssets": "2837300000", "longTermDebt": "859500000", "shortTermDebt": "30200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "983000000", "reportedCurrency": "USD", "retainedEarnings": "-298400000", "totalLiabilities": "1459400000", "otherCurrentAssets": "32500000", "totalCurrentAssets": "390500000", "currentLongTermDebt": "30200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2446800000", "currentAccountsPayable": "188500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "389700000", "shortLongTermDebtTotal": "889700000", "totalShareholderEquity": "731200000", "capitalLeaseObligations": "163500000", "otherCurrentLiabilities": "-103900000", "totalCurrentLiabilities": "303300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1156100000", "cashAndShortTermInvestments": "54600000", "commonStockSharesOutstanding": "87679440", "intangibleAssetsExcludingGoodwill": "983000000", "cashAndCashEquivalentsAtCarryingValue": "54600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10500000", "profitLoss": "None", "dividendPayout": "6199000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-17986000", "operatingCashflow": "16318000", "capitalExpenditures": "26905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6138000", "cashflowFromInvestment": "-30566000", "stockBasedCompensation": "2672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6199000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 352084000, "cost_of_revenue": 233854000, "gross_profit": 118230000, "ebit": 16174000, "ebitda": 34919000, "pretax_income": 5053000, "tax_provision": -625000, "net_income": 7502000, "net_income_to_common": 7502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62748000, "total_current_assets": 344355000, "total_assets": 2779067000, "short_term_debt": 42451000, "long_term_debt": 845285000, "total_debt": 887736000, "total_liabilities": 1401445000, "total_equity": 725598000, "shares_outstanding": 87535340, "goodwill_and_intangibles": 1860529000 }, "cash_flow": { "operating_cash_flow": -20218000, "capital_expenditure": 38795000, "free_cash_flow": 18577000, "dividends_paid": 5401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348741, "ticker_id": 4181, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16174000", "ebitda": "34919000", "netIncome": "7502000", "grossProfit": "118230000", "depreciation": "None", "totalRevenue": "352084000", "costOfRevenue": "233854000", "interestIncome": "46000", "incomeBeforeTax": "5053000", "interestExpense": "11470000", "operatingIncome": "5676000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-625000", "reportedCurrency": "USD", "netInterestIncome": "-11470000", "nonInterestIncome": "None", "operatingExpenses": "112554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18745000", "sellingGeneralAndAdministrative": "35949000", "netIncomeFromContinuingOperations": "5678000" }, "balance": { "goodwill": "870695000", "inventory": "107576000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "2779067000", "longTermDebt": "845285000", "shortTermDebt": "42451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "989834000", "reportedCurrency": "USD", "retainedEarnings": "-303663000", "totalLiabilities": "1401445000", "otherCurrentAssets": "34694000", "totalCurrentAssets": "344355000", "currentLongTermDebt": "24500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434712000", "currentAccountsPayable": "157473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374956000", "shortLongTermDebtTotal": "1026973000", "totalShareholderEquity": "725598000", "capitalLeaseObligations": "157188000", "otherCurrentLiabilities": "61394000", "totalCurrentLiabilities": "261485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1139960000", "cashAndShortTermInvestments": "62748000", "commonStockSharesOutstanding": "87535340", "intangibleAssetsExcludingGoodwill": "989834000", "cashAndCashEquivalentsAtCarryingValue": "62748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5678000", "profitLoss": "None", "dividendPayout": "5401000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6214000", "operatingCashflow": "-20218000", "capitalExpenditures": "38795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67562000", "cashflowFromInvestment": "-40734000", "stockBasedCompensation": "4328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352084000, "cost_of_revenue": 233854000, "gross_profit": 118230000, "research_and_development": null, "selling_general_admin": 35949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16174000, "depreciation_amortisation": 18745000, "ebitda": 34919000, "interest_expense": 11470000, "interest_income": null, "other_non_operating": null, "pretax_income": 5053000, "tax_provision": -625000, "effective_tax_rate": null, "net_income": 7502000, "net_income_continuing_ops": 5678000, "net_income_to_common": 7502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62748000, "short_term_investments": null, "net_receivables": 139337000, "inventory": 107576000, "other_current_assets": null, "total_current_assets": 344355000, "net_ppe": null, "goodwill": 870695000, "intangible_assets": 989834000, "goodwill_and_intangibles": 1860529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2434712000, "total_assets": 2779067000, "short_term_debt": 42451000, "accounts_payable": 157473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261485000, "long_term_debt": 845285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1139960000, "total_liabilities": 1401445000, "total_debt": 887736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303663000, "total_equity": 725598000, "shares_outstanding": 87535340, "operating_cash_flow": -20218000, "stock_based_compensation": 4328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40734000, "dividends_paid": 5401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67562000, "free_cash_flow": 18577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16174000", "ebitda": "34919000", "netIncome": "7502000", "grossProfit": "118230000", "depreciation": "None", "totalRevenue": "352084000", "costOfRevenue": "233854000", "interestIncome": "46000", "incomeBeforeTax": "5053000", "interestExpense": "11470000", "operatingIncome": "5676000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-625000", "reportedCurrency": "USD", "netInterestIncome": "-11470000", "nonInterestIncome": "None", "operatingExpenses": "112554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18745000", "sellingGeneralAndAdministrative": "35949000", "netIncomeFromContinuingOperations": "5678000" }, "balance": { "goodwill": "870695000", "inventory": "107576000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "2779067000", "longTermDebt": "845285000", "shortTermDebt": "42451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "989834000", "reportedCurrency": "USD", "retainedEarnings": "-303663000", "totalLiabilities": "1401445000", "otherCurrentAssets": "34694000", "totalCurrentAssets": "344355000", "currentLongTermDebt": "24500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434712000", "currentAccountsPayable": "157473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374956000", "shortLongTermDebtTotal": "1026973000", "totalShareholderEquity": "725598000", "capitalLeaseObligations": "157188000", "otherCurrentLiabilities": "61394000", "totalCurrentLiabilities": "261485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1139960000", "cashAndShortTermInvestments": "62748000", "commonStockSharesOutstanding": "87535340", "intangibleAssetsExcludingGoodwill": "989834000", "cashAndCashEquivalentsAtCarryingValue": "62748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5678000", "profitLoss": "None", "dividendPayout": "5401000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6214000", "operatingCashflow": "-20218000", "capitalExpenditures": "38795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67562000", "cashflowFromInvestment": "-40734000", "stockBasedCompensation": "4328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18745000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 341045000, "cost_of_revenue": 221618000, "gross_profit": 119427000, "ebit": 23336000, "ebitda": 40886000, "pretax_income": 15456000, "tax_provision": 13335000, "net_income": 2314000, "net_income_to_common": 2314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56138000, "total_current_assets": 317258000, "total_assets": 2728412000, "short_term_debt": 40355000, "long_term_debt": 767469000, "total_debt": 807824000, "total_liabilities": 1340668000, "total_equity": 702451000, "shares_outstanding": 86685475, "goodwill_and_intangibles": 1867205000 }, "cash_flow": { "operating_cash_flow": 54213000, "capital_expenditure": 37767000, "free_cash_flow": 91980000, "dividends_paid": 5778000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348742, "ticker_id": 4181, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23336000", "ebitda": "40886000", "netIncome": "2314000", "grossProfit": "119427000", "depreciation": "None", "totalRevenue": "341045000", "costOfRevenue": "221618000", "interestIncome": "7921000", "incomeBeforeTax": "15456000", "interestExpense": "8231000", "operatingIncome": "7236000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13335000", "reportedCurrency": "USD", "netInterestIncome": "-8231000", "nonInterestIncome": "None", "operatingExpenses": "112191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17550000", "sellingGeneralAndAdministrative": "33146000", "netIncomeFromContinuingOperations": "2121000" }, "balance": { "goodwill": "870695000", "inventory": "101362000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "2728412000", "longTermDebt": "767469000", "shortTermDebt": "40355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "996510000", "reportedCurrency": "USD", "retainedEarnings": "-304663000", "totalLiabilities": "1340668000", "otherCurrentAssets": "35269000", "totalCurrentAssets": "317258000", "currentLongTermDebt": "23014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2411154000", "currentAccountsPayable": "150927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345210000", "shortLongTermDebtTotal": "940819000", "totalShareholderEquity": "702451000", "capitalLeaseObligations": "150336000", "otherCurrentLiabilities": "91986000", "totalCurrentLiabilities": "285270000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1055398000", "cashAndShortTermInvestments": "56138000", "commonStockSharesOutstanding": "86685475", "intangibleAssetsExcludingGoodwill": "996510000", "cashAndCashEquivalentsAtCarryingValue": "56138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2121000", "profitLoss": "None", "dividendPayout": "5778000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "210000", "operatingCashflow": "54213000", "capitalExpenditures": "37767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21842000", "cashflowFromInvestment": "-41124000", "stockBasedCompensation": "4519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5778000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341045000, "cost_of_revenue": 221618000, "gross_profit": 119427000, "research_and_development": null, "selling_general_admin": 33146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23336000, "depreciation_amortisation": 17550000, "ebitda": 40886000, "interest_expense": 8231000, "interest_income": null, "other_non_operating": null, "pretax_income": 15456000, "tax_provision": 13335000, "effective_tax_rate": null, "net_income": 2314000, "net_income_continuing_ops": 2121000, "net_income_to_common": 2314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56138000, "short_term_investments": null, "net_receivables": 124489000, "inventory": 101362000, "other_current_assets": null, "total_current_assets": 317258000, "net_ppe": null, "goodwill": 870695000, "intangible_assets": 996510000, "goodwill_and_intangibles": 1867205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2411154000, "total_assets": 2728412000, "short_term_debt": 40355000, "accounts_payable": 150927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285270000, "long_term_debt": 767469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055398000, "total_liabilities": 1340668000, "total_debt": 807824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304663000, "total_equity": 702451000, "shares_outstanding": 86685475, "operating_cash_flow": 54213000, "stock_based_compensation": 4519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41124000, "dividends_paid": 5778000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21842000, "free_cash_flow": 91980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23336000", "ebitda": "40886000", "netIncome": "2314000", "grossProfit": "119427000", "depreciation": "None", "totalRevenue": "341045000", "costOfRevenue": "221618000", "interestIncome": "7921000", "incomeBeforeTax": "15456000", "interestExpense": "8231000", "operatingIncome": "7236000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13335000", "reportedCurrency": "USD", "netInterestIncome": "-8231000", "nonInterestIncome": "None", "operatingExpenses": "112191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17550000", "sellingGeneralAndAdministrative": "33146000", "netIncomeFromContinuingOperations": "2121000" }, "balance": { "goodwill": "870695000", "inventory": "101362000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "2728412000", "longTermDebt": "767469000", "shortTermDebt": "40355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "996510000", "reportedCurrency": "USD", "retainedEarnings": "-304663000", "totalLiabilities": "1340668000", "otherCurrentAssets": "35269000", "totalCurrentAssets": "317258000", "currentLongTermDebt": "23014000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2411154000", "currentAccountsPayable": "150927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345210000", "shortLongTermDebtTotal": "940819000", "totalShareholderEquity": "702451000", "capitalLeaseObligations": "150336000", "otherCurrentLiabilities": "91986000", "totalCurrentLiabilities": "285270000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1055398000", "cashAndShortTermInvestments": "56138000", "commonStockSharesOutstanding": "86685475", "intangibleAssetsExcludingGoodwill": "996510000", "cashAndCashEquivalentsAtCarryingValue": "56138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2121000", "profitLoss": "None", "dividendPayout": "5778000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "210000", "operatingCashflow": "54213000", "capitalExpenditures": "37767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21842000", "cashflowFromInvestment": "-41124000", "stockBasedCompensation": "4519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5778000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17550000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 365523000, "cost_of_revenue": 234500000, "gross_profit": 131023000, "ebit": 13229000, "ebitda": 30736000, "pretax_income": 932000, "tax_provision": 160000, "net_income": -2198000, "net_income_to_common": -2198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64891000, "total_current_assets": 344365000, "total_assets": 2643906000, "short_term_debt": 39792000, "long_term_debt": 781384000, "total_debt": 821176000, "total_liabilities": 1259383000, "total_equity": 685683000, "shares_outstanding": 82445000, "goodwill_and_intangibles": 1874567000 }, "cash_flow": { "operating_cash_flow": 52122000, "capital_expenditure": 23091000, "free_cash_flow": 75213000, "dividends_paid": 6518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348744, "ticker_id": 4181, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13229000", "ebitda": "30736000", "netIncome": "-2198000", "grossProfit": "131023000", "depreciation": "None", "totalRevenue": "365523000", "costOfRevenue": "234500000", "interestIncome": "18399000", "incomeBeforeTax": "932000", "interestExpense": "12591000", "operatingIncome": "19481000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-12591000", "nonInterestIncome": "None", "operatingExpenses": "111542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17507000", "sellingGeneralAndAdministrative": "29901000", "netIncomeFromContinuingOperations": "772000" }, "balance": { "goodwill": "870695000", "inventory": "101572000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2643906000", "longTermDebt": "781384000", "shortTermDebt": "39792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1003872000", "reportedCurrency": "USD", "retainedEarnings": "-301750000", "totalLiabilities": "1259383000", "otherCurrentAssets": "40386000", "totalCurrentAssets": "344365000", "currentLongTermDebt": "23131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2299541000", "currentAccountsPayable": "138772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "315535000", "shortLongTermDebtTotal": "866104000", "totalShareholderEquity": "685683000", "capitalLeaseObligations": "61589000", "otherCurrentLiabilities": "100179000", "totalCurrentLiabilities": "285416000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "973967000", "cashAndShortTermInvestments": "64891000", "commonStockSharesOutstanding": "82445000", "intangibleAssetsExcludingGoodwill": "1003872000", "cashAndCashEquivalentsAtCarryingValue": "64891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2198000", "profitLoss": "None", "dividendPayout": "6518000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-869000", "operatingCashflow": "52122000", "capitalExpenditures": "23091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28950000", "cashflowFromInvestment": "-24855000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365523000, "cost_of_revenue": 234500000, "gross_profit": 131023000, "research_and_development": null, "selling_general_admin": 29901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13229000, "depreciation_amortisation": 17507000, "ebitda": 30736000, "interest_expense": 12591000, "interest_income": null, "other_non_operating": null, "pretax_income": 932000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": -2198000, "net_income_continuing_ops": 772000, "net_income_to_common": -2198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64891000, "short_term_investments": null, "net_receivables": 137516000, "inventory": 101572000, "other_current_assets": null, "total_current_assets": 344365000, "net_ppe": null, "goodwill": 870695000, "intangible_assets": 1003872000, "goodwill_and_intangibles": 1874567000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2299541000, "total_assets": 2643906000, "short_term_debt": 39792000, "accounts_payable": 138772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285416000, "long_term_debt": 781384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 973967000, "total_liabilities": 1259383000, "total_debt": 821176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -301750000, "total_equity": 685683000, "shares_outstanding": 82445000, "operating_cash_flow": 52122000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24855000, "dividends_paid": 6518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28950000, "free_cash_flow": 75213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13229000", "ebitda": "30736000", "netIncome": "-2198000", "grossProfit": "131023000", "depreciation": "None", "totalRevenue": "365523000", "costOfRevenue": "234500000", "interestIncome": "18399000", "incomeBeforeTax": "932000", "interestExpense": "12591000", "operatingIncome": "19481000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-12591000", "nonInterestIncome": "None", "operatingExpenses": "111542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17507000", "sellingGeneralAndAdministrative": "29901000", "netIncomeFromContinuingOperations": "772000" }, "balance": { "goodwill": "870695000", "inventory": "101572000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2643906000", "longTermDebt": "781384000", "shortTermDebt": "39792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1003872000", "reportedCurrency": "USD", "retainedEarnings": "-301750000", "totalLiabilities": "1259383000", "otherCurrentAssets": "40386000", "totalCurrentAssets": "344365000", "currentLongTermDebt": "23131000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2299541000", "currentAccountsPayable": "138772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "315535000", "shortLongTermDebtTotal": "866104000", "totalShareholderEquity": "685683000", "capitalLeaseObligations": "61589000", "otherCurrentLiabilities": "100179000", "totalCurrentLiabilities": "285416000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "973967000", "cashAndShortTermInvestments": "64891000", "commonStockSharesOutstanding": "82445000", "intangibleAssetsExcludingGoodwill": "1003872000", "cashAndCashEquivalentsAtCarryingValue": "64891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2198000", "profitLoss": "None", "dividendPayout": "6518000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-869000", "operatingCashflow": "52122000", "capitalExpenditures": "23091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28950000", "cashflowFromInvestment": "-24855000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17507000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 356190000, "cost_of_revenue": 231436000, "gross_profit": 124754000, "ebit": 33598000, "ebitda": 51179000, "pretax_income": 24138000, "tax_provision": -1309000, "net_income": 19848000, "net_income_to_common": 19848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66574000, "total_current_assets": 354366000, "total_assets": 2650116000, "short_term_debt": 35169000, "long_term_debt": 802830000, "total_debt": 837999000, "total_liabilities": 1244388000, "total_equity": 685957000, "shares_outstanding": 84954000, "goodwill_and_intangibles": 1883142000 }, "cash_flow": { "operating_cash_flow": 8896000, "capital_expenditure": 33371000, "free_cash_flow": 42267000, "dividends_paid": 4803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348745, "ticker_id": 4181, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33598000", "ebitda": "51179000", "netIncome": "19848000", "grossProfit": "124754000", "depreciation": "None", "totalRevenue": "356190000", "costOfRevenue": "231436000", "interestIncome": "None", "incomeBeforeTax": "24138000", "interestExpense": "10209000", "operatingIncome": "22534000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1309000", "reportedCurrency": "USD", "netInterestIncome": "-10209000", "nonInterestIncome": "None", "operatingExpenses": "102220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17581000", "sellingGeneralAndAdministrative": "30813000", "netIncomeFromContinuingOperations": "25447000" }, "balance": { "goodwill": "870695000", "inventory": "100710000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2650116000", "longTermDebt": "802830000", "shortTermDebt": "35169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1012447000", "reportedCurrency": "USD", "retainedEarnings": "-293750000", "totalLiabilities": "1244388000", "otherCurrentAssets": "44539000", "totalCurrentAssets": "354366000", "currentLongTermDebt": "19399000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295750000", "currentAccountsPayable": "121793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "880714000", "totalShareholderEquity": "685957000", "capitalLeaseObligations": "58485000", "otherCurrentLiabilities": "41129000", "totalCurrentLiabilities": "209455000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1034933000", "cashAndShortTermInvestments": "66574000", "commonStockSharesOutstanding": "84954000", "intangibleAssetsExcludingGoodwill": "1012447000", "cashAndCashEquivalentsAtCarryingValue": "66574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25446000", "profitLoss": "None", "dividendPayout": "4803000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2221000", "operatingCashflow": "8896000", "capitalExpenditures": "33371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27745000", "cashflowFromInvestment": "-17071000", "stockBasedCompensation": "5261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356190000, "cost_of_revenue": 231436000, "gross_profit": 124754000, "research_and_development": null, "selling_general_admin": 30813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33598000, "depreciation_amortisation": 17581000, "ebitda": 51179000, "interest_expense": 10209000, "interest_income": null, "other_non_operating": null, "pretax_income": 24138000, "tax_provision": -1309000, "effective_tax_rate": null, "net_income": 19848000, "net_income_continuing_ops": 25447000, "net_income_to_common": 19848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66574000, "short_term_investments": null, "net_receivables": 142543000, "inventory": 100710000, "other_current_assets": null, "total_current_assets": 354366000, "net_ppe": null, "goodwill": 870695000, "intangible_assets": 1012447000, "goodwill_and_intangibles": 1883142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2295750000, "total_assets": 2650116000, "short_term_debt": 35169000, "accounts_payable": 121793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209455000, "long_term_debt": 802830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034933000, "total_liabilities": 1244388000, "total_debt": 837999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293750000, "total_equity": 685957000, "shares_outstanding": 84954000, "operating_cash_flow": 8896000, "stock_based_compensation": 5261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17071000, "dividends_paid": 4803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27745000, "free_cash_flow": 42267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33598000", "ebitda": "51179000", "netIncome": "19848000", "grossProfit": "124754000", "depreciation": "None", "totalRevenue": "356190000", "costOfRevenue": "231436000", "interestIncome": "None", "incomeBeforeTax": "24138000", "interestExpense": "10209000", "operatingIncome": "22534000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1309000", "reportedCurrency": "USD", "netInterestIncome": "-10209000", "nonInterestIncome": "None", "operatingExpenses": "102220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17581000", "sellingGeneralAndAdministrative": "30813000", "netIncomeFromContinuingOperations": "25447000" }, "balance": { "goodwill": "870695000", "inventory": "100710000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2650116000", "longTermDebt": "802830000", "shortTermDebt": "35169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1012447000", "reportedCurrency": "USD", "retainedEarnings": "-293750000", "totalLiabilities": "1244388000", "otherCurrentAssets": "44539000", "totalCurrentAssets": "354366000", "currentLongTermDebt": "19399000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295750000", "currentAccountsPayable": "121793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "880714000", "totalShareholderEquity": "685957000", "capitalLeaseObligations": "58485000", "otherCurrentLiabilities": "41129000", "totalCurrentLiabilities": "209455000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1034933000", "cashAndShortTermInvestments": "66574000", "commonStockSharesOutstanding": "84954000", "intangibleAssetsExcludingGoodwill": "1012447000", "cashAndCashEquivalentsAtCarryingValue": "66574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25446000", "profitLoss": "None", "dividendPayout": "4803000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2221000", "operatingCashflow": "8896000", "capitalExpenditures": "33371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27745000", "cashflowFromInvestment": "-17071000", "stockBasedCompensation": "5261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17581000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 346523000, "cost_of_revenue": 226950000, "gross_profit": 119573000, "ebit": 41012000, "ebitda": 59314000, "pretax_income": 28941000, "tax_provision": 26544000, "net_income": -3990000, "net_income_to_common": -3990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47004000, "total_current_assets": 328782000, "total_assets": 2625252000, "short_term_debt": 43410000, "long_term_debt": 755332000, "total_debt": 798742000, "total_liabilities": 1235164000, "total_equity": 671051000, "shares_outstanding": 81389000, "goodwill_and_intangibles": 1881932000 }, "cash_flow": { "operating_cash_flow": -9065000, "capital_expenditure": 13630000, "free_cash_flow": 4565000, "dividends_paid": 4625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348746, "ticker_id": 4181, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41012000", "ebitda": "59314000", "netIncome": "-3990000", "grossProfit": "119573000", "depreciation": "None", "totalRevenue": "346523000", "costOfRevenue": "226950000", "interestIncome": "None", "incomeBeforeTax": "28941000", "interestExpense": "13831000", "operatingIncome": "9655000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26544000", "reportedCurrency": "USD", "netInterestIncome": "-13831000", "nonInterestIncome": "None", "operatingExpenses": "109918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18302000", "sellingGeneralAndAdministrative": "35782000", "netIncomeFromContinuingOperations": "2397000" }, "balance": { "goodwill": "870695000", "inventory": "104586000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2625252000", "longTermDebt": "755332000", "shortTermDebt": "43410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1011237000", "reportedCurrency": "USD", "retainedEarnings": "-306842000", "totalLiabilities": "1235164000", "otherCurrentAssets": "36978000", "totalCurrentAssets": "328782000", "currentLongTermDebt": "28347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296470000", "currentAccountsPayable": "115651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "841487000", "totalShareholderEquity": "671051000", "capitalLeaseObligations": "57808000", "otherCurrentLiabilities": "44954000", "totalCurrentLiabilities": "235276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "999888000", "cashAndShortTermInvestments": "47004000", "commonStockSharesOutstanding": "81389000", "intangibleAssetsExcludingGoodwill": "1011237000", "cashAndCashEquivalentsAtCarryingValue": "47004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2397000", "profitLoss": "None", "dividendPayout": "4625000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6190000", "operatingCashflow": "-9065000", "capitalExpenditures": "13630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153965000", "cashflowFromInvestment": "158011000", "stockBasedCompensation": "3913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346523000, "cost_of_revenue": 226950000, "gross_profit": 119573000, "research_and_development": null, "selling_general_admin": 35782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41012000, "depreciation_amortisation": 18302000, "ebitda": 59314000, "interest_expense": 13831000, "interest_income": null, "other_non_operating": null, "pretax_income": 28941000, "tax_provision": 26544000, "effective_tax_rate": null, "net_income": -3990000, "net_income_continuing_ops": 2397000, "net_income_to_common": -3990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47004000, "short_term_investments": null, "net_receivables": 140214000, "inventory": 104586000, "other_current_assets": null, "total_current_assets": 328782000, "net_ppe": null, "goodwill": 870695000, "intangible_assets": 1011237000, "goodwill_and_intangibles": 1881932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2296470000, "total_assets": 2625252000, "short_term_debt": 43410000, "accounts_payable": 115651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235276000, "long_term_debt": 755332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999888000, "total_liabilities": 1235164000, "total_debt": 798742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306842000, "total_equity": 671051000, "shares_outstanding": 81389000, "operating_cash_flow": -9065000, "stock_based_compensation": 3913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 158011000, "dividends_paid": 4625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153965000, "free_cash_flow": 4565000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41012000", "ebitda": "59314000", "netIncome": "-3990000", "grossProfit": "119573000", "depreciation": "None", "totalRevenue": "346523000", "costOfRevenue": "226950000", "interestIncome": "None", "incomeBeforeTax": "28941000", "interestExpense": "13831000", "operatingIncome": "9655000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26544000", "reportedCurrency": "USD", "netInterestIncome": "-13831000", "nonInterestIncome": "None", "operatingExpenses": "109918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18302000", "sellingGeneralAndAdministrative": "35782000", "netIncomeFromContinuingOperations": "2397000" }, "balance": { "goodwill": "870695000", "inventory": "104586000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2625252000", "longTermDebt": "755332000", "shortTermDebt": "43410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1011237000", "reportedCurrency": "USD", "retainedEarnings": "-306842000", "totalLiabilities": "1235164000", "otherCurrentAssets": "36978000", "totalCurrentAssets": "328782000", "currentLongTermDebt": "28347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296470000", "currentAccountsPayable": "115651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "841487000", "totalShareholderEquity": "671051000", "capitalLeaseObligations": "57808000", "otherCurrentLiabilities": "44954000", "totalCurrentLiabilities": "235276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "999888000", "cashAndShortTermInvestments": "47004000", "commonStockSharesOutstanding": "81389000", "intangibleAssetsExcludingGoodwill": "1011237000", "cashAndCashEquivalentsAtCarryingValue": "47004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2397000", "profitLoss": "None", "dividendPayout": "4625000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6190000", "operatingCashflow": "-9065000", "capitalExpenditures": "13630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153965000", "cashflowFromInvestment": "158011000", "stockBasedCompensation": "3913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18302000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 352099000, "cost_of_revenue": 236771000, "gross_profit": 115328000, "ebit": -3836000, "ebitda": 15538000, "pretax_income": -19020000, "tax_provision": 14192000, "net_income": -27679000, "net_income_to_common": -27679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52023000, "total_current_assets": 328053000, "total_assets": 2746736000, "short_term_debt": 43727000, "long_term_debt": 897685000, "total_debt": 941412000, "total_liabilities": 1363053000, "total_equity": 669496000, "shares_outstanding": 81143000, "goodwill_and_intangibles": 1978708000 }, "cash_flow": { "operating_cash_flow": 27510000, "capital_expenditure": 10017000, "free_cash_flow": 37527000, "dividends_paid": 4627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348747, "ticker_id": 4181, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3836000", "ebitda": "15538000", "netIncome": "-27679000", "grossProfit": "115328000", "depreciation": "None", "totalRevenue": "352099000", "costOfRevenue": "236771000", "interestIncome": "None", "incomeBeforeTax": "-19020000", "interestExpense": "15656000", "operatingIncome": "10177000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14192000", "reportedCurrency": "USD", "netInterestIncome": "-15656000", "nonInterestIncome": "None", "operatingExpenses": "105151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19374000", "sellingGeneralAndAdministrative": "36041000", "netIncomeFromContinuingOperations": "-33212000" }, "balance": { "goodwill": "915295000", "inventory": "104666000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2746736000", "longTermDebt": "897685000", "shortTermDebt": "43727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1063413000", "reportedCurrency": "USD", "retainedEarnings": "-298049000", "totalLiabilities": "1363053000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "328053000", "currentLongTermDebt": "28735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418683000", "currentAccountsPayable": "124361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985340000", "totalShareholderEquity": "669496000", "capitalLeaseObligations": "58920000", "otherCurrentLiabilities": "62598000", "totalCurrentLiabilities": "230686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1132367000", "cashAndShortTermInvestments": "52023000", "commonStockSharesOutstanding": "81143000", "intangibleAssetsExcludingGoodwill": "1063413000", "cashAndCashEquivalentsAtCarryingValue": "52023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33212000", "profitLoss": "None", "dividendPayout": "4627000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12008000", "operatingCashflow": "27510000", "capitalExpenditures": "10017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24594000", "cashflowFromInvestment": "-10987000", "stockBasedCompensation": "5261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352099000, "cost_of_revenue": 236771000, "gross_profit": 115328000, "research_and_development": null, "selling_general_admin": 36041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3836000, "depreciation_amortisation": 19374000, "ebitda": 15538000, "interest_expense": 15656000, "interest_income": null, "other_non_operating": null, "pretax_income": -19020000, "tax_provision": 14192000, "effective_tax_rate": null, "net_income": -27679000, "net_income_continuing_ops": -33212000, "net_income_to_common": -27679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52023000, "short_term_investments": null, "net_receivables": 140367000, "inventory": 104666000, "other_current_assets": null, "total_current_assets": 328053000, "net_ppe": null, "goodwill": 915295000, "intangible_assets": 1063413000, "goodwill_and_intangibles": 1978708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2418683000, "total_assets": 2746736000, "short_term_debt": 43727000, "accounts_payable": 124361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230686000, "long_term_debt": 897685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132367000, "total_liabilities": 1363053000, "total_debt": 941412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -298049000, "total_equity": 669496000, "shares_outstanding": 81143000, "operating_cash_flow": 27510000, "stock_based_compensation": 5261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10987000, "dividends_paid": 4627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24594000, "free_cash_flow": 37527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3836000", "ebitda": "15538000", "netIncome": "-27679000", "grossProfit": "115328000", "depreciation": "None", "totalRevenue": "352099000", "costOfRevenue": "236771000", "interestIncome": "None", "incomeBeforeTax": "-19020000", "interestExpense": "15656000", "operatingIncome": "10177000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14192000", "reportedCurrency": "USD", "netInterestIncome": "-15656000", "nonInterestIncome": "None", "operatingExpenses": "105151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19374000", "sellingGeneralAndAdministrative": "36041000", "netIncomeFromContinuingOperations": "-33212000" }, "balance": { "goodwill": "915295000", "inventory": "104666000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2746736000", "longTermDebt": "897685000", "shortTermDebt": "43727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1063413000", "reportedCurrency": "USD", "retainedEarnings": "-298049000", "totalLiabilities": "1363053000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "328053000", "currentLongTermDebt": "28735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2418683000", "currentAccountsPayable": "124361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985340000", "totalShareholderEquity": "669496000", "capitalLeaseObligations": "58920000", "otherCurrentLiabilities": "62598000", "totalCurrentLiabilities": "230686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1132367000", "cashAndShortTermInvestments": "52023000", "commonStockSharesOutstanding": "81143000", "intangibleAssetsExcludingGoodwill": "1063413000", "cashAndCashEquivalentsAtCarryingValue": "52023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33212000", "profitLoss": "None", "dividendPayout": "4627000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12008000", "operatingCashflow": "27510000", "capitalExpenditures": "10017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24594000", "cashflowFromInvestment": "-10987000", "stockBasedCompensation": "5261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19374000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 371852000, "cost_of_revenue": 252583000, "gross_profit": 119269000, "ebit": 21020000, "ebitda": 40729000, "pretax_income": 6116000, "tax_provision": -10099000, "net_income": 15993000, "net_income_to_common": 15993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60094000, "total_current_assets": 358555000, "total_assets": 2796900000, "short_term_debt": 43834000, "long_term_debt": 903934000, "total_debt": 947768000, "total_liabilities": 1360833000, "total_equity": 705851000, "shares_outstanding": 83444000, "goodwill_and_intangibles": 1985986000 }, "cash_flow": { "operating_cash_flow": 53445000, "capital_expenditure": 15549000, "free_cash_flow": 68994000, "dividends_paid": 4640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348749, "ticker_id": 4181, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21020000", "ebitda": "40729000", "netIncome": "15993000", "grossProfit": "119269000", "depreciation": "None", "totalRevenue": "371852000", "costOfRevenue": "252583000", "interestIncome": "447000", "incomeBeforeTax": "6116000", "interestExpense": "15537000", "operatingIncome": "5277000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10099000", "reportedCurrency": "USD", "netInterestIncome": "-15537000", "nonInterestIncome": "None", "operatingExpenses": "113992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19709000", "sellingGeneralAndAdministrative": "34531000", "netIncomeFromContinuingOperations": "16215000" }, "balance": { "goodwill": "915295000", "inventory": "116674000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2796900000", "longTermDebt": "903934000", "shortTermDebt": "43834000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1070691000", "reportedCurrency": "USD", "retainedEarnings": "-265743000", "totalLiabilities": "1360833000", "otherCurrentAssets": "44196000", "totalCurrentAssets": "358555000", "currentLongTermDebt": "28966000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2438345000", "currentAccountsPayable": "135931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "329846000", "shortLongTermDebtTotal": "1002851000", "totalShareholderEquity": "705851000", "capitalLeaseObligations": "59217000", "otherCurrentLiabilities": "46992000", "totalCurrentLiabilities": "227611000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1133222000", "cashAndShortTermInvestments": "60094000", "commonStockSharesOutstanding": "83444000", "intangibleAssetsExcludingGoodwill": "1070691000", "cashAndCashEquivalentsAtCarryingValue": "60094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16215000", "profitLoss": "None", "dividendPayout": "4640000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5023000", "operatingCashflow": "53445000", "capitalExpenditures": "15549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60286000", "cashflowFromInvestment": "-37505000", "stockBasedCompensation": "2869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371852000, "cost_of_revenue": 252583000, "gross_profit": 119269000, "research_and_development": null, "selling_general_admin": 34531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21020000, "depreciation_amortisation": 19709000, "ebitda": 40729000, "interest_expense": 15537000, "interest_income": null, "other_non_operating": null, "pretax_income": 6116000, "tax_provision": -10099000, "effective_tax_rate": null, "net_income": 15993000, "net_income_continuing_ops": 16215000, "net_income_to_common": 15993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60094000, "short_term_investments": null, "net_receivables": 137591000, "inventory": 116674000, "other_current_assets": null, "total_current_assets": 358555000, "net_ppe": null, "goodwill": 915295000, "intangible_assets": 1070691000, "goodwill_and_intangibles": 1985986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2438345000, "total_assets": 2796900000, "short_term_debt": 43834000, "accounts_payable": 135931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227611000, "long_term_debt": 903934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1133222000, "total_liabilities": 1360833000, "total_debt": 947768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265743000, "total_equity": 705851000, "shares_outstanding": 83444000, "operating_cash_flow": 53445000, "stock_based_compensation": 2869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37505000, "dividends_paid": 4640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60286000, "free_cash_flow": 68994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21020000", "ebitda": "40729000", "netIncome": "15993000", "grossProfit": "119269000", "depreciation": "None", "totalRevenue": "371852000", "costOfRevenue": "252583000", "interestIncome": "447000", "incomeBeforeTax": "6116000", "interestExpense": "15537000", "operatingIncome": "5277000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10099000", "reportedCurrency": "USD", "netInterestIncome": "-15537000", "nonInterestIncome": "None", "operatingExpenses": "113992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19709000", "sellingGeneralAndAdministrative": "34531000", "netIncomeFromContinuingOperations": "16215000" }, "balance": { "goodwill": "915295000", "inventory": "116674000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2796900000", "longTermDebt": "903934000", "shortTermDebt": "43834000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1070691000", "reportedCurrency": "USD", "retainedEarnings": "-265743000", "totalLiabilities": "1360833000", "otherCurrentAssets": "44196000", "totalCurrentAssets": "358555000", "currentLongTermDebt": "28966000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2438345000", "currentAccountsPayable": "135931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "329846000", "shortLongTermDebtTotal": "1002851000", "totalShareholderEquity": "705851000", "capitalLeaseObligations": "59217000", "otherCurrentLiabilities": "46992000", "totalCurrentLiabilities": "227611000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1133222000", "cashAndShortTermInvestments": "60094000", "commonStockSharesOutstanding": "83444000", "intangibleAssetsExcludingGoodwill": "1070691000", "cashAndCashEquivalentsAtCarryingValue": "60094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16215000", "profitLoss": "None", "dividendPayout": "4640000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5023000", "operatingCashflow": "53445000", "capitalExpenditures": "15549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60286000", "cashflowFromInvestment": "-37505000", "stockBasedCompensation": "2869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19709000", "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": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "income_statement": { "revenue": 362853000, "cost_of_revenue": 245460000, "gross_profit": 117393000, "ebit": 5295000, "ebitda": 25606000, "pretax_income": -9278000, "tax_provision": -725000, "net_income": -4124000, "net_income_to_common": -4124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73657000, "total_current_assets": 382855000, "total_assets": 2841084000, "short_term_debt": 42307000, "long_term_debt": 968873000, "total_debt": 1011180000, "total_liabilities": 1420900000, "total_equity": 688517000, "shares_outstanding": 81063000, "goodwill_and_intangibles": 1996526000 }, "cash_flow": { "operating_cash_flow": 4128000, "capital_expenditure": 16252000, "free_cash_flow": 20380000, "dividends_paid": 4618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348750, "ticker_id": 4181, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:09.603914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5295000", "ebitda": "25606000", "netIncome": "-4124000", "grossProfit": "117393000", "depreciation": "None", "totalRevenue": "362853000", "costOfRevenue": "245460000", "interestIncome": "12211000", "incomeBeforeTax": "-9278000", "interestExpense": "15019000", "operatingIncome": "2661000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-725000", "reportedCurrency": "USD", "netInterestIncome": "-15019000", "nonInterestIncome": "None", "operatingExpenses": "114732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3080000", "costofGoodsAndServicesSold": "245460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20311000", "sellingGeneralAndAdministrative": "47584000", "netIncomeFromContinuingOperations": "-8170000" }, "balance": { "goodwill": "915295000", "inventory": "122386000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2841084000", "longTermDebt": "968873000", "shortTermDebt": "42307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1081231000", "reportedCurrency": "USD", "retainedEarnings": "-277111000", "totalLiabilities": "1420900000", "otherCurrentAssets": "40090000", "totalCurrentAssets": "382855000", "currentLongTermDebt": "27874000", "longTermInvestments": "13975000", "shortTermInvestments": "None", "currentNetReceivables": "146722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2458229000", "currentAccountsPayable": "119597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345664000", "shortLongTermDebtTotal": "1051615000", "totalShareholderEquity": "688517000", "capitalLeaseObligations": "54868000", "otherCurrentLiabilities": "48990000", "totalCurrentLiabilities": "210894000", "otherNonCurrentLiabilities": "1210006000", "totalNonCurrentLiabilities": "1210006000", "cashAndShortTermInvestments": "73657000", "commonStockSharesOutstanding": "81063000", "intangibleAssetsExcludingGoodwill": "1081231000", "cashAndCashEquivalentsAtCarryingValue": "73657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8553000", "profitLoss": "None", "dividendPayout": "4618000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1071000", "operatingCashflow": "4128000", "capitalExpenditures": "16252000", "changeInReceivables": "-3921000", "changeInExchangeRate": "None", "cashflowFromFinancing": "28373000", "cashflowFromInvestment": "-16765000", "stockBasedCompensation": "4305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362853000, "cost_of_revenue": 245460000, "gross_profit": 117393000, "research_and_development": null, "selling_general_admin": 47584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5295000, "depreciation_amortisation": 20311000, "ebitda": 25606000, "interest_expense": 15019000, "interest_income": null, "other_non_operating": null, "pretax_income": -9278000, "tax_provision": -725000, "effective_tax_rate": null, "net_income": -4124000, "net_income_continuing_ops": -8170000, "net_income_to_common": -4124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73657000, "short_term_investments": null, "net_receivables": 146722000, "inventory": 122386000, "other_current_assets": null, "total_current_assets": 382855000, "net_ppe": null, "goodwill": 915295000, "intangible_assets": 1081231000, "goodwill_and_intangibles": 1996526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2458229000, "total_assets": 2841084000, "short_term_debt": 42307000, "accounts_payable": 119597000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210894000, "long_term_debt": 968873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1210006000, "total_liabilities": 1420900000, "total_debt": 1011180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277111000, "total_equity": 688517000, "shares_outstanding": 81063000, "operating_cash_flow": 4128000, "stock_based_compensation": 4305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16765000, "dividends_paid": 4618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28373000, "free_cash_flow": 20380000, "net_change_in_cash": 15736000 }, "raw_data": { "income": { "ebit": "5295000", "ebitda": "25606000", "netIncome": "-4124000", "grossProfit": "117393000", "depreciation": "None", "totalRevenue": "362853000", "costOfRevenue": "245460000", "interestIncome": "12211000", "incomeBeforeTax": "-9278000", "interestExpense": "15019000", "operatingIncome": "2661000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-725000", "reportedCurrency": "USD", "netInterestIncome": "-15019000", "nonInterestIncome": "None", "operatingExpenses": "114732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3080000", "costofGoodsAndServicesSold": "245460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20311000", "sellingGeneralAndAdministrative": "47584000", "netIncomeFromContinuingOperations": "-8170000" }, "balance": { "goodwill": "915295000", "inventory": "122386000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "2841084000", "longTermDebt": "968873000", "shortTermDebt": "42307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1081231000", "reportedCurrency": "USD", "retainedEarnings": "-277111000", "totalLiabilities": "1420900000", "otherCurrentAssets": "40090000", "totalCurrentAssets": "382855000", "currentLongTermDebt": "27874000", "longTermInvestments": "13975000", "shortTermInvestments": "None", "currentNetReceivables": "146722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2458229000", "currentAccountsPayable": "119597000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "345664000", "shortLongTermDebtTotal": "1051615000", "totalShareholderEquity": "688517000", "capitalLeaseObligations": "54868000", "otherCurrentLiabilities": "48990000", "totalCurrentLiabilities": "210894000", "otherNonCurrentLiabilities": "1210006000", "totalNonCurrentLiabilities": "1210006000", "cashAndShortTermInvestments": "73657000", "commonStockSharesOutstanding": "81063000", "intangibleAssetsExcludingGoodwill": "1081231000", "cashAndCashEquivalentsAtCarryingValue": "73657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8553000", "profitLoss": "None", "dividendPayout": "4618000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1071000", "operatingCashflow": "4128000", "capitalExpenditures": "16252000", "changeInReceivables": "-3921000", "changeInExchangeRate": "None", "cashflowFromFinancing": "28373000", "cashflowFromInvestment": "-16765000", "stockBasedCompensation": "4305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }