{ "ticker": { "uuid": "944f4906-2230-4cda-816b-b0f2ff21f3c4", "symbol": "GCMG", "name": "GCM Grosvenor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/944f4906-2230-4cda-816b-b0f2ff21f3c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/944f4906-2230-4cda-816b-b0f2ff21f3c4/" }, "ticker_metadata": { "id": 6217, "uuid": "944f4906-2230-4cda-816b-b0f2ff21f3c4", "symbol": "GCMG", "name": "GCM Grosvenor Inc", "asset_type": "equity", "market_cap": 650327000, "stock_exchange_id": 2, "industry": "Asset Management", "sector": "Financial Services", "description": "GCM Grosvenor Inc is a leading global alternative investment firm, recognized for its comprehensive asset management and advisory expertise across a wide range of asset classes, including private equity, infrastructure, and real estate. The firm is dedicated to delivering superior client service through innovative investment strategies informed by deep industry knowledge, catering to a diverse clientele that includes institutional investors and high-net-worth individuals. GCM Grosvenor prioritizes sustainable and responsible investing, aiming to generate attractive risk-adjusted returns while maintaining a progressive stance within the alternative investment landscape and leveraging emerging market opportunities for growth.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "944f4906-2230-4cda-816b-b0f2ff21f3c4", "symbol": "GCMG", "name": "GCM Grosvenor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/944f4906-2230-4cda-816b-b0f2ff21f3c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/944f4906-2230-4cda-816b-b0f2ff21f3c4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.15, "quality": 0.99, "momentum": 0.17, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 10.71, "market_cap": 2193023382.48, "pe_ratio": 43.534, "earnings_yield": 0.023, "ebitda_to_ev": 0.0828, "shareholder_yield": 0.0127, "roe": 1.9761, "piotroski_f_score": 6, "momentum_12_1": -0.0741, "volatility_252d": 0.3723 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:51.665759+00:00", "batch_id": "" }, "size": { "price_close": 10.71, "market_cap": 2193023382.48, "market_cap_usd": 2193023382.48, "enterprise_value": 2394847382.48, "shares_outstanding": 204764088, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 43.534, "pb_ratio": 86.0279, "ptbv_ratio": null, "ps_ratio": 3.9339, "pcf_ratio": 10.8567, "pfcf_ratio": 10.2875, "ev_ebitda": 12.0794, "ev_ebit": 12.3492, "ev_sales": 4.296, "ev_fcf": 11.2343, "earnings_yield": 0.023, "fcf_yield": 0.089, "price_to_sales": 3.9339, "price_to_book": 86.0279, "price_to_cashflow": 10.8567, "ebitda_to_ev": 0.0828, "sales_yield": 0.2328 }, "yield": { "dividend_yield": 0.0127, "buyback_yield": 0, "shareholder_yield": 0.0127, "debt_paydown_yield": null, "total_yield": 0.0127 }, "quality": { "gross_margin": 0.8238, "operating_margin": 0.3479, "net_margin": 0.0904, "ebitda_margin": 0.3556, "fcf_margin": 0.3824, "roe": 1.9761, "roa": 0.0731, "roic": 0.7918, "roc_greenblatt": null, "asset_turnover": 0.8094, "cash_conversion": 4.2317, "accruals_ratio": -0.2201, "sbc_to_revenue": 0.0899, "piotroski_f_score": 6, "altman_z_score": 4.2393, "earnings_stability_5y": 0.7356, "revenue_stability_5y": 0.1295, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6668, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 22.2225, "net_debt_to_ebitda": 1.018, "debt_to_assets": 0.5317, "interest_coverage": 8.8193, "current_ratio": 2.2849, "quick_ratio": 2.2849, "net_debt": 201824000, "local_beta": 0.0001, "volatility_252d": 0.3723, "volatility_60d": 0.9066, "max_drawdown_12m": -0.2552, "risk_adjusted_momentum": -0.1991 }, "growth": { "revenue_growth_1y": 0.0413, "revenue_growth_3y_cagr": 0.0672, "revenue_growth_5y_cagr": 0.049, "eps_growth_1y": 1.9573, "eps_growth_3y_cagr": 0.3179, "eps_growth_5y_cagr": 0.6214, "fcf_growth_1y": 0.2427, "book_value_growth_1y": null, "revenue_growth": 0.0413, "earnings_growth": 1.9573 }, "momentum": { "price_return_1m": -0.0467, "price_return_3m": -0.0497, "price_return_6m": 0.0037, "price_return_9m": -0.1433, "price_return_12m": -0.1173, "price_return_12m_ex1m": -0.0741, "momentum_6m": 0.0037, "momentum_12m": -0.1173, "momentum_12_1": -0.0741, "distance_from_52w_high": -0.1559, "distance_from_52w_low": 0.1333, "relative_strength": -0.2753 }, "raw_ttm": { "revenue_ttm": 557462999, "gross_profit_ttm": 459250999, "ebit_ttm": 193927000, "ebitda_ttm": 198259000, "net_income_ttm": 50375000, "eps_diluted_ttm": 0.246, "operating_cash_flow_ttm": 201998000, "capital_expenditure_ttm": 11175000, "fcf_ttm": 213173000, "dividends_paid_ttm": 27786000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21989000, "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_current_liabilities": 97207000, "net_ppe": null, "total_assets": 688775000, "total_debt": 366216000, "total_equity": 25492000, "net_working_capital": -36201000, "book_value_per_share": 0.1245, "retained_earnings": -19437000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -32426000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 73, "rank_pcf": 48, "rank_ev_ebitda": 50, "rank_ev_ebit": 49, "rank_earnings_yield": 81, "rank_fcf_yield": 45, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 2, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 10, "rank_fcf_margin": 21, "rank_piotroski": 28, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 76 }, "composites": { "value_composite": 85, "quality_composite": 1, "momentum_composite": 83, "growth_composite": 5, "yield_composite": 29, "svqf_composite": 91, "vc1_composite": 88, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.3854, "os_score": 0.24, "value_percentile": 0.15, "quality_percentile": 0.99, "momentum_percentile": 0.17, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 85, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1241, "ticker_id": 6217, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:51.665759+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.71, "market_cap": 2193023382.48, "market_cap_usd": 2193023382.48, "enterprise_value": 2394847382.48, "shares_outstanding": 204764088, "fx_rate_to_usd": null, "pe_ratio": 43.53396293, "pb_ratio": 86.02790611, "ptbv_ratio": null, "ps_ratio": 3.93393532, "pcf_ratio": 10.85665889, "pfcf_ratio": 10.28752883, "ev_ebitda": 12.07938798, "ev_ebit": 12.34922101, "ev_sales": 4.29597549, "ev_fcf": 11.23429038, "earnings_yield": 0.02297057, "fcf_yield": 0.08901319, "dividend_yield": 0.01267018, "buyback_yield": 0, "shareholder_yield": 0.01267018, "debt_paydown_yield": null, "total_yield": 0.01267018, "gross_margin": 0.82382328, "operating_margin": 0.34787421, "net_margin": 0.09036474, "ebitda_margin": 0.35564513, "fcf_margin": 0.38239847, "roe": 1.97611015, "roa": 0.07313709, "roic": 0.79184548, "roc_greenblatt": null, "asset_turnover": 0.80935429, "cash_conversion": 4.23172208, "accruals_ratio": -0.2201343, "sbc_to_revenue": 0.08989476, "debt_to_equity": 22.22246195, "net_debt_to_ebitda": 1.01798153, "debt_to_assets": 0.53169177, "interest_coverage": 8.81927327, "current_ratio": 2.28494861, "quick_ratio": 2.28494861, "net_debt": 201824000, "revenue_growth_1y": 0.04129791, "revenue_growth_3y_cagr": 0.06724124, "revenue_growth_5y_cagr": 0.04896134, "eps_growth_1y": 1.95732065, "eps_growth_3y_cagr": 0.31792764, "eps_growth_5y_cagr": 0.62138487, "fcf_growth_1y": 0.2427159, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 4.23931583, "earnings_stability_5y": 0.735617, "revenue_stability_5y": 0.129496, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0466526, "price_return_3m": -0.04968944, "price_return_6m": 0.00369239, "price_return_9m": -0.14330966, "price_return_12m": -0.11731254, "price_return_12m_ex1m": -0.07411772, "distance_from_52w_high": -0.15586872, "distance_from_52w_low": 0.13333333, "relative_strength": -0.27525359, "local_beta": 0.0001, "volatility_252d": 0.372253, "volatility_60d": 0.906627, "max_drawdown_12m": -0.25517828, "revenue_ttm": 557462999, "gross_profit_ttm": 459250999, "ebit_ttm": 193927000, "ebitda_ttm": 198259000, "net_income_ttm": 50375000, "eps_diluted_ttm": 0.24601482, "operating_cash_flow_ttm": 201998000, "capital_expenditure_ttm": 11175000, "fcf_ttm": 213173000, "dividends_paid_ttm": 27786000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21989000, "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_current_liabilities": 97207000, "net_ppe": null, "total_assets": 688775000, "total_debt": 366216000, "total_equity": 25492000, "net_working_capital": -36201000, "book_value_per_share": 0.12449449, "retained_earnings": -19437000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -32426000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 82, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 73, "rank_pcf": 48, "rank_ev_ebitda": 50, "rank_ev_ebit": 49, "rank_earnings_yield": 81, "rank_fcf_yield": 45, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 2, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 10, "rank_fcf_margin": 21, "rank_piotroski": 28, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 76, "value_composite": 85, "quality_composite": 1, "momentum_composite": 83, "growth_composite": 5, "yield_composite": 29, "svqf_composite": 91, "vc1_composite": 88, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 85, "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": 10.71, "os": 0.24, "value": 0.15, "quality": 0.99, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.534, "earnings_yield": 0.023, "shareholder_yield": 0.0127, "roe": 1.9761, "momentum_12_1": -0.0741, "complete_fields": { "id": 1241, "ticker_id": 6217, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:51.665759+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.71, "market_cap": 2193023382.48, "market_cap_usd": 2193023382.48, "enterprise_value": 2394847382.48, "shares_outstanding": 204764088, "fx_rate_to_usd": null, "pe_ratio": 43.53396293, "pb_ratio": 86.02790611, "ptbv_ratio": null, "ps_ratio": 3.93393532, "pcf_ratio": 10.85665889, "pfcf_ratio": 10.28752883, "ev_ebitda": 12.07938798, "ev_ebit": 12.34922101, "ev_sales": 4.29597549, "ev_fcf": 11.23429038, "earnings_yield": 0.02297057, "fcf_yield": 0.08901319, "dividend_yield": 0.01267018, "buyback_yield": 0, "shareholder_yield": 0.01267018, "debt_paydown_yield": null, "total_yield": 0.01267018, "gross_margin": 0.82382328, "operating_margin": 0.34787421, "net_margin": 0.09036474, "ebitda_margin": 0.35564513, "fcf_margin": 0.38239847, "roe": 1.97611015, "roa": 0.07313709, "roic": 0.79184548, "roc_greenblatt": null, "asset_turnover": 0.80935429, "cash_conversion": 4.23172208, "accruals_ratio": -0.2201343, "sbc_to_revenue": 0.08989476, "debt_to_equity": 22.22246195, "net_debt_to_ebitda": 1.01798153, "debt_to_assets": 0.53169177, "interest_coverage": 8.81927327, "current_ratio": 2.28494861, "quick_ratio": 2.28494861, "net_debt": 201824000, "revenue_growth_1y": 0.04129791, "revenue_growth_3y_cagr": 0.06724124, "revenue_growth_5y_cagr": 0.04896134, "eps_growth_1y": 1.95732065, "eps_growth_3y_cagr": 0.31792764, "eps_growth_5y_cagr": 0.62138487, "fcf_growth_1y": 0.2427159, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 4.23931583, "earnings_stability_5y": 0.735617, "revenue_stability_5y": 0.129496, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0466526, "price_return_3m": -0.04968944, "price_return_6m": 0.00369239, "price_return_9m": -0.14330966, "price_return_12m": -0.11731254, "price_return_12m_ex1m": -0.07411772, "distance_from_52w_high": -0.15586872, "distance_from_52w_low": 0.13333333, "relative_strength": -0.27525359, "local_beta": 0.0001, "volatility_252d": 0.372253, "volatility_60d": 0.906627, "max_drawdown_12m": -0.25517828, "revenue_ttm": 557462999, "gross_profit_ttm": 459250999, "ebit_ttm": 193927000, "ebitda_ttm": 198259000, "net_income_ttm": 50375000, "eps_diluted_ttm": 0.24601482, "operating_cash_flow_ttm": 201998000, "capital_expenditure_ttm": 11175000, "fcf_ttm": 213173000, "dividends_paid_ttm": 27786000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21989000, "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_current_liabilities": 97207000, "net_ppe": null, "total_assets": 688775000, "total_debt": 366216000, "total_equity": 25492000, "net_working_capital": -36201000, "book_value_per_share": 0.12449449, "retained_earnings": -19437000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -32426000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 82, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 73, "rank_pcf": 48, "rank_ev_ebitda": 50, "rank_ev_ebit": 49, "rank_earnings_yield": 81, "rank_fcf_yield": 45, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 2, "rank_roc": 50, "rank_roic": 3, "rank_gross_margin": 10, "rank_fcf_margin": 21, "rank_piotroski": 28, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 76, "value_composite": 85, "quality_composite": 1, "momentum_composite": 83, "growth_composite": 5, "yield_composite": 29, "svqf_composite": 91, "vc1_composite": 88, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 85, "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "ebit": 170243000, "ebitda": 174665000, "pretax_income": 154943000, "tax_provision": 12903000, "net_income": 45371000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": 10507000, "long_term_debt": 428435000, "total_debt": 438942000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 197300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 183539000, "capital_expenditure": 8497000, "free_cash_flow": 192036000, "dividends_paid": 25343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79051, "ticker_id": 6217, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170243000", "ebitda": "174665000", "netIncome": "45371000", "grossProfit": "545654000", "depreciation": "None", "totalRevenue": "550076000", "costOfRevenue": "4422000", "interestIncome": "None", "incomeBeforeTax": "154943000", "interestExpense": "22789000", "operatingIncome": "147702000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12903000", "reportedCurrency": "USD", "netInterestIncome": "-22789000", "nonInterestIncome": "None", "operatingExpenses": "397952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4422000", "sellingGeneralAndAdministrative": "93107000", "netIncomeFromContinuingOperations": "142040000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "813762000", "longTermDebt": "428435000", "shortTermDebt": "10507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28959000", "reportedCurrency": "USD", "retainedEarnings": "-16262000", "totalLiabilities": "686330000", "otherCurrentAssets": "14606000", "totalCurrentAssets": "354519000", "currentLongTermDebt": "None", "longTermInvestments": "275313000", "shortTermInvestments": "None", "currentNetReceivables": "112403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459243000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480229000", "totalShareholderEquity": "26992000", "capitalLeaseObligations": "51794000", "otherCurrentLiabilities": "141357000", "totalCurrentLiabilities": "151465000", "otherNonCurrentLiabilities": "22517000", "totalNonCurrentLiabilities": "534865000", "cashAndShortTermInvestments": "242116000", "commonStockSharesOutstanding": "197300000", "intangibleAssetsExcludingGoodwill": "28959000", "cashAndCashEquivalentsAtCarryingValue": "242116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45371000", "profitLoss": "None", "dividendPayout": "25343000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183539000", "capitalExpenditures": "8497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89126000", "cashflowFromInvestment": "-120495000", "stockBasedCompensation": "46047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550076000, "cost_of_revenue": 4422000, "gross_profit": 545654000, "research_and_development": null, "selling_general_admin": 93107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170243000, "depreciation_amortisation": 4422000, "ebitda": 174665000, "interest_expense": 22789000, "interest_income": null, "other_non_operating": null, "pretax_income": 154943000, "tax_provision": 12903000, "effective_tax_rate": null, "net_income": 45371000, "net_income_continuing_ops": 142040000, "net_income_to_common": 45371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242116000, "short_term_investments": null, "net_receivables": 112403000, "inventory": null, "other_current_assets": null, "total_current_assets": 354519000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 28959000, "goodwill_and_intangibles": 57918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459243000, "total_assets": 813762000, "short_term_debt": 10507000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151465000, "long_term_debt": 428435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534865000, "total_liabilities": 686330000, "total_debt": 438942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16262000, "total_equity": 26992000, "shares_outstanding": 197300000, "operating_cash_flow": 183539000, "stock_based_compensation": 46047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120495000, "dividends_paid": 25343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89126000, "free_cash_flow": 192036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170243000", "ebitda": "174665000", "netIncome": "45371000", "grossProfit": "545654000", "depreciation": "None", "totalRevenue": "550076000", "costOfRevenue": "4422000", "interestIncome": "None", "incomeBeforeTax": "154943000", "interestExpense": "22789000", "operatingIncome": "147702000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12903000", "reportedCurrency": "USD", "netInterestIncome": "-22789000", "nonInterestIncome": "None", "operatingExpenses": "397952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4422000", "sellingGeneralAndAdministrative": "93107000", "netIncomeFromContinuingOperations": "142040000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "813762000", "longTermDebt": "428435000", "shortTermDebt": "10507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28959000", "reportedCurrency": "USD", "retainedEarnings": "-16262000", "totalLiabilities": "686330000", "otherCurrentAssets": "14606000", "totalCurrentAssets": "354519000", "currentLongTermDebt": "None", "longTermInvestments": "275313000", "shortTermInvestments": "None", "currentNetReceivables": "112403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459243000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480229000", "totalShareholderEquity": "26992000", "capitalLeaseObligations": "51794000", "otherCurrentLiabilities": "141357000", "totalCurrentLiabilities": "151465000", "otherNonCurrentLiabilities": "22517000", "totalNonCurrentLiabilities": "534865000", "cashAndShortTermInvestments": "242116000", "commonStockSharesOutstanding": "197300000", "intangibleAssetsExcludingGoodwill": "28959000", "cashAndCashEquivalentsAtCarryingValue": "242116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45371000", "profitLoss": "None", "dividendPayout": "25343000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183539000", "capitalExpenditures": "8497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89126000", "cashflowFromInvestment": "-120495000", "stockBasedCompensation": "46047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4422000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 523474000, "cost_of_revenue": 288078000, "gross_profit": 235396000, "ebit": 74324000, "ebitda": 77644000, "pretax_income": 50164000, "tax_provision": 13560000, "net_income": 18695000, "net_income_to_common": 18695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89454000, "total_current_assets": 188868000, "total_assets": 612731000, "short_term_debt": 7534000, "long_term_debt": 432039000, "total_debt": 439573000, "total_liabilities": 703070000, "total_equity": -27620000, "shares_outstanding": 190590000, "goodwill_and_intangibles": 30273000 }, "cash_flow": { "operating_cash_flow": 148774000, "capital_expenditure": 16729000, "free_cash_flow": 165503000, "dividends_paid": 20549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79056, "ticker_id": 6217, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74324000", "ebitda": "77644000", "netIncome": "18695000", "grossProfit": "235396000", "depreciation": "None", "totalRevenue": "523474000", "costOfRevenue": "288078000", "interestIncome": "None", "incomeBeforeTax": "50164000", "interestExpense": "24160000", "operatingIncome": "73480000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13560000", "reportedCurrency": "USD", "netInterestIncome": "-24160000", "nonInterestIncome": "None", "operatingExpenses": "161916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3320000", "sellingGeneralAndAdministrative": "440532000", "netIncomeFromContinuingOperations": "36604000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "612731000", "longTermDebt": "432039000", "shortTermDebt": "7534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1314000", "reportedCurrency": "USD", "retainedEarnings": "-35040000", "totalLiabilities": "703070000", "otherCurrentAssets": "None", "totalCurrentAssets": "188868000", "currentLongTermDebt": "None", "longTermInvestments": "257807000", "shortTermInvestments": "None", "currentNetReceivables": "99414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423863000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485915000", "totalShareholderEquity": "-27620000", "capitalLeaseObligations": "53876000", "otherCurrentLiabilities": "51767000", "totalCurrentLiabilities": "61528000", "otherNonCurrentLiabilities": "17066000", "totalNonCurrentLiabilities": "641542000", "cashAndShortTermInvestments": "89454000", "commonStockSharesOutstanding": "190590000", "intangibleAssetsExcludingGoodwill": "1314000", "cashAndCashEquivalentsAtCarryingValue": "89454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36604000", "profitLoss": "None", "dividendPayout": "20549000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148774000", "capitalExpenditures": "16729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70378000", "cashflowFromInvestment": "-31834000", "stockBasedCompensation": "31366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523474000, "cost_of_revenue": 288078000, "gross_profit": 235396000, "research_and_development": null, "selling_general_admin": 440532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74324000, "depreciation_amortisation": 3320000, "ebitda": 77644000, "interest_expense": 24160000, "interest_income": null, "other_non_operating": null, "pretax_income": 50164000, "tax_provision": 13560000, "effective_tax_rate": null, "net_income": 18695000, "net_income_continuing_ops": 36604000, "net_income_to_common": 18695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89454000, "short_term_investments": null, "net_receivables": 99414000, "inventory": null, "other_current_assets": null, "total_current_assets": 188868000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 1314000, "goodwill_and_intangibles": 30273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423863000, "total_assets": 612731000, "short_term_debt": 7534000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61528000, "long_term_debt": 432039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 641542000, "total_liabilities": 703070000, "total_debt": 439573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35040000, "total_equity": -27620000, "shares_outstanding": 190590000, "operating_cash_flow": 148774000, "stock_based_compensation": 31366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31834000, "dividends_paid": 20549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70378000, "free_cash_flow": 165503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74324000", "ebitda": "77644000", "netIncome": "18695000", "grossProfit": "235396000", "depreciation": "None", "totalRevenue": "523474000", "costOfRevenue": "288078000", "interestIncome": "None", "incomeBeforeTax": "50164000", "interestExpense": "24160000", "operatingIncome": "73480000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13560000", "reportedCurrency": "USD", "netInterestIncome": "-24160000", "nonInterestIncome": "None", "operatingExpenses": "161916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3320000", "sellingGeneralAndAdministrative": "440532000", "netIncomeFromContinuingOperations": "36604000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "612731000", "longTermDebt": "432039000", "shortTermDebt": "7534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1314000", "reportedCurrency": "USD", "retainedEarnings": "-35040000", "totalLiabilities": "703070000", "otherCurrentAssets": "None", "totalCurrentAssets": "188868000", "currentLongTermDebt": "None", "longTermInvestments": "257807000", "shortTermInvestments": "None", "currentNetReceivables": "99414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423863000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485915000", "totalShareholderEquity": "-27620000", "capitalLeaseObligations": "53876000", "otherCurrentLiabilities": "51767000", "totalCurrentLiabilities": "61528000", "otherNonCurrentLiabilities": "17066000", "totalNonCurrentLiabilities": "641542000", "cashAndShortTermInvestments": "89454000", "commonStockSharesOutstanding": "190590000", "intangibleAssetsExcludingGoodwill": "1314000", "cashAndCashEquivalentsAtCarryingValue": "89454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36604000", "profitLoss": "None", "dividendPayout": "20549000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148774000", "capitalExpenditures": "16729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70378000", "cashflowFromInvestment": "-31834000", "stockBasedCompensation": "31366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3320000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 451987000, "cost_of_revenue": 356044000, "gross_profit": 95943000, "ebit": 2231000, "ebitda": 4927000, "pretax_income": -21514000, "tax_provision": 7692000, "net_income": 12774000, "net_income_to_common": 12774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44354000, "total_current_assets": 110302000, "total_assets": 504943000, "short_term_debt": 8349000, "long_term_debt": 384727000, "total_debt": 393076000, "total_liabilities": 616172000, "total_equity": -27634000, "shares_outstanding": 187433763, "goodwill_and_intangibles": 31586000 }, "cash_flow": { "operating_cash_flow": 92065000, "capital_expenditure": 3763000, "free_cash_flow": 95828000, "dividends_paid": 20321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79061, "ticker_id": 6217, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2231000", "ebitda": "4927000", "netIncome": "12774000", "grossProfit": "95943000", "depreciation": "None", "totalRevenue": "451987000", "costOfRevenue": "356044000", "interestIncome": "None", "incomeBeforeTax": "-21514000", "interestExpense": "23745000", "operatingIncome": "-11846000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7692000", "reportedCurrency": "USD", "netInterestIncome": "-24667000", "nonInterestIncome": "None", "operatingExpenses": "107789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2696000", "sellingGeneralAndAdministrative": "456845000", "netIncomeFromContinuingOperations": "-22371000" }, "balance": { "goodwill": "28959000", "inventory": "110302001", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "504943000", "longTermDebt": "384727000", "shortTermDebt": "8349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2627000", "reportedCurrency": "USD", "retainedEarnings": "-32218000", "totalLiabilities": "616172000", "otherCurrentAssets": "-110302000", "totalCurrentAssets": "110302000", "currentLongTermDebt": "None", "longTermInvestments": "240202000", "shortTermInvestments": "None", "currentNetReceivables": "65948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394641000", "currentAccountsPayable": "54537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426208000", "totalShareholderEquity": "-27634000", "capitalLeaseObligations": "41481000", "otherCurrentLiabilities": "54091000", "totalCurrentLiabilities": "62886000", "otherNonCurrentLiabilities": "14617000", "totalNonCurrentLiabilities": "553286000", "cashAndShortTermInvestments": "44354000", "commonStockSharesOutstanding": "187433763", "intangibleAssetsExcludingGoodwill": "2627000", "cashAndCashEquivalentsAtCarryingValue": "44354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12774000", "profitLoss": "None", "dividendPayout": "20321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92065000", "capitalExpenditures": "3763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113662000", "cashflowFromInvestment": "-18840000", "stockBasedCompensation": "126697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451987000, "cost_of_revenue": 356044000, "gross_profit": 95943000, "research_and_development": 0.05, "selling_general_admin": 456845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2231000, "depreciation_amortisation": 2696000, "ebitda": 4927000, "interest_expense": 23745000, "interest_income": null, "other_non_operating": null, "pretax_income": -21514000, "tax_provision": 7692000, "effective_tax_rate": null, "net_income": 12774000, "net_income_continuing_ops": -22371000, "net_income_to_common": 12774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44354000, "short_term_investments": null, "net_receivables": 65948000, "inventory": 110302001, "other_current_assets": null, "total_current_assets": 110302000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 2627000, "goodwill_and_intangibles": 31586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394641000, "total_assets": 504943000, "short_term_debt": 8349000, "accounts_payable": 54537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62886000, "long_term_debt": 384727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 553286000, "total_liabilities": 616172000, "total_debt": 393076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32218000, "total_equity": -27634000, "shares_outstanding": 187433763, "operating_cash_flow": 92065000, "stock_based_compensation": 126697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18840000, "dividends_paid": 20321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113662000, "free_cash_flow": 95828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2231000", "ebitda": "4927000", "netIncome": "12774000", "grossProfit": "95943000", "depreciation": "None", "totalRevenue": "451987000", "costOfRevenue": "356044000", "interestIncome": "None", "incomeBeforeTax": "-21514000", "interestExpense": "23745000", "operatingIncome": "-11846000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7692000", "reportedCurrency": "USD", "netInterestIncome": "-24667000", "nonInterestIncome": "None", "operatingExpenses": "107789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2696000", "sellingGeneralAndAdministrative": "456845000", "netIncomeFromContinuingOperations": "-22371000" }, "balance": { "goodwill": "28959000", "inventory": "110302001", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "504943000", "longTermDebt": "384727000", "shortTermDebt": "8349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2627000", "reportedCurrency": "USD", "retainedEarnings": "-32218000", "totalLiabilities": "616172000", "otherCurrentAssets": "-110302000", "totalCurrentAssets": "110302000", "currentLongTermDebt": "None", "longTermInvestments": "240202000", "shortTermInvestments": "None", "currentNetReceivables": "65948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394641000", "currentAccountsPayable": "54537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426208000", "totalShareholderEquity": "-27634000", "capitalLeaseObligations": "41481000", "otherCurrentLiabilities": "54091000", "totalCurrentLiabilities": "62886000", "otherNonCurrentLiabilities": "14617000", "totalNonCurrentLiabilities": "553286000", "cashAndShortTermInvestments": "44354000", "commonStockSharesOutstanding": "187433763", "intangibleAssetsExcludingGoodwill": "2627000", "cashAndCashEquivalentsAtCarryingValue": "44354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12774000", "profitLoss": "None", "dividendPayout": "20321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92065000", "capitalExpenditures": "3763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113662000", "cashflowFromInvestment": "-18840000", "stockBasedCompensation": "126697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2696000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 452517000, "cost_of_revenue": 277311000, "gross_profit": 175206000, "ebit": 112407000, "ebitda": 116263000, "pretax_income": 89093000, "tax_provision": 9611000, "net_income": 19820000, "net_income_to_common": 19820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85163000, "total_current_assets": 133480000, "total_assets": 488933000, "short_term_debt": 4000000, "long_term_debt": 387627000, "total_debt": 391627000, "total_liabilities": 582939000, "total_equity": -19820000, "shares_outstanding": 188567992, "goodwill_and_intangibles": 32899000 }, "cash_flow": { "operating_cash_flow": 216513000, "capital_expenditure": 782000, "free_cash_flow": 217295000, "dividends_paid": 18432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79066, "ticker_id": 6217, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112407000", "ebitda": "116263000", "netIncome": "19820000", "grossProfit": "175206000", "depreciation": "None", "totalRevenue": "452517000", "costOfRevenue": "277311000", "interestIncome": "None", "incomeBeforeTax": "89093000", "interestExpense": "23314000", "operatingIncome": "80312000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9611000", "reportedCurrency": "USD", "netInterestIncome": "-23314000", "nonInterestIncome": "None", "operatingExpenses": "94894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "32095000", "costofGoodsAndServicesSold": "277311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3856000", "sellingGeneralAndAdministrative": "366218000", "netIncomeFromContinuingOperations": "79482000" }, "balance": { "goodwill": "28959000", "inventory": "223970000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "488933000", "longTermDebt": "387627000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3940000", "reportedCurrency": "USD", "retainedEarnings": "-23934000", "totalLiabilities": "582939000", "otherCurrentAssets": "-223970000", "totalCurrentAssets": "133480000", "currentLongTermDebt": "None", "longTermInvestments": "223970000", "shortTermInvestments": "223970000", "currentNetReceivables": "48317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355453000", "currentAccountsPayable": "-4000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4620000", "shortLongTermDebtTotal": "403147000", "totalShareholderEquity": "-19820000", "capitalLeaseObligations": "15520000", "otherCurrentLiabilities": "55616000", "totalCurrentLiabilities": "64588000", "otherNonCurrentLiabilities": "112706000", "totalNonCurrentLiabilities": "518351000", "cashAndShortTermInvestments": "85163000", "commonStockSharesOutstanding": "188567992", "intangibleAssetsExcludingGoodwill": "3940000", "cashAndCashEquivalentsAtCarryingValue": "85163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79482000", "profitLoss": "None", "dividendPayout": "18432000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216513000", "capitalExpenditures": "782000", "changeInReceivables": "-1342000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215067000", "cashflowFromInvestment": "-10073000", "stockBasedCompensation": "58571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8627000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452517000, "cost_of_revenue": 277311000, "gross_profit": 175206000, "research_and_development": 0.2, "selling_general_admin": 366218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112407000, "depreciation_amortisation": 3856000, "ebitda": 116263000, "interest_expense": 23314000, "interest_income": null, "other_non_operating": null, "pretax_income": 89093000, "tax_provision": 9611000, "effective_tax_rate": null, "net_income": 19820000, "net_income_continuing_ops": 79482000, "net_income_to_common": 19820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85163000, "short_term_investments": 223970000, "net_receivables": 48317000, "inventory": 223970000, "other_current_assets": null, "total_current_assets": 133480000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 3940000, "goodwill_and_intangibles": 32899000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355453000, "total_assets": 488933000, "short_term_debt": 4000000, "accounts_payable": -4000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64588000, "long_term_debt": 387627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518351000, "total_liabilities": 582939000, "total_debt": 391627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23934000, "total_equity": -19820000, "shares_outstanding": 188567992, "operating_cash_flow": 216513000, "stock_based_compensation": 58571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10073000, "dividends_paid": 18432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215067000, "free_cash_flow": 217295000, "net_change_in_cash": -8627000 }, "raw_data": { "income": { "ebit": "112407000", "ebitda": "116263000", "netIncome": "19820000", "grossProfit": "175206000", "depreciation": "None", "totalRevenue": "452517000", "costOfRevenue": "277311000", "interestIncome": "None", "incomeBeforeTax": "89093000", "interestExpense": "23314000", "operatingIncome": "80312000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9611000", "reportedCurrency": "USD", "netInterestIncome": "-23314000", "nonInterestIncome": "None", "operatingExpenses": "94894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "32095000", "costofGoodsAndServicesSold": "277311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3856000", "sellingGeneralAndAdministrative": "366218000", "netIncomeFromContinuingOperations": "79482000" }, "balance": { "goodwill": "28959000", "inventory": "223970000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "488933000", "longTermDebt": "387627000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3940000", "reportedCurrency": "USD", "retainedEarnings": "-23934000", "totalLiabilities": "582939000", "otherCurrentAssets": "-223970000", "totalCurrentAssets": "133480000", "currentLongTermDebt": "None", "longTermInvestments": "223970000", "shortTermInvestments": "223970000", "currentNetReceivables": "48317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355453000", "currentAccountsPayable": "-4000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4620000", "shortLongTermDebtTotal": "403147000", "totalShareholderEquity": "-19820000", "capitalLeaseObligations": "15520000", "otherCurrentLiabilities": "55616000", "totalCurrentLiabilities": "64588000", "otherNonCurrentLiabilities": "112706000", "totalNonCurrentLiabilities": "518351000", "cashAndShortTermInvestments": "85163000", "commonStockSharesOutstanding": "188567992", "intangibleAssetsExcludingGoodwill": "3940000", "cashAndCashEquivalentsAtCarryingValue": "85163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79482000", "profitLoss": "None", "dividendPayout": "18432000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "216513000", "capitalExpenditures": "782000", "changeInReceivables": "-1342000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215067000", "cashflowFromInvestment": "-10073000", "stockBasedCompensation": "58571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8627000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3856000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 577564000, "cost_of_revenue": 333837000, "gross_profit": 243727000, "ebit": 173146000, "ebitda": 177166000, "pretax_income": 153062000, "tax_provision": 10993000, "net_income": 21482000, "net_income_to_common": 21482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96185000, "total_current_assets": 221256000, "total_assets": 581624000, "short_term_debt": 390516000, "long_term_debt": 390516000, "total_debt": 781032000, "total_liabilities": 637425000, "total_equity": -55801000, "shares_outstanding": 189059374, "goodwill_and_intangibles": 35215000 }, "cash_flow": { "operating_cash_flow": 178803000, "capital_expenditure": 577000, "free_cash_flow": 179380000, "dividends_paid": 14525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79071, "ticker_id": 6217, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173146000", "ebitda": "177166000", "netIncome": "21482000", "grossProfit": "243727000", "depreciation": "None", "totalRevenue": "577564000", "costOfRevenue": "333837000", "interestIncome": "None", "incomeBeforeTax": "153062000", "interestExpense": "20084000", "operatingIncome": "109404000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10993000", "reportedCurrency": "USD", "netInterestIncome": "-20084000", "nonInterestIncome": "None", "operatingExpenses": "134323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4020000", "sellingGeneralAndAdministrative": "88351000", "netIncomeFromContinuingOperations": "142069000" }, "balance": { "goodwill": "28959000", "inventory": "-2694999", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "581624000", "longTermDebt": "390516000", "shortTermDebt": "390516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6256000", "reportedCurrency": "USD", "retainedEarnings": "-26222000", "totalLiabilities": "637425000", "otherCurrentAssets": "-221256000", "totalCurrentAssets": "221256000", "currentLongTermDebt": "None", "longTermInvestments": "226345000", "shortTermInvestments": "2695000", "currentNetReceivables": "125071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360368000", "currentAccountsPayable": "-390516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5411000", "shortLongTermDebtTotal": "390516000", "totalShareholderEquity": "-55801000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "60876000", "totalCurrentLiabilities": "69360000", "otherNonCurrentLiabilities": "159510000", "totalNonCurrentLiabilities": "568065000", "cashAndShortTermInvestments": "96185000", "commonStockSharesOutstanding": "189059374", "intangibleAssetsExcludingGoodwill": "6256000", "cashAndCashEquivalentsAtCarryingValue": "96185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142069000", "profitLoss": "None", "dividendPayout": "14525000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "178803000", "capitalExpenditures": "577000", "changeInReceivables": "-451000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251274000", "cashflowFromInvestment": "-28114000", "stockBasedCompensation": "74727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577564000, "cost_of_revenue": 333837000, "gross_profit": 243727000, "research_and_development": 0.28, "selling_general_admin": 88351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173146000, "depreciation_amortisation": 4020000, "ebitda": 177166000, "interest_expense": 20084000, "interest_income": null, "other_non_operating": null, "pretax_income": 153062000, "tax_provision": 10993000, "effective_tax_rate": null, "net_income": 21482000, "net_income_continuing_ops": 142069000, "net_income_to_common": 21482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96185000, "short_term_investments": 2695000, "net_receivables": 125071000, "inventory": -2694999, "other_current_assets": null, "total_current_assets": 221256000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 6256000, "goodwill_and_intangibles": 35215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360368000, "total_assets": 581624000, "short_term_debt": 390516000, "accounts_payable": -390516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69360000, "long_term_debt": 390516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 568065000, "total_liabilities": 637425000, "total_debt": 781032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26222000, "total_equity": -55801000, "shares_outstanding": 189059374, "operating_cash_flow": 178803000, "stock_based_compensation": 74727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28114000, "dividends_paid": 14525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251274000, "free_cash_flow": 179380000, "net_change_in_cash": -100585000 }, "raw_data": { "income": { "ebit": "173146000", "ebitda": "177166000", "netIncome": "21482000", "grossProfit": "243727000", "depreciation": "None", "totalRevenue": "577564000", "costOfRevenue": "333837000", "interestIncome": "None", "incomeBeforeTax": "153062000", "interestExpense": "20084000", "operatingIncome": "109404000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10993000", "reportedCurrency": "USD", "netInterestIncome": "-20084000", "nonInterestIncome": "None", "operatingExpenses": "134323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4020000", "sellingGeneralAndAdministrative": "88351000", "netIncomeFromContinuingOperations": "142069000" }, "balance": { "goodwill": "28959000", "inventory": "-2694999", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "581624000", "longTermDebt": "390516000", "shortTermDebt": "390516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6256000", "reportedCurrency": "USD", "retainedEarnings": "-26222000", "totalLiabilities": "637425000", "otherCurrentAssets": "-221256000", "totalCurrentAssets": "221256000", "currentLongTermDebt": "None", "longTermInvestments": "226345000", "shortTermInvestments": "2695000", "currentNetReceivables": "125071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360368000", "currentAccountsPayable": "-390516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5411000", "shortLongTermDebtTotal": "390516000", "totalShareholderEquity": "-55801000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "60876000", "totalCurrentLiabilities": "69360000", "otherNonCurrentLiabilities": "159510000", "totalNonCurrentLiabilities": "568065000", "cashAndShortTermInvestments": "96185000", "commonStockSharesOutstanding": "189059374", "intangibleAssetsExcludingGoodwill": "6256000", "cashAndCashEquivalentsAtCarryingValue": "96185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142069000", "profitLoss": "None", "dividendPayout": "14525000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "178803000", "capitalExpenditures": "577000", "changeInReceivables": "-451000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251274000", "cashflowFromInvestment": "-28114000", "stockBasedCompensation": "74727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4020000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 433137000, "cost_of_revenue": 388465000, "gross_profit": 44672000, "ebit": -55250000, "ebitda": -45432000, "pretax_income": -78696000, "tax_provision": 4506000, "net_income": 4049000, "net_income_to_common": 4049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198146000, "total_current_assets": 293420000, "total_assets": 631891000, "short_term_debt": 335155000, "long_term_debt": 335155000, "total_debt": 670310000, "total_liabilities": 556167000, "total_equity": 75724000, "shares_outstanding": 184219761, "goodwill_and_intangibles": 37547000 }, "cash_flow": { "operating_cash_flow": 68170000, "capital_expenditure": 1308000, "free_cash_flow": 69478000, "dividends_paid": 153670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79076, "ticker_id": 6217, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55250000", "ebitda": "-45432000", "netIncome": "4049000", "grossProfit": "44672000", "depreciation": "None", "totalRevenue": "433137000", "costOfRevenue": "388465000", "interestIncome": "None", "incomeBeforeTax": "-78696000", "interestExpense": "23446000", "operatingIncome": "-43115000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4506000", "reportedCurrency": "USD", "netInterestIncome": "-23446000", "nonInterestIncome": "None", "operatingExpenses": "87787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9818000", "sellingGeneralAndAdministrative": "84631000", "netIncomeFromContinuingOperations": "-67630000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "631891000", "longTermDebt": "335155000", "shortTermDebt": "335155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8588000", "reportedCurrency": "USD", "retainedEarnings": "-20098000", "totalLiabilities": "556167000", "otherCurrentAssets": "-293420000", "totalCurrentAssets": "293420000", "currentLongTermDebt": "None", "longTermInvestments": "166273000", "shortTermInvestments": "None", "currentNetReceivables": "95274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338471000", "currentAccountsPayable": "-335155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7870000", "shortLongTermDebtTotal": "335155000", "totalShareholderEquity": "75724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63253000", "totalCurrentLiabilities": "73286000", "otherNonCurrentLiabilities": "12314000", "totalNonCurrentLiabilities": "482881000", "cashAndShortTermInvestments": "198146000", "commonStockSharesOutstanding": "184219761", "intangibleAssetsExcludingGoodwill": "8588000", "cashAndCashEquivalentsAtCarryingValue": "198146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67630000", "profitLoss": "None", "dividendPayout": "153670000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68170000", "capitalExpenditures": "1308000", "changeInReceivables": "-1100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54757000", "cashflowFromInvestment": "-5531000", "stockBasedCompensation": "176922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "117396000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "144765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433137000, "cost_of_revenue": 388465000, "gross_profit": 44672000, "research_and_development": 0.18, "selling_general_admin": 84631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55250000, "depreciation_amortisation": 9818000, "ebitda": -45432000, "interest_expense": 23446000, "interest_income": null, "other_non_operating": null, "pretax_income": -78696000, "tax_provision": 4506000, "effective_tax_rate": null, "net_income": 4049000, "net_income_continuing_ops": -67630000, "net_income_to_common": 4049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198146000, "short_term_investments": null, "net_receivables": 95274000, "inventory": null, "other_current_assets": null, "total_current_assets": 293420000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 8588000, "goodwill_and_intangibles": 37547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 338471000, "total_assets": 631891000, "short_term_debt": 335155000, "accounts_payable": -335155000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73286000, "long_term_debt": 335155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482881000, "total_liabilities": 556167000, "total_debt": 670310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20098000, "total_equity": 75724000, "shares_outstanding": 184219761, "operating_cash_flow": 68170000, "stock_based_compensation": 176922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5531000, "dividends_paid": 153670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54757000, "free_cash_flow": 69478000, "net_change_in_cash": 117396000 }, "raw_data": { "income": { "ebit": "-55250000", "ebitda": "-45432000", "netIncome": "4049000", "grossProfit": "44672000", "depreciation": "None", "totalRevenue": "433137000", "costOfRevenue": "388465000", "interestIncome": "None", "incomeBeforeTax": "-78696000", "interestExpense": "23446000", "operatingIncome": "-43115000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4506000", "reportedCurrency": "USD", "netInterestIncome": "-23446000", "nonInterestIncome": "None", "operatingExpenses": "87787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9818000", "sellingGeneralAndAdministrative": "84631000", "netIncomeFromContinuingOperations": "-67630000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "631891000", "longTermDebt": "335155000", "shortTermDebt": "335155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8588000", "reportedCurrency": "USD", "retainedEarnings": "-20098000", "totalLiabilities": "556167000", "otherCurrentAssets": "-293420000", "totalCurrentAssets": "293420000", "currentLongTermDebt": "None", "longTermInvestments": "166273000", "shortTermInvestments": "None", "currentNetReceivables": "95274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338471000", "currentAccountsPayable": "-335155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7870000", "shortLongTermDebtTotal": "335155000", "totalShareholderEquity": "75724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63253000", "totalCurrentLiabilities": "73286000", "otherNonCurrentLiabilities": "12314000", "totalNonCurrentLiabilities": "482881000", "cashAndShortTermInvestments": "198146000", "commonStockSharesOutstanding": "184219761", "intangibleAssetsExcludingGoodwill": "8588000", "cashAndCashEquivalentsAtCarryingValue": "198146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67630000", "profitLoss": "None", "dividendPayout": "153670000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68170000", "capitalExpenditures": "1308000", "changeInReceivables": "-1100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54757000", "cashflowFromInvestment": "-5531000", "stockBasedCompensation": "176922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "117396000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "144765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9818000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 416402000, "cost_of_revenue": 242967000, "gross_profit": 173435000, "ebit": 87996000, "ebitda": 98334000, "pretax_income": 62316000, "tax_provision": 2318000, "net_income": 59998000, "net_income_to_common": 59998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79866000, "total_current_assets": 124759000, "total_assets": 373156000, "short_term_debt": 25000000, "long_term_debt": 448500000, "total_debt": 473500000, "total_liabilities": 586986000, "total_equity": -315293000, "shares_outstanding": 39914862, "goodwill_and_intangibles": 45051000 }, "cash_flow": { "operating_cash_flow": 96193000, "capital_expenditure": 3995000, "free_cash_flow": 100188000, "dividends_paid": 69624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79081, "ticker_id": 6217, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87996000", "ebitda": "98334000", "netIncome": "59998000", "grossProfit": "173435000", "depreciation": "None", "totalRevenue": "416402000", "costOfRevenue": "242967000", "interestIncome": "None", "incomeBeforeTax": "62316000", "interestExpense": "25680000", "operatingIncome": "84969000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2318000", "reportedCurrency": "USD", "netInterestIncome": "-25680000", "nonInterestIncome": "None", "operatingExpenses": "88466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10338000", "sellingGeneralAndAdministrative": "88458000", "netIncomeFromContinuingOperations": "59998000" }, "balance": { "goodwill": "28959000", "inventory": "-10226000", "commonStock": "-308373000", "currentDebt": "None", "investments": "None", "totalAssets": "373156000", "longTermDebt": "448500000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16092000", "reportedCurrency": "USD", "retainedEarnings": "-308439000", "totalLiabilities": "586986000", "otherCurrentAssets": "20452000", "totalCurrentAssets": "124759000", "currentLongTermDebt": "25000000", "longTermInvestments": "159358000", "shortTermInvestments": "None", "currentNetReceivables": "44893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248397000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8871000", "shortLongTermDebtTotal": "448500000", "totalShareholderEquity": "-315293000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4422000", "totalCurrentLiabilities": "41865000", "otherNonCurrentLiabilities": "13464000", "totalNonCurrentLiabilities": "545121000", "cashAndShortTermInvestments": "79866000", "commonStockSharesOutstanding": "39914862", "intangibleAssetsExcludingGoodwill": "16092000", "cashAndCashEquivalentsAtCarryingValue": "79866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59998000", "profitLoss": "None", "dividendPayout": "69624000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96193000", "capitalExpenditures": "3995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90871000", "cashflowFromInvestment": "6130000", "stockBasedCompensation": "4030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416402000, "cost_of_revenue": 242967000, "gross_profit": 173435000, "research_and_development": 0.15, "selling_general_admin": 88458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87996000, "depreciation_amortisation": 10338000, "ebitda": 98334000, "interest_expense": 25680000, "interest_income": null, "other_non_operating": null, "pretax_income": 62316000, "tax_provision": 2318000, "effective_tax_rate": null, "net_income": 59998000, "net_income_continuing_ops": 59998000, "net_income_to_common": 59998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79866000, "short_term_investments": null, "net_receivables": 44893000, "inventory": -10226000, "other_current_assets": null, "total_current_assets": 124759000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 16092000, "goodwill_and_intangibles": 45051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248397000, "total_assets": 373156000, "short_term_debt": 25000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41865000, "long_term_debt": 448500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545121000, "total_liabilities": 586986000, "total_debt": 473500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308439000, "total_equity": -315293000, "shares_outstanding": 39914862, "operating_cash_flow": 96193000, "stock_based_compensation": 4030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6130000, "dividends_paid": 69624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90871000, "free_cash_flow": 100188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87996000", "ebitda": "98334000", "netIncome": "59998000", "grossProfit": "173435000", "depreciation": "None", "totalRevenue": "416402000", "costOfRevenue": "242967000", "interestIncome": "None", "incomeBeforeTax": "62316000", "interestExpense": "25680000", "operatingIncome": "84969000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2318000", "reportedCurrency": "USD", "netInterestIncome": "-25680000", "nonInterestIncome": "None", "operatingExpenses": "88466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10338000", "sellingGeneralAndAdministrative": "88458000", "netIncomeFromContinuingOperations": "59998000" }, "balance": { "goodwill": "28959000", "inventory": "-10226000", "commonStock": "-308373000", "currentDebt": "None", "investments": "None", "totalAssets": "373156000", "longTermDebt": "448500000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "16092000", "reportedCurrency": "USD", "retainedEarnings": "-308439000", "totalLiabilities": "586986000", "otherCurrentAssets": "20452000", "totalCurrentAssets": "124759000", "currentLongTermDebt": "25000000", "longTermInvestments": "159358000", "shortTermInvestments": "None", "currentNetReceivables": "44893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248397000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8871000", "shortLongTermDebtTotal": "448500000", "totalShareholderEquity": "-315293000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4422000", "totalCurrentLiabilities": "41865000", "otherNonCurrentLiabilities": "13464000", "totalNonCurrentLiabilities": "545121000", "cashAndShortTermInvestments": "79866000", "commonStockSharesOutstanding": "39914862", "intangibleAssetsExcludingGoodwill": "16092000", "cashAndCashEquivalentsAtCarryingValue": "79866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59998000", "profitLoss": "None", "dividendPayout": "69624000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96193000", "capitalExpenditures": "3995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90871000", "cashflowFromInvestment": "6130000", "stockBasedCompensation": "4030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10338000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 389620000, "cost_of_revenue": 210414000, "gross_profit": 179206000, "ebit": 91548000, "ebitda": 103211000, "pretax_income": 65080000, "tax_provision": 1395000, "net_income": 63685000, "net_income_to_common": 63685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68100000, "total_current_assets": 107378000, "total_assets": 371595000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 572702000, "total_equity": -326772000, "shares_outstanding": 39914862, "goodwill_and_intangibles": 52846000 }, "cash_flow": { "operating_cash_flow": 117029000, "capital_expenditure": 868000, "free_cash_flow": 117897000, "dividends_paid": 82247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79085, "ticker_id": 6217, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91548000", "ebitda": "103211000", "netIncome": "63685000", "grossProfit": "179206000", "depreciation": "None", "totalRevenue": "389620000", "costOfRevenue": "210414000", "interestIncome": "None", "incomeBeforeTax": "65080000", "interestExpense": "26468000", "operatingIncome": "75127000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1395000", "reportedCurrency": "USD", "netInterestIncome": "-26468000", "nonInterestIncome": "None", "operatingExpenses": "104079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11663000", "sellingGeneralAndAdministrative": "92955000", "netIncomeFromContinuingOperations": "63685000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "-326113000", "currentDebt": "None", "investments": "None", "totalAssets": "371595000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "23887000", "reportedCurrency": "USD", "retainedEarnings": "-73000", "totalLiabilities": "572702000", "otherCurrentAssets": "6760000", "totalCurrentAssets": "107378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264217000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7442000", "shortLongTermDebtTotal": "432233000", "totalShareholderEquity": "-326772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96315000", "totalCurrentLiabilities": "96315000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "476387000", "cashAndShortTermInvestments": "68100000", "commonStockSharesOutstanding": "39914862", "intangibleAssetsExcludingGoodwill": "23887000", "cashAndCashEquivalentsAtCarryingValue": "68100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63685000", "profitLoss": "None", "dividendPayout": "82247000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117029000", "capitalExpenditures": "868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153772000", "cashflowFromInvestment": "7962000", "stockBasedCompensation": "21283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389620000, "cost_of_revenue": 210414000, "gross_profit": 179206000, "research_and_development": 0.17, "selling_general_admin": 92955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91548000, "depreciation_amortisation": 11663000, "ebitda": 103211000, "interest_expense": 26468000, "interest_income": null, "other_non_operating": null, "pretax_income": 65080000, "tax_provision": 1395000, "effective_tax_rate": null, "net_income": 63685000, "net_income_continuing_ops": 63685000, "net_income_to_common": 63685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68100000, "short_term_investments": null, "net_receivables": 32518000, "inventory": null, "other_current_assets": null, "total_current_assets": 107378000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 23887000, "goodwill_and_intangibles": 52846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264217000, "total_assets": 371595000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96315000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476387000, "total_liabilities": 572702000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73000, "total_equity": -326772000, "shares_outstanding": 39914862, "operating_cash_flow": 117029000, "stock_based_compensation": 21283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7962000, "dividends_paid": 82247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153772000, "free_cash_flow": 117897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91548000", "ebitda": "103211000", "netIncome": "63685000", "grossProfit": "179206000", "depreciation": "None", "totalRevenue": "389620000", "costOfRevenue": "210414000", "interestIncome": "None", "incomeBeforeTax": "65080000", "interestExpense": "26468000", "operatingIncome": "75127000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1395000", "reportedCurrency": "USD", "netInterestIncome": "-26468000", "nonInterestIncome": "None", "operatingExpenses": "104079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11663000", "sellingGeneralAndAdministrative": "92955000", "netIncomeFromContinuingOperations": "63685000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "-326113000", "currentDebt": "None", "investments": "None", "totalAssets": "371595000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "23887000", "reportedCurrency": "USD", "retainedEarnings": "-73000", "totalLiabilities": "572702000", "otherCurrentAssets": "6760000", "totalCurrentAssets": "107378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264217000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7442000", "shortLongTermDebtTotal": "432233000", "totalShareholderEquity": "-326772000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96315000", "totalCurrentLiabilities": "96315000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "476387000", "cashAndShortTermInvestments": "68100000", "commonStockSharesOutstanding": "39914862", "intangibleAssetsExcludingGoodwill": "23887000", "cashAndCashEquivalentsAtCarryingValue": "68100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63685000", "profitLoss": "None", "dividendPayout": "82247000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117029000", "capitalExpenditures": "868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153772000", "cashflowFromInvestment": "7962000", "stockBasedCompensation": "21283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11663000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "ebit": 24359000, "ebitda": 25279000, "pretax_income": 20880000, "tax_provision": 3136000, "net_income": 5467000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164392000, "total_current_assets": 222113000, "total_assets": 688775000, "short_term_debt": 3285000, "long_term_debt": 362931000, "total_debt": 366216000, "total_liabilities": 566495000, "total_equity": 25492000, "shares_outstanding": 204764088, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 51723000, "capital_expenditure": 3848000, "free_cash_flow": 55571000, "dividends_paid": 7509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79049, "ticker_id": 6217, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24359000", "ebitda": "25279000", "netIncome": "5467000", "grossProfit": "122474000", "depreciation": "None", "totalRevenue": "123394000", "costOfRevenue": "920000", "interestIncome": "None", "incomeBeforeTax": "20880000", "interestExpense": "4863000", "operatingIncome": "19098000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3136000", "reportedCurrency": "USD", "netInterestIncome": "-4863000", "nonInterestIncome": "None", "operatingExpenses": "103376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "920000", "sellingGeneralAndAdministrative": "28928000", "netIncomeFromContinuingOperations": "17744000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "688775000", "longTermDebt": "362931000", "shortTermDebt": "3285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28959000", "reportedCurrency": "USD", "retainedEarnings": "-19437000", "totalLiabilities": "566495000", "otherCurrentAssets": "-57721000", "totalCurrentAssets": "222113000", "currentLongTermDebt": "None", "longTermInvestments": "282677000", "shortTermInvestments": "None", "currentNetReceivables": "57721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466662000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "414467000", "totalShareholderEquity": "25492000", "capitalLeaseObligations": "51536000", "otherCurrentLiabilities": "97207000", "totalCurrentLiabilities": "97207000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "469288000", "cashAndShortTermInvestments": "164392000", "commonStockSharesOutstanding": "204764088", "intangibleAssetsExcludingGoodwill": "28959000", "cashAndCashEquivalentsAtCarryingValue": "164392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5467000", "profitLoss": "None", "dividendPayout": "7509000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51723000", "capitalExpenditures": "3848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96262000", "cashflowFromInvestment": "-32698999", "stockBasedCompensation": "24575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123394000, "cost_of_revenue": 920000, "gross_profit": 122474000, "research_and_development": null, "selling_general_admin": 28928000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24359000, "depreciation_amortisation": 920000, "ebitda": 25279000, "interest_expense": 4863000, "interest_income": null, "other_non_operating": null, "pretax_income": 20880000, "tax_provision": 3136000, "effective_tax_rate": null, "net_income": 5467000, "net_income_continuing_ops": 17744000, "net_income_to_common": 5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164392000, "short_term_investments": null, "net_receivables": 57721000, "inventory": null, "other_current_assets": null, "total_current_assets": 222113000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 28959000, "goodwill_and_intangibles": 57918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 466662000, "total_assets": 688775000, "short_term_debt": 3285000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97207000, "long_term_debt": 362931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 469288000, "total_liabilities": 566495000, "total_debt": 366216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19437000, "total_equity": 25492000, "shares_outstanding": 204764088, "operating_cash_flow": 51723000, "stock_based_compensation": 24575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32698999, "dividends_paid": 7509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96262000, "free_cash_flow": 55571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24359000", "ebitda": "25279000", "netIncome": "5467000", "grossProfit": "122474000", "depreciation": "None", "totalRevenue": "123394000", "costOfRevenue": "920000", "interestIncome": "None", "incomeBeforeTax": "20880000", "interestExpense": "4863000", "operatingIncome": "19098000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3136000", "reportedCurrency": "USD", "netInterestIncome": "-4863000", "nonInterestIncome": "None", "operatingExpenses": "103376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "920000", "sellingGeneralAndAdministrative": "28928000", "netIncomeFromContinuingOperations": "17744000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "688775000", "longTermDebt": "362931000", "shortTermDebt": "3285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28959000", "reportedCurrency": "USD", "retainedEarnings": "-19437000", "totalLiabilities": "566495000", "otherCurrentAssets": "-57721000", "totalCurrentAssets": "222113000", "currentLongTermDebt": "None", "longTermInvestments": "282677000", "shortTermInvestments": "None", "currentNetReceivables": "57721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466662000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "414467000", "totalShareholderEquity": "25492000", "capitalLeaseObligations": "51536000", "otherCurrentLiabilities": "97207000", "totalCurrentLiabilities": "97207000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "469288000", "cashAndShortTermInvestments": "164392000", "commonStockSharesOutstanding": "204764088", "intangibleAssetsExcludingGoodwill": "28959000", "cashAndCashEquivalentsAtCarryingValue": "164392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5467000", "profitLoss": "None", "dividendPayout": "7509000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51723000", "capitalExpenditures": "3848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96262000", "cashflowFromInvestment": "-32698999", "stockBasedCompensation": "24575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "920000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 177095000, "cost_of_revenue": 96135000, "gross_profit": 80960000, "ebit": 69695000, "ebitda": 70799000, "pretax_income": 64047000, "tax_provision": 5890000, "net_income": 18976000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242116000, "total_current_assets": 354519000, "total_assets": 813762000, "short_term_debt": null, "long_term_debt": 428435000, "total_debt": 428435000, "total_liabilities": 686330000, "total_equity": 26992000, "shares_outstanding": 200300000, "goodwill_and_intangibles": 57918000 }, "cash_flow": { "operating_cash_flow": 28481000, "capital_expenditure": 4557000, "free_cash_flow": 33038000, "dividends_paid": 7365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79050, "ticker_id": 6217, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69695000", "ebitda": "70799000", "netIncome": "18976000", "grossProfit": "80960000", "depreciation": "None", "totalRevenue": "177095000", "costOfRevenue": "96135000", "interestIncome": "None", "incomeBeforeTax": "64047000", "interestExpense": "5648000", "operatingIncome": "54705000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5890000", "reportedCurrency": "USD", "netInterestIncome": "-5648000", "nonInterestIncome": "None", "operatingExpenses": "26255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1104000", "sellingGeneralAndAdministrative": "26255000", "netIncomeFromContinuingOperations": "58157000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "813762000", "longTermDebt": "428435000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28959000", "reportedCurrency": "USD", "retainedEarnings": "-16262000", "totalLiabilities": "686330000", "otherCurrentAssets": "14606000", "totalCurrentAssets": "354519000", "currentLongTermDebt": "None", "longTermInvestments": "275313000", "shortTermInvestments": "None", "currentNetReceivables": "112403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459243000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480229000", "totalShareholderEquity": "26992000", "capitalLeaseObligations": "51794000", "otherCurrentLiabilities": "151465000", "totalCurrentLiabilities": "151465000", "otherNonCurrentLiabilities": "22517000", "totalNonCurrentLiabilities": "534865000", "cashAndShortTermInvestments": "242116000", "commonStockSharesOutstanding": "200300000", "intangibleAssetsExcludingGoodwill": "28959000", "cashAndCashEquivalentsAtCarryingValue": "242116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18976000", "profitLoss": "None", "dividendPayout": "7365000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28481000", "capitalExpenditures": "4557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83073000", "cashflowFromInvestment": "-51691000", "stockBasedCompensation": "12538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177095000, "cost_of_revenue": 96135000, "gross_profit": 80960000, "research_and_development": null, "selling_general_admin": 26255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69695000, "depreciation_amortisation": 1104000, "ebitda": 70799000, "interest_expense": 5648000, "interest_income": null, "other_non_operating": null, "pretax_income": 64047000, "tax_provision": 5890000, "effective_tax_rate": null, "net_income": 18976000, "net_income_continuing_ops": 58157000, "net_income_to_common": 18976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242116000, "short_term_investments": null, "net_receivables": 112403000, "inventory": null, "other_current_assets": null, "total_current_assets": 354519000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 28959000, "goodwill_and_intangibles": 57918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459243000, "total_assets": 813762000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151465000, "long_term_debt": 428435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534865000, "total_liabilities": 686330000, "total_debt": 428435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16262000, "total_equity": 26992000, "shares_outstanding": 200300000, "operating_cash_flow": 28481000, "stock_based_compensation": 12538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51691000, "dividends_paid": 7365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83073000, "free_cash_flow": 33038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69695000", "ebitda": "70799000", "netIncome": "18976000", "grossProfit": "80960000", "depreciation": "None", "totalRevenue": "177095000", "costOfRevenue": "96135000", "interestIncome": "None", "incomeBeforeTax": "64047000", "interestExpense": "5648000", "operatingIncome": "54705000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5890000", "reportedCurrency": "USD", "netInterestIncome": "-5648000", "nonInterestIncome": "None", "operatingExpenses": "26255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1104000", "sellingGeneralAndAdministrative": "26255000", "netIncomeFromContinuingOperations": "58157000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "813762000", "longTermDebt": "428435000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28959000", "reportedCurrency": "USD", "retainedEarnings": "-16262000", "totalLiabilities": "686330000", "otherCurrentAssets": "14606000", "totalCurrentAssets": "354519000", "currentLongTermDebt": "None", "longTermInvestments": "275313000", "shortTermInvestments": "None", "currentNetReceivables": "112403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459243000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480229000", "totalShareholderEquity": "26992000", "capitalLeaseObligations": "51794000", "otherCurrentLiabilities": "151465000", "totalCurrentLiabilities": "151465000", "otherNonCurrentLiabilities": "22517000", "totalNonCurrentLiabilities": "534865000", "cashAndShortTermInvestments": "242116000", "commonStockSharesOutstanding": "200300000", "intangibleAssetsExcludingGoodwill": "28959000", "cashAndCashEquivalentsAtCarryingValue": "242116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18976000", "profitLoss": "None", "dividendPayout": "7365000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28481000", "capitalExpenditures": "4557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83073000", "cashflowFromInvestment": "-51691000", "stockBasedCompensation": "12538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1104000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 133009999, "cost_of_revenue": 1157000, "gross_profit": 131852999, "ebit": 54276000, "ebitda": 55433000, "pretax_income": 48706000, "tax_provision": 3624000, "net_income": 10495000, "net_income_to_common": 10495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182749000, "total_current_assets": 238809000, "total_assets": 685933000, "short_term_debt": null, "long_term_debt": 429335000, "total_debt": 429335000, "total_liabilities": 682110000, "total_equity": -7390000, "shares_outstanding": 197478011, "goodwill_and_intangibles": 29287000 }, "cash_flow": { "operating_cash_flow": 79817000, "capital_expenditure": 1548000, "free_cash_flow": 81365000, "dividends_paid": 5914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79052, "ticker_id": 6217, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54276000", "ebitda": "55433000", "netIncome": "10495000", "grossProfit": "131852999", "depreciation": "None", "totalRevenue": "133009999", "costOfRevenue": "1157000", "interestIncome": "None", "incomeBeforeTax": "48706000", "interestExpense": "5570000", "operatingIncome": "44174000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3624000", "reportedCurrency": "USD", "netInterestIncome": "-5570000", "nonInterestIncome": "None", "operatingExpenses": "87772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1157000", "sellingGeneralAndAdministrative": "90793000", "netIncomeFromContinuingOperations": "45082000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "685933000", "longTermDebt": "429335000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "328000", "reportedCurrency": "USD", "retainedEarnings": "-27227000", "totalLiabilities": "682110000", "otherCurrentAssets": "None", "totalCurrentAssets": "238809000", "currentLongTermDebt": "None", "longTermInvestments": "268944000", "shortTermInvestments": "None", "currentNetReceivables": "56060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447124000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481536000", "totalShareholderEquity": "-7390000", "capitalLeaseObligations": "52201000", "otherCurrentLiabilities": "104583000", "totalCurrentLiabilities": "104583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "577527000", "cashAndShortTermInvestments": "182749000", "commonStockSharesOutstanding": "197478011", "intangibleAssetsExcludingGoodwill": "328000", "cashAndCashEquivalentsAtCarryingValue": "182749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45082000", "profitLoss": "None", "dividendPayout": "5914000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79817000", "capitalExpenditures": "1548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26228000", "cashflowFromInvestment": "-6840000", "stockBasedCompensation": "5754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133009999, "cost_of_revenue": 1157000, "gross_profit": 131852999, "research_and_development": null, "selling_general_admin": 90793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54276000, "depreciation_amortisation": 1157000, "ebitda": 55433000, "interest_expense": 5570000, "interest_income": null, "other_non_operating": null, "pretax_income": 48706000, "tax_provision": 3624000, "effective_tax_rate": null, "net_income": 10495000, "net_income_continuing_ops": 45082000, "net_income_to_common": 10495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182749000, "short_term_investments": null, "net_receivables": 56060000, "inventory": null, "other_current_assets": null, "total_current_assets": 238809000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 328000, "goodwill_and_intangibles": 29287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 447124000, "total_assets": 685933000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104583000, "long_term_debt": 429335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 577527000, "total_liabilities": 682110000, "total_debt": 429335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27227000, "total_equity": -7390000, "shares_outstanding": 197478011, "operating_cash_flow": 79817000, "stock_based_compensation": 5754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6840000, "dividends_paid": 5914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26228000, "free_cash_flow": 81365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54276000", "ebitda": "55433000", "netIncome": "10495000", "grossProfit": "131852999", "depreciation": "None", "totalRevenue": "133009999", "costOfRevenue": "1157000", "interestIncome": "None", "incomeBeforeTax": "48706000", "interestExpense": "5570000", "operatingIncome": "44174000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3624000", "reportedCurrency": "USD", "netInterestIncome": "-5570000", "nonInterestIncome": "None", "operatingExpenses": "87772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1157000", "sellingGeneralAndAdministrative": "90793000", "netIncomeFromContinuingOperations": "45082000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "685933000", "longTermDebt": "429335000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "328000", "reportedCurrency": "USD", "retainedEarnings": "-27227000", "totalLiabilities": "682110000", "otherCurrentAssets": "None", "totalCurrentAssets": "238809000", "currentLongTermDebt": "None", "longTermInvestments": "268944000", "shortTermInvestments": "None", "currentNetReceivables": "56060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447124000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481536000", "totalShareholderEquity": "-7390000", "capitalLeaseObligations": "52201000", "otherCurrentLiabilities": "104583000", "totalCurrentLiabilities": "104583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "577527000", "cashAndShortTermInvestments": "182749000", "commonStockSharesOutstanding": "197478011", "intangibleAssetsExcludingGoodwill": "328000", "cashAndCashEquivalentsAtCarryingValue": "182749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45082000", "profitLoss": "None", "dividendPayout": "5914000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79817000", "capitalExpenditures": "1548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26228000", "cashflowFromInvestment": "-6840000", "stockBasedCompensation": "5754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1157000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 123964000, "cost_of_revenue": 74863000, "gross_profit": 123964000, "ebit": 45597000, "ebitda": 46748000, "pretax_income": 39689000, "tax_provision": -202000, "net_income": 15437000, "net_income_to_common": 15437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136334000, "total_current_assets": 193921000, "total_assets": 636859000, "short_term_debt": 2190000, "long_term_debt": 430235000, "total_debt": 432425000, "total_liabilities": 657498000, "total_equity": -12289000, "shares_outstanding": 196338595, "goodwill_and_intangibles": 29616000 }, "cash_flow": { "operating_cash_flow": 41977000, "capital_expenditure": 1222000, "free_cash_flow": 43199000, "dividends_paid": 6998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79053, "ticker_id": 6217, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45597000", "ebitda": "46748000", "netIncome": "15437000", "grossProfit": "123964000", "depreciation": "None", "totalRevenue": "123964000", "costOfRevenue": "74863000", "interestIncome": "None", "incomeBeforeTax": "39689000", "interestExpense": "5908000", "operatingIncome": "19245000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-202000", "reportedCurrency": "USD", "netInterestIncome": "-5908000", "nonInterestIncome": "None", "operatingExpenses": "104719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1151000", "sellingGeneralAndAdministrative": "100412000", "netIncomeFromContinuingOperations": "39891000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "636859000", "longTermDebt": "430235000", "shortTermDebt": "2190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "657000", "reportedCurrency": "USD", "retainedEarnings": "-31309000", "totalLiabilities": "657498000", "otherCurrentAssets": "-57587000", "totalCurrentAssets": "193921000", "currentLongTermDebt": "None", "longTermInvestments": "262755000", "shortTermInvestments": "None", "currentNetReceivables": "57587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442938000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483804000", "totalShareholderEquity": "-12289000", "capitalLeaseObligations": "53569000", "otherCurrentLiabilities": "101632000", "totalCurrentLiabilities": "101632000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "555866000", "cashAndShortTermInvestments": "136334000", "commonStockSharesOutstanding": "196338595", "intangibleAssetsExcludingGoodwill": "657000", "cashAndCashEquivalentsAtCarryingValue": "136334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39891000", "profitLoss": "None", "dividendPayout": "6998000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41977000", "capitalExpenditures": "1222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23915000", "cashflowFromInvestment": "-24755000", "stockBasedCompensation": "7246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123964000, "cost_of_revenue": 74863000, "gross_profit": 123964000, "research_and_development": null, "selling_general_admin": 100412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45597000, "depreciation_amortisation": 1151000, "ebitda": 46748000, "interest_expense": 5908000, "interest_income": null, "other_non_operating": null, "pretax_income": 39689000, "tax_provision": -202000, "effective_tax_rate": null, "net_income": 15437000, "net_income_continuing_ops": 39891000, "net_income_to_common": 15437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136334000, "short_term_investments": null, "net_receivables": 57587000, "inventory": null, "other_current_assets": null, "total_current_assets": 193921000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 657000, "goodwill_and_intangibles": 29616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 442938000, "total_assets": 636859000, "short_term_debt": 2190000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101632000, "long_term_debt": 430235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 555866000, "total_liabilities": 657498000, "total_debt": 432425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31309000, "total_equity": -12289000, "shares_outstanding": 196338595, "operating_cash_flow": 41977000, "stock_based_compensation": 7246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24755000, "dividends_paid": 6998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23915000, "free_cash_flow": 43199000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45597000", "ebitda": "46748000", "netIncome": "15437000", "grossProfit": "123964000", "depreciation": "None", "totalRevenue": "123964000", "costOfRevenue": "74863000", "interestIncome": "None", "incomeBeforeTax": "39689000", "interestExpense": "5908000", "operatingIncome": "19245000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-202000", "reportedCurrency": "USD", "netInterestIncome": "-5908000", "nonInterestIncome": "None", "operatingExpenses": "104719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1151000", "sellingGeneralAndAdministrative": "100412000", "netIncomeFromContinuingOperations": "39891000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "636859000", "longTermDebt": "430235000", "shortTermDebt": "2190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "657000", "reportedCurrency": "USD", "retainedEarnings": "-31309000", "totalLiabilities": "657498000", "otherCurrentAssets": "-57587000", "totalCurrentAssets": "193921000", "currentLongTermDebt": "None", "longTermInvestments": "262755000", "shortTermInvestments": "None", "currentNetReceivables": "57587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "442938000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483804000", "totalShareholderEquity": "-12289000", "capitalLeaseObligations": "53569000", "otherCurrentLiabilities": "101632000", "totalCurrentLiabilities": "101632000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "555866000", "cashAndShortTermInvestments": "136334000", "commonStockSharesOutstanding": "196338595", "intangibleAssetsExcludingGoodwill": "657000", "cashAndCashEquivalentsAtCarryingValue": "136334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39891000", "profitLoss": "None", "dividendPayout": "6998000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41977000", "capitalExpenditures": "1222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23915000", "cashflowFromInvestment": "-24755000", "stockBasedCompensation": "7246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1151000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 125147000, "cost_of_revenue": 82240000, "gross_profit": 125147000, "ebit": 8164000, "ebitda": 9174000, "pretax_income": 2501000, "tax_provision": 3591000, "net_income": 463000, "net_income_to_common": 463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94499000, "total_current_assets": 157418000, "total_assets": 579818000, "short_term_debt": 3285000, "long_term_debt": 431136000, "total_debt": 434421000, "total_liabilities": 669492000, "total_equity": -28325000, "shares_outstanding": 189866187, "goodwill_and_intangibles": 29944000 }, "cash_flow": { "operating_cash_flow": 33264000, "capital_expenditure": 1170000, "free_cash_flow": 34434000, "dividends_paid": 5066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79054, "ticker_id": 6217, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8164000", "ebitda": "9174000", "netIncome": "463000", "grossProfit": "125147000", "depreciation": "None", "totalRevenue": "125147000", "costOfRevenue": "82240000", "interestIncome": "None", "incomeBeforeTax": "2501000", "interestExpense": "5663000", "operatingIncome": "15330000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3591000", "reportedCurrency": "USD", "netInterestIncome": "-5663000", "nonInterestIncome": "None", "operatingExpenses": "109817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000", "sellingGeneralAndAdministrative": "110516000", "netIncomeFromContinuingOperations": "-1090000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "579818000", "longTermDebt": "431136000", "shortTermDebt": "3285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "985000", "reportedCurrency": "USD", "retainedEarnings": "-40683000", "totalLiabilities": "669492000", "otherCurrentAssets": "None", "totalCurrentAssets": "157418000", "currentLongTermDebt": "None", "longTermInvestments": "255206000", "shortTermInvestments": "None", "currentNetReceivables": "62919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "484014000", "totalShareholderEquity": "-28325000", "capitalLeaseObligations": "52878000", "otherCurrentLiabilities": "90457000", "totalCurrentLiabilities": "90457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "579035000", "cashAndShortTermInvestments": "94499000", "commonStockSharesOutstanding": "189866187", "intangibleAssetsExcludingGoodwill": "985000", "cashAndCashEquivalentsAtCarryingValue": "94499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1090000", "profitLoss": "None", "dividendPayout": "5066000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33264000", "capitalExpenditures": "1170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27703000", "cashflowFromInvestment": "-1140000", "stockBasedCompensation": "22301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125147000, "cost_of_revenue": 82240000, "gross_profit": 125147000, "research_and_development": null, "selling_general_admin": 110516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8164000, "depreciation_amortisation": 1010000, "ebitda": 9174000, "interest_expense": 5663000, "interest_income": null, "other_non_operating": null, "pretax_income": 2501000, "tax_provision": 3591000, "effective_tax_rate": null, "net_income": 463000, "net_income_continuing_ops": -1090000, "net_income_to_common": 463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94499000, "short_term_investments": null, "net_receivables": 62919000, "inventory": null, "other_current_assets": null, "total_current_assets": 157418000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 985000, "goodwill_and_intangibles": 29944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 422400000, "total_assets": 579818000, "short_term_debt": 3285000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90457000, "long_term_debt": 431136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 579035000, "total_liabilities": 669492000, "total_debt": 434421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40683000, "total_equity": -28325000, "shares_outstanding": 189866187, "operating_cash_flow": 33264000, "stock_based_compensation": 22301000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1140000, "dividends_paid": 5066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27703000, "free_cash_flow": 34434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8164000", "ebitda": "9174000", "netIncome": "463000", "grossProfit": "125147000", "depreciation": "None", "totalRevenue": "125147000", "costOfRevenue": "82240000", "interestIncome": "None", "incomeBeforeTax": "2501000", "interestExpense": "5663000", "operatingIncome": "15330000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3591000", "reportedCurrency": "USD", "netInterestIncome": "-5663000", "nonInterestIncome": "None", "operatingExpenses": "109817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000", "sellingGeneralAndAdministrative": "110516000", "netIncomeFromContinuingOperations": "-1090000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "579818000", "longTermDebt": "431136000", "shortTermDebt": "3285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "985000", "reportedCurrency": "USD", "retainedEarnings": "-40683000", "totalLiabilities": "669492000", "otherCurrentAssets": "None", "totalCurrentAssets": "157418000", "currentLongTermDebt": "None", "longTermInvestments": "255206000", "shortTermInvestments": "None", "currentNetReceivables": "62919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "484014000", "totalShareholderEquity": "-28325000", "capitalLeaseObligations": "52878000", "otherCurrentLiabilities": "90457000", "totalCurrentLiabilities": "90457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "579035000", "cashAndShortTermInvestments": "94499000", "commonStockSharesOutstanding": "189866187", "intangibleAssetsExcludingGoodwill": "985000", "cashAndCashEquivalentsAtCarryingValue": "94499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1090000", "profitLoss": "None", "dividendPayout": "5066000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33264000", "capitalExpenditures": "1170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27703000", "cashflowFromInvestment": "-1140000", "stockBasedCompensation": "22301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 170106000, "cost_of_revenue": 81872000, "gross_profit": 88234000, "ebit": 42620000, "ebitda": 43618000, "pretax_income": 36435000, "tax_provision": 6016000, "net_income": 7615000, "net_income_to_common": 7615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89454000, "total_current_assets": 188868000, "total_assets": 612731000, "short_term_debt": 4380000, "long_term_debt": 432039000, "total_debt": 436419000, "total_liabilities": 703070000, "total_equity": -27620000, "shares_outstanding": 191400000, "goodwill_and_intangibles": 30273000 }, "cash_flow": { "operating_cash_flow": 38100000, "capital_expenditure": 1116000, "free_cash_flow": 39216000, "dividends_paid": 4945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79055, "ticker_id": 6217, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42620000", "ebitda": "43618000", "netIncome": "7615000", "grossProfit": "88234000", "depreciation": "None", "totalRevenue": "170106000", "costOfRevenue": "81872000", "interestIncome": "None", "incomeBeforeTax": "36435000", "interestExpense": "6185000", "operatingIncome": "43608000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6016000", "reportedCurrency": "USD", "netInterestIncome": "-6185000", "nonInterestIncome": "None", "operatingExpenses": "44626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "998000", "sellingGeneralAndAdministrative": "121653000", "netIncomeFromContinuingOperations": "30419000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "612731000", "longTermDebt": "432039000", "shortTermDebt": "4380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1314000", "reportedCurrency": "USD", "retainedEarnings": "-35040000", "totalLiabilities": "703070000", "otherCurrentAssets": "None", "totalCurrentAssets": "188868000", "currentLongTermDebt": "None", "longTermInvestments": "257807000", "shortTermInvestments": "None", "currentNetReceivables": "99414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423863000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485915000", "totalShareholderEquity": "-27620000", "capitalLeaseObligations": "53876000", "otherCurrentLiabilities": "51767000", "totalCurrentLiabilities": "61528000", "otherNonCurrentLiabilities": "17066000", "totalNonCurrentLiabilities": "641542000", "cashAndShortTermInvestments": "89454000", "commonStockSharesOutstanding": "191400000", "intangibleAssetsExcludingGoodwill": "1314000", "cashAndCashEquivalentsAtCarryingValue": "89454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30419000", "profitLoss": "None", "dividendPayout": "4945000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38100000", "capitalExpenditures": "1116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38850000", "cashflowFromInvestment": "-6726000", "stockBasedCompensation": "1914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170106000, "cost_of_revenue": 81872000, "gross_profit": 88234000, "research_and_development": null, "selling_general_admin": 121653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42620000, "depreciation_amortisation": 998000, "ebitda": 43618000, "interest_expense": 6185000, "interest_income": null, "other_non_operating": null, "pretax_income": 36435000, "tax_provision": 6016000, "effective_tax_rate": null, "net_income": 7615000, "net_income_continuing_ops": 30419000, "net_income_to_common": 7615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89454000, "short_term_investments": null, "net_receivables": 99414000, "inventory": null, "other_current_assets": null, "total_current_assets": 188868000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 1314000, "goodwill_and_intangibles": 30273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423863000, "total_assets": 612731000, "short_term_debt": 4380000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61528000, "long_term_debt": 432039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 641542000, "total_liabilities": 703070000, "total_debt": 436419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35040000, "total_equity": -27620000, "shares_outstanding": 191400000, "operating_cash_flow": 38100000, "stock_based_compensation": 1914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6726000, "dividends_paid": 4945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38850000, "free_cash_flow": 39216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42620000", "ebitda": "43618000", "netIncome": "7615000", "grossProfit": "88234000", "depreciation": "None", "totalRevenue": "170106000", "costOfRevenue": "81872000", "interestIncome": "None", "incomeBeforeTax": "36435000", "interestExpense": "6185000", "operatingIncome": "43608000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6016000", "reportedCurrency": "USD", "netInterestIncome": "-6185000", "nonInterestIncome": "None", "operatingExpenses": "44626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "998000", "sellingGeneralAndAdministrative": "121653000", "netIncomeFromContinuingOperations": "30419000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "612731000", "longTermDebt": "432039000", "shortTermDebt": "4380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1314000", "reportedCurrency": "USD", "retainedEarnings": "-35040000", "totalLiabilities": "703070000", "otherCurrentAssets": "None", "totalCurrentAssets": "188868000", "currentLongTermDebt": "None", "longTermInvestments": "257807000", "shortTermInvestments": "None", "currentNetReceivables": "99414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423863000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485915000", "totalShareholderEquity": "-27620000", "capitalLeaseObligations": "53876000", "otherCurrentLiabilities": "51767000", "totalCurrentLiabilities": "61528000", "otherNonCurrentLiabilities": "17066000", "totalNonCurrentLiabilities": "641542000", "cashAndShortTermInvestments": "89454000", "commonStockSharesOutstanding": "191400000", "intangibleAssetsExcludingGoodwill": "1314000", "cashAndCashEquivalentsAtCarryingValue": "89454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30419000", "profitLoss": "None", "dividendPayout": "4945000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38100000", "capitalExpenditures": "1116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38850000", "cashflowFromInvestment": "-6726000", "stockBasedCompensation": "1914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "998000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 122931000, "cost_of_revenue": 73317000, "gross_profit": 49614000, "ebit": 21239000, "ebitda": 22284000, "pretax_income": 15321000, "tax_provision": 3190000, "net_income": 4156000, "net_income_to_common": 4156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98447000, "total_current_assets": 152845000, "total_assets": 575042000, "short_term_debt": 1095000, "long_term_debt": 432938000, "total_debt": 434033000, "total_liabilities": 688087000, "total_equity": -31879000, "shares_outstanding": 190598000, "goodwill_and_intangibles": 30601000 }, "cash_flow": { "operating_cash_flow": 68992000, "capital_expenditure": 6746000, "free_cash_flow": 75738000, "dividends_paid": 5300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79057, "ticker_id": 6217, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21239000", "ebitda": "22284000", "netIncome": "4156000", "grossProfit": "49614000", "depreciation": "None", "totalRevenue": "122931000", "costOfRevenue": "73317000", "interestIncome": "None", "incomeBeforeTax": "15321000", "interestExpense": "5918000", "operatingIncome": "24997000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3190000", "reportedCurrency": "USD", "netInterestIncome": "-5918000", "nonInterestIncome": "None", "operatingExpenses": "24617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1045000", "sellingGeneralAndAdministrative": "24617000", "netIncomeFromContinuingOperations": "12131000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "575042000", "longTermDebt": "432938000", "shortTermDebt": "1095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1642000", "reportedCurrency": "USD", "retainedEarnings": "-37366000", "totalLiabilities": "688087000", "otherCurrentAssets": "None", "totalCurrentAssets": "152845000", "currentLongTermDebt": "None", "longTermInvestments": "250940000", "shortTermInvestments": "None", "currentNetReceivables": "54398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422197000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487528000", "totalShareholderEquity": "-31879000", "capitalLeaseObligations": "54590000", "otherCurrentLiabilities": "99373000", "totalCurrentLiabilities": "99373000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "588714000", "cashAndShortTermInvestments": "98447000", "commonStockSharesOutstanding": "190598000", "intangibleAssetsExcludingGoodwill": "1642000", "cashAndCashEquivalentsAtCarryingValue": "98447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12131000", "profitLoss": "None", "dividendPayout": "5300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68992000", "capitalExpenditures": "6746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37192000", "cashflowFromInvestment": "-8611000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122931000, "cost_of_revenue": 73317000, "gross_profit": 49614000, "research_and_development": null, "selling_general_admin": 24617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21239000, "depreciation_amortisation": 1045000, "ebitda": 22284000, "interest_expense": 5918000, "interest_income": null, "other_non_operating": null, "pretax_income": 15321000, "tax_provision": 3190000, "effective_tax_rate": null, "net_income": 4156000, "net_income_continuing_ops": 12131000, "net_income_to_common": 4156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98447000, "short_term_investments": null, "net_receivables": 54398000, "inventory": null, "other_current_assets": null, "total_current_assets": 152845000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 1642000, "goodwill_and_intangibles": 30601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 422197000, "total_assets": 575042000, "short_term_debt": 1095000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99373000, "long_term_debt": 432938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 588714000, "total_liabilities": 688087000, "total_debt": 434033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37366000, "total_equity": -31879000, "shares_outstanding": 190598000, "operating_cash_flow": 68992000, "stock_based_compensation": 3536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8611000, "dividends_paid": 5300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37192000, "free_cash_flow": 75738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21239000", "ebitda": "22284000", "netIncome": "4156000", "grossProfit": "49614000", "depreciation": "None", "totalRevenue": "122931000", "costOfRevenue": "73317000", "interestIncome": "None", "incomeBeforeTax": "15321000", "interestExpense": "5918000", "operatingIncome": "24997000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3190000", "reportedCurrency": "USD", "netInterestIncome": "-5918000", "nonInterestIncome": "None", "operatingExpenses": "24617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1045000", "sellingGeneralAndAdministrative": "24617000", "netIncomeFromContinuingOperations": "12131000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "575042000", "longTermDebt": "432938000", "shortTermDebt": "1095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1642000", "reportedCurrency": "USD", "retainedEarnings": "-37366000", "totalLiabilities": "688087000", "otherCurrentAssets": "None", "totalCurrentAssets": "152845000", "currentLongTermDebt": "None", "longTermInvestments": "250940000", "shortTermInvestments": "None", "currentNetReceivables": "54398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422197000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487528000", "totalShareholderEquity": "-31879000", "capitalLeaseObligations": "54590000", "otherCurrentLiabilities": "99373000", "totalCurrentLiabilities": "99373000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "588714000", "cashAndShortTermInvestments": "98447000", "commonStockSharesOutstanding": "190598000", "intangibleAssetsExcludingGoodwill": "1642000", "cashAndCashEquivalentsAtCarryingValue": "98447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12131000", "profitLoss": "None", "dividendPayout": "5300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68992000", "capitalExpenditures": "6746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37192000", "cashflowFromInvestment": "-8611000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1045000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 117170000, "cost_of_revenue": 62620000, "gross_profit": 54550000, "ebit": 22339000, "ebitda": 22983000, "pretax_income": 16205000, "tax_provision": 3244000, "net_income": 4800000, "net_income_to_common": 4800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73921000, "total_current_assets": 125031000, "total_assets": 543919000, "short_term_debt": 4380000, "long_term_debt": 433836000, "total_debt": 438216000, "total_liabilities": 637626000, "total_equity": -28499000, "shares_outstanding": 190178273, "goodwill_and_intangibles": 30929000 }, "cash_flow": { "operating_cash_flow": 17478000, "capital_expenditure": 4672000, "free_cash_flow": 22150000, "dividends_paid": 5571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79058, "ticker_id": 6217, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22339000", "ebitda": "22983000", "netIncome": "4800000", "grossProfit": "54550000", "depreciation": "None", "totalRevenue": "117170000", "costOfRevenue": "62620000", "interestIncome": "None", "incomeBeforeTax": "16205000", "interestExpense": "6134000", "operatingIncome": "20835000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3244000", "reportedCurrency": "USD", "netInterestIncome": "-6134000", "nonInterestIncome": "None", "operatingExpenses": "33715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "644000", "sellingGeneralAndAdministrative": "96119000", "netIncomeFromContinuingOperations": "12961000" }, "balance": { "goodwill": "28959000", "inventory": "1", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "543919000", "longTermDebt": "433836000", "shortTermDebt": "4380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1970000", "reportedCurrency": "USD", "retainedEarnings": "-35999000", "totalLiabilities": "637626000", "otherCurrentAssets": "-125031000", "totalCurrentAssets": "125031000", "currentLongTermDebt": "None", "longTermInvestments": "251099000", "shortTermInvestments": "None", "currentNetReceivables": "51110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418888000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482215000", "totalShareholderEquity": "-28499000", "capitalLeaseObligations": "48379000", "otherCurrentLiabilities": "80631000", "totalCurrentLiabilities": "85011000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "552615000", "cashAndShortTermInvestments": "73921000", "commonStockSharesOutstanding": "190178273", "intangibleAssetsExcludingGoodwill": "1970000", "cashAndCashEquivalentsAtCarryingValue": "73921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4800000", "profitLoss": "None", "dividendPayout": "5571000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17478000", "capitalExpenditures": "4672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22913000", "cashflowFromInvestment": "-7840000", "stockBasedCompensation": "23656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117170000, "cost_of_revenue": 62620000, "gross_profit": 54550000, "research_and_development": null, "selling_general_admin": 96119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22339000, "depreciation_amortisation": 644000, "ebitda": 22983000, "interest_expense": 6134000, "interest_income": null, "other_non_operating": null, "pretax_income": 16205000, "tax_provision": 3244000, "effective_tax_rate": null, "net_income": 4800000, "net_income_continuing_ops": 12961000, "net_income_to_common": 4800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73921000, "short_term_investments": null, "net_receivables": 51110000, "inventory": 1, "other_current_assets": null, "total_current_assets": 125031000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 1970000, "goodwill_and_intangibles": 30929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418888000, "total_assets": 543919000, "short_term_debt": 4380000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85011000, "long_term_debt": 433836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 552615000, "total_liabilities": 637626000, "total_debt": 438216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35999000, "total_equity": -28499000, "shares_outstanding": 190178273, "operating_cash_flow": 17478000, "stock_based_compensation": 23656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7840000, "dividends_paid": 5571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22913000, "free_cash_flow": 22150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22339000", "ebitda": "22983000", "netIncome": "4800000", "grossProfit": "54550000", "depreciation": "None", "totalRevenue": "117170000", "costOfRevenue": "62620000", "interestIncome": "None", "incomeBeforeTax": "16205000", "interestExpense": "6134000", "operatingIncome": "20835000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3244000", "reportedCurrency": "USD", "netInterestIncome": "-6134000", "nonInterestIncome": "None", "operatingExpenses": "33715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "644000", "sellingGeneralAndAdministrative": "96119000", "netIncomeFromContinuingOperations": "12961000" }, "balance": { "goodwill": "28959000", "inventory": "1", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "543919000", "longTermDebt": "433836000", "shortTermDebt": "4380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1970000", "reportedCurrency": "USD", "retainedEarnings": "-35999000", "totalLiabilities": "637626000", "otherCurrentAssets": "-125031000", "totalCurrentAssets": "125031000", "currentLongTermDebt": "None", "longTermInvestments": "251099000", "shortTermInvestments": "None", "currentNetReceivables": "51110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418888000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482215000", "totalShareholderEquity": "-28499000", "capitalLeaseObligations": "48379000", "otherCurrentLiabilities": "80631000", "totalCurrentLiabilities": "85011000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "552615000", "cashAndShortTermInvestments": "73921000", "commonStockSharesOutstanding": "190178273", "intangibleAssetsExcludingGoodwill": "1970000", "cashAndCashEquivalentsAtCarryingValue": "73921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4800000", "profitLoss": "None", "dividendPayout": "5571000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17478000", "capitalExpenditures": "4672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22913000", "cashflowFromInvestment": "-7840000", "stockBasedCompensation": "23656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "644000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 111680000, "cost_of_revenue": 74177000, "gross_profit": 37503000, "ebit": -11874000, "ebitda": -11241000, "pretax_income": -17797000, "tax_provision": 1110000, "net_income": 2124000, "net_income_to_common": 2124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41863000, "total_current_assets": 84464000, "total_assets": 497304000, "short_term_debt": 3000000, "long_term_debt": 384000000, "total_debt": 387000000, "total_liabilities": 598175000, "total_equity": -26393000, "shares_outstanding": 187905506, "goodwill_and_intangibles": 31257000 }, "cash_flow": { "operating_cash_flow": 24204000, "capital_expenditure": 4195000, "free_cash_flow": 28399000, "dividends_paid": 4733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79059, "ticker_id": 6217, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11874000", "ebitda": "-11241000", "netIncome": "2124000", "grossProfit": "37503000", "depreciation": "None", "totalRevenue": "111680000", "costOfRevenue": "74177000", "interestIncome": "None", "incomeBeforeTax": "-17797000", "interestExpense": "5923000", "operatingIncome": "-15960000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1110000", "reportedCurrency": "USD", "netInterestIncome": "-5923000", "nonInterestIncome": "None", "operatingExpenses": "53463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "633000", "sellingGeneralAndAdministrative": "124826000", "netIncomeFromContinuingOperations": "-18907000" }, "balance": { "goodwill": "28959000", "inventory": "1", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "497304000", "longTermDebt": "384000000", "shortTermDebt": "3000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2298000", "reportedCurrency": "USD", "retainedEarnings": "-34201000", "totalLiabilities": "598175000", "otherCurrentAssets": "-84464000", "totalCurrentAssets": "84464000", "currentLongTermDebt": "None", "longTermInvestments": "248433000", "shortTermInvestments": "None", "currentNetReceivables": "42601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412840000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427197000", "totalShareholderEquity": "-26393000", "capitalLeaseObligations": "43197000", "otherCurrentLiabilities": "85544000", "totalCurrentLiabilities": "85544000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "512631000", "cashAndShortTermInvestments": "41863000", "commonStockSharesOutstanding": "187905506", "intangibleAssetsExcludingGoodwill": "2298000", "cashAndCashEquivalentsAtCarryingValue": "41863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2124000", "profitLoss": "None", "dividendPayout": "4733000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24204000", "capitalExpenditures": "4195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17249000", "cashflowFromInvestment": "-8657000", "stockBasedCompensation": "25641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111680000, "cost_of_revenue": 74177000, "gross_profit": 37503000, "research_and_development": null, "selling_general_admin": 124826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11874000, "depreciation_amortisation": 633000, "ebitda": -11241000, "interest_expense": 5923000, "interest_income": null, "other_non_operating": null, "pretax_income": -17797000, "tax_provision": 1110000, "effective_tax_rate": null, "net_income": 2124000, "net_income_continuing_ops": -18907000, "net_income_to_common": 2124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41863000, "short_term_investments": null, "net_receivables": 42601000, "inventory": 1, "other_current_assets": null, "total_current_assets": 84464000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 2298000, "goodwill_and_intangibles": 31257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 412840000, "total_assets": 497304000, "short_term_debt": 3000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85544000, "long_term_debt": 384000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 512631000, "total_liabilities": 598175000, "total_debt": 387000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34201000, "total_equity": -26393000, "shares_outstanding": 187905506, "operating_cash_flow": 24204000, "stock_based_compensation": 25641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8657000, "dividends_paid": 4733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17249000, "free_cash_flow": 28399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11874000", "ebitda": "-11241000", "netIncome": "2124000", "grossProfit": "37503000", "depreciation": "None", "totalRevenue": "111680000", "costOfRevenue": "74177000", "interestIncome": "None", "incomeBeforeTax": "-17797000", "interestExpense": "5923000", "operatingIncome": "-15960000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1110000", "reportedCurrency": "USD", "netInterestIncome": "-5923000", "nonInterestIncome": "None", "operatingExpenses": "53463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "633000", "sellingGeneralAndAdministrative": "124826000", "netIncomeFromContinuingOperations": "-18907000" }, "balance": { "goodwill": "28959000", "inventory": "1", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "497304000", "longTermDebt": "384000000", "shortTermDebt": "3000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2298000", "reportedCurrency": "USD", "retainedEarnings": "-34201000", "totalLiabilities": "598175000", "otherCurrentAssets": "-84464000", "totalCurrentAssets": "84464000", "currentLongTermDebt": "None", "longTermInvestments": "248433000", "shortTermInvestments": "None", "currentNetReceivables": "42601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412840000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427197000", "totalShareholderEquity": "-26393000", "capitalLeaseObligations": "43197000", "otherCurrentLiabilities": "85544000", "totalCurrentLiabilities": "85544000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "512631000", "cashAndShortTermInvestments": "41863000", "commonStockSharesOutstanding": "187905506", "intangibleAssetsExcludingGoodwill": "2298000", "cashAndCashEquivalentsAtCarryingValue": "41863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2124000", "profitLoss": "None", "dividendPayout": "4733000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24204000", "capitalExpenditures": "4195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17249000", "cashflowFromInvestment": "-8657000", "stockBasedCompensation": "25641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 115632000, "cost_of_revenue": 78539000, "gross_profit": 37093000, "ebit": 12173000, "ebitda": 12815000, "pretax_income": 6453000, "tax_provision": 1881000, "net_income": 3258000, "net_income_to_common": 3258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44354000, "total_current_assets": 110302000, "total_assets": 504943000, "short_term_debt": 8349000, "long_term_debt": 384727000, "total_debt": 393076000, "total_liabilities": 616172000, "total_equity": -27634000, "shares_outstanding": 187500000, "goodwill_and_intangibles": 31586000 }, "cash_flow": { "operating_cash_flow": 26676000, "capital_expenditure": 2446000, "free_cash_flow": 29122000, "dividends_paid": 4731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79060, "ticker_id": 6217, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12173000", "ebitda": "12815000", "netIncome": "3258000", "grossProfit": "37093000", "depreciation": "None", "totalRevenue": "115632000", "costOfRevenue": "78539000", "interestIncome": "None", "incomeBeforeTax": "6453000", "interestExpense": "5720000", "operatingIncome": "13118000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1881000", "reportedCurrency": "USD", "netInterestIncome": "-5720000", "nonInterestIncome": "None", "operatingExpenses": "23975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "642000", "sellingGeneralAndAdministrative": "24899000", "netIncomeFromContinuingOperations": "4572000" }, "balance": { "goodwill": "28959000", "inventory": "110302000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "504943000", "longTermDebt": "384727000", "shortTermDebt": "8349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2627000", "reportedCurrency": "USD", "retainedEarnings": "-32218000", "totalLiabilities": "616172000", "otherCurrentAssets": "-110302000", "totalCurrentAssets": "110302000", "currentLongTermDebt": "None", "longTermInvestments": "240202000", "shortTermInvestments": "None", "currentNetReceivables": "65948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394641000", "currentAccountsPayable": "54537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426208000", "totalShareholderEquity": "-27634000", "capitalLeaseObligations": "41481000", "otherCurrentLiabilities": "54091000", "totalCurrentLiabilities": "62886000", "otherNonCurrentLiabilities": "14617000", "totalNonCurrentLiabilities": "553286000", "cashAndShortTermInvestments": "44354000", "commonStockSharesOutstanding": "187500000", "intangibleAssetsExcludingGoodwill": "2627000", "cashAndCashEquivalentsAtCarryingValue": "44354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4572000", "profitLoss": "None", "dividendPayout": "4731000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26676000", "capitalExpenditures": "2446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32715000", "cashflowFromInvestment": "-5809000", "stockBasedCompensation": "1502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115632000, "cost_of_revenue": 78539000, "gross_profit": 37093000, "research_and_development": null, "selling_general_admin": 24899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12173000, "depreciation_amortisation": 642000, "ebitda": 12815000, "interest_expense": 5720000, "interest_income": null, "other_non_operating": null, "pretax_income": 6453000, "tax_provision": 1881000, "effective_tax_rate": null, "net_income": 3258000, "net_income_continuing_ops": 4572000, "net_income_to_common": 3258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44354000, "short_term_investments": null, "net_receivables": 65948000, "inventory": 110302000, "other_current_assets": null, "total_current_assets": 110302000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 2627000, "goodwill_and_intangibles": 31586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394641000, "total_assets": 504943000, "short_term_debt": 8349000, "accounts_payable": 54537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62886000, "long_term_debt": 384727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 553286000, "total_liabilities": 616172000, "total_debt": 393076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32218000, "total_equity": -27634000, "shares_outstanding": 187500000, "operating_cash_flow": 26676000, "stock_based_compensation": 1502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5809000, "dividends_paid": 4731000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32715000, "free_cash_flow": 29122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12173000", "ebitda": "12815000", "netIncome": "3258000", "grossProfit": "37093000", "depreciation": "None", "totalRevenue": "115632000", "costOfRevenue": "78539000", "interestIncome": "None", "incomeBeforeTax": "6453000", "interestExpense": "5720000", "operatingIncome": "13118000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1881000", "reportedCurrency": "USD", "netInterestIncome": "-5720000", "nonInterestIncome": "None", "operatingExpenses": "23975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "642000", "sellingGeneralAndAdministrative": "24899000", "netIncomeFromContinuingOperations": "4572000" }, "balance": { "goodwill": "28959000", "inventory": "110302000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "504943000", "longTermDebt": "384727000", "shortTermDebt": "8349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2627000", "reportedCurrency": "USD", "retainedEarnings": "-32218000", "totalLiabilities": "616172000", "otherCurrentAssets": "-110302000", "totalCurrentAssets": "110302000", "currentLongTermDebt": "None", "longTermInvestments": "240202000", "shortTermInvestments": "None", "currentNetReceivables": "65948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394641000", "currentAccountsPayable": "54537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426208000", "totalShareholderEquity": "-27634000", "capitalLeaseObligations": "41481000", "otherCurrentLiabilities": "54091000", "totalCurrentLiabilities": "62886000", "otherNonCurrentLiabilities": "14617000", "totalNonCurrentLiabilities": "553286000", "cashAndShortTermInvestments": "44354000", "commonStockSharesOutstanding": "187500000", "intangibleAssetsExcludingGoodwill": "2627000", "cashAndCashEquivalentsAtCarryingValue": "44354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4572000", "profitLoss": "None", "dividendPayout": "4731000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26676000", "capitalExpenditures": "2446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32715000", "cashflowFromInvestment": "-5809000", "stockBasedCompensation": "1502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4731000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "642000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 123302000, "cost_of_revenue": 72976000, "gross_profit": 50326000, "ebit": 26647000, "ebitda": 27345000, "pretax_income": 20959000, "tax_provision": 3339000, "net_income": 5898000, "net_income_to_common": 5898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55354000, "total_current_assets": 110994000, "total_assets": 504721000, "short_term_debt": 3132000, "long_term_debt": 385451000, "total_debt": 388583000, "total_liabilities": 598409000, "total_equity": -24718000, "shares_outstanding": 187997448, "goodwill_and_intangibles": 31914000 }, "cash_flow": { "operating_cash_flow": 43583000, "capital_expenditure": 536000, "free_cash_flow": 44119000, "dividends_paid": 6291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79062, "ticker_id": 6217, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26647000", "ebitda": "27345000", "netIncome": "5898000", "grossProfit": "50326000", "depreciation": "None", "totalRevenue": "123302000", "costOfRevenue": "72976000", "interestIncome": "None", "incomeBeforeTax": "20959000", "interestExpense": "5688000", "operatingIncome": "23904000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3339000", "reportedCurrency": "USD", "netInterestIncome": "-5688000", "nonInterestIncome": "None", "operatingExpenses": "26422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "698000", "sellingGeneralAndAdministrative": "97810000", "netIncomeFromContinuingOperations": "17620000" }, "balance": { "goodwill": "28959000", "inventory": "-1807000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "504721000", "longTermDebt": "385451000", "shortTermDebt": "3132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2955000", "reportedCurrency": "USD", "retainedEarnings": "-30527000", "totalLiabilities": "598409000", "otherCurrentAssets": "-110994000", "totalCurrentAssets": "110994000", "currentLongTermDebt": "None", "longTermInvestments": "239883000", "shortTermInvestments": "1807000", "currentNetReceivables": "55640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393727000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "428227000", "totalShareholderEquity": "-24718000", "capitalLeaseObligations": "42776000", "otherCurrentLiabilities": "82103000", "totalCurrentLiabilities": "82103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "516306000", "cashAndShortTermInvestments": "55354000", "commonStockSharesOutstanding": "187997448", "intangibleAssetsExcludingGoodwill": "2955000", "cashAndCashEquivalentsAtCarryingValue": "55354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17620000", "profitLoss": "None", "dividendPayout": "6291000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43583000", "capitalExpenditures": "536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34814000", "cashflowFromInvestment": "-3560000", "stockBasedCompensation": "20102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123302000, "cost_of_revenue": 72976000, "gross_profit": 50326000, "research_and_development": null, "selling_general_admin": 97810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26647000, "depreciation_amortisation": 698000, "ebitda": 27345000, "interest_expense": 5688000, "interest_income": null, "other_non_operating": null, "pretax_income": 20959000, "tax_provision": 3339000, "effective_tax_rate": null, "net_income": 5898000, "net_income_continuing_ops": 17620000, "net_income_to_common": 5898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55354000, "short_term_investments": 1807000, "net_receivables": 55640000, "inventory": -1807000, "other_current_assets": null, "total_current_assets": 110994000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 2955000, "goodwill_and_intangibles": 31914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393727000, "total_assets": 504721000, "short_term_debt": 3132000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82103000, "long_term_debt": 385451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 516306000, "total_liabilities": 598409000, "total_debt": 388583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30527000, "total_equity": -24718000, "shares_outstanding": 187997448, "operating_cash_flow": 43583000, "stock_based_compensation": 20102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3560000, "dividends_paid": 6291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34814000, "free_cash_flow": 44119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26647000", "ebitda": "27345000", "netIncome": "5898000", "grossProfit": "50326000", "depreciation": "None", "totalRevenue": "123302000", "costOfRevenue": "72976000", "interestIncome": "None", "incomeBeforeTax": "20959000", "interestExpense": "5688000", "operatingIncome": "23904000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3339000", "reportedCurrency": "USD", "netInterestIncome": "-5688000", "nonInterestIncome": "None", "operatingExpenses": "26422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "698000", "sellingGeneralAndAdministrative": "97810000", "netIncomeFromContinuingOperations": "17620000" }, "balance": { "goodwill": "28959000", "inventory": "-1807000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "504721000", "longTermDebt": "385451000", "shortTermDebt": "3132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2955000", "reportedCurrency": "USD", "retainedEarnings": "-30527000", "totalLiabilities": "598409000", "otherCurrentAssets": "-110994000", "totalCurrentAssets": "110994000", "currentLongTermDebt": "None", "longTermInvestments": "239883000", "shortTermInvestments": "1807000", "currentNetReceivables": "55640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393727000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "428227000", "totalShareholderEquity": "-24718000", "capitalLeaseObligations": "42776000", "otherCurrentLiabilities": "82103000", "totalCurrentLiabilities": "82103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "516306000", "cashAndShortTermInvestments": "55354000", "commonStockSharesOutstanding": "187997448", "intangibleAssetsExcludingGoodwill": "2955000", "cashAndCashEquivalentsAtCarryingValue": "55354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17620000", "profitLoss": "None", "dividendPayout": "6291000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43583000", "capitalExpenditures": "536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34814000", "cashflowFromInvestment": "-3560000", "stockBasedCompensation": "20102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "698000", "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": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "income_statement": { "revenue": 107613000, "cost_of_revenue": 114868000, "gross_profit": -7255000, "ebit": -33459000, "ebitda": -31408000, "pretax_income": -34201000, "tax_provision": 2050000, "net_income": 4848000, "net_income_to_common": 4848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50756000, "total_current_assets": 89436000, "total_assets": 450823000, "short_term_debt": 4253000, "long_term_debt": 386174000, "total_debt": 390427000, "total_liabilities": 551706000, "total_equity": -24805000, "shares_outstanding": 187942357, "goodwill_and_intangibles": 32242000 }, "cash_flow": { "operating_cash_flow": 26567000, "capital_expenditure": 578000, "free_cash_flow": 27145000, "dividends_paid": 4722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 79063, "ticker_id": 6217, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:01:29.701162+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33459000", "ebitda": "-31408000", "netIncome": "4848000", "grossProfit": "-7255000", "depreciation": "None", "totalRevenue": "107613000", "costOfRevenue": "114868000", "interestIncome": "None", "incomeBeforeTax": "-34201000", "interestExpense": "5682000", "operatingIncome": "-35981000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2050000", "reportedCurrency": "USD", "netInterestIncome": "-5682000", "nonInterestIncome": "None", "operatingExpenses": "28726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7462000", "costofGoodsAndServicesSold": "114868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2051000", "sellingGeneralAndAdministrative": "28726000", "netIncomeFromContinuingOperations": "-36251000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "450823000", "longTermDebt": "386174000", "shortTermDebt": "4253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3283000", "reportedCurrency": "USD", "retainedEarnings": "-30457000", "totalLiabilities": "551706000", "otherCurrentAssets": "-89436000", "totalCurrentAssets": "89436000", "currentLongTermDebt": "None", "longTermInvestments": "236014000", "shortTermInvestments": "None", "currentNetReceivables": "38680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361387000", "currentAccountsPayable": "32501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4404000", "shortLongTermDebtTotal": "398851000", "totalShareholderEquity": "-24805000", "capitalLeaseObligations": "12677000", "otherCurrentLiabilities": "87862000", "totalCurrentLiabilities": "87862000", "otherNonCurrentLiabilities": "133031000", "totalNonCurrentLiabilities": "463844000", "cashAndShortTermInvestments": "50756000", "commonStockSharesOutstanding": "187942357", "intangibleAssetsExcludingGoodwill": "3283000", "cashAndCashEquivalentsAtCarryingValue": "50756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36251000", "profitLoss": "None", "dividendPayout": "4722000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26567000", "capitalExpenditures": "578000", "changeInReceivables": "1243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32413000", "cashflowFromInvestment": "-4733000", "stockBasedCompensation": "65609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10579000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107613000, "cost_of_revenue": 114868000, "gross_profit": -7255000, "research_and_development": null, "selling_general_admin": 28726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33459000, "depreciation_amortisation": 2051000, "ebitda": -31408000, "interest_expense": 5682000, "interest_income": null, "other_non_operating": null, "pretax_income": -34201000, "tax_provision": 2050000, "effective_tax_rate": null, "net_income": 4848000, "net_income_continuing_ops": -36251000, "net_income_to_common": 4848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50756000, "short_term_investments": null, "net_receivables": 38680000, "inventory": null, "other_current_assets": null, "total_current_assets": 89436000, "net_ppe": null, "goodwill": 28959000, "intangible_assets": 3283000, "goodwill_and_intangibles": 32242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 361387000, "total_assets": 450823000, "short_term_debt": 4253000, "accounts_payable": 32501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87862000, "long_term_debt": 386174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463844000, "total_liabilities": 551706000, "total_debt": 390427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30457000, "total_equity": -24805000, "shares_outstanding": 187942357, "operating_cash_flow": 26567000, "stock_based_compensation": 65609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4733000, "dividends_paid": 4722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32413000, "free_cash_flow": 27145000, "net_change_in_cash": -10579000 }, "raw_data": { "income": { "ebit": "-33459000", "ebitda": "-31408000", "netIncome": "4848000", "grossProfit": "-7255000", "depreciation": "None", "totalRevenue": "107613000", "costOfRevenue": "114868000", "interestIncome": "None", "incomeBeforeTax": "-34201000", "interestExpense": "5682000", "operatingIncome": "-35981000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2050000", "reportedCurrency": "USD", "netInterestIncome": "-5682000", "nonInterestIncome": "None", "operatingExpenses": "28726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7462000", "costofGoodsAndServicesSold": "114868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2051000", "sellingGeneralAndAdministrative": "28726000", "netIncomeFromContinuingOperations": "-36251000" }, "balance": { "goodwill": "28959000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "450823000", "longTermDebt": "386174000", "shortTermDebt": "4253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3283000", "reportedCurrency": "USD", "retainedEarnings": "-30457000", "totalLiabilities": "551706000", "otherCurrentAssets": "-89436000", "totalCurrentAssets": "89436000", "currentLongTermDebt": "None", "longTermInvestments": "236014000", "shortTermInvestments": "None", "currentNetReceivables": "38680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361387000", "currentAccountsPayable": "32501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4404000", "shortLongTermDebtTotal": "398851000", "totalShareholderEquity": "-24805000", "capitalLeaseObligations": "12677000", "otherCurrentLiabilities": "87862000", "totalCurrentLiabilities": "87862000", "otherNonCurrentLiabilities": "133031000", "totalNonCurrentLiabilities": "463844000", "cashAndShortTermInvestments": "50756000", "commonStockSharesOutstanding": "187942357", "intangibleAssetsExcludingGoodwill": "3283000", "cashAndCashEquivalentsAtCarryingValue": "50756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36251000", "profitLoss": "None", "dividendPayout": "4722000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26567000", "capitalExpenditures": "578000", "changeInReceivables": "1243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32413000", "cashflowFromInvestment": "-4733000", "stockBasedCompensation": "65609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10579000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "681000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }