{ "ticker": { "uuid": "985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6", "symbol": "AVAH", "name": "Aveanna Healthcare Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6/", "api_url": "https://sharemaestro.com/factors/api/tickers/985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6/" }, "ticker_metadata": { "id": 4922, "uuid": "985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6", "symbol": "AVAH", "name": "Aveanna Healthcare Holdings Inc", "asset_type": "equity", "market_cap": 1596146000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Aveanna Healthcare Holdings Inc., a diversified home care platform company, offers private duty nursing (PDN) services, adult home health and palliative care, pediatric home therapy, and enteral nutrition services in the United States. The company is headquartered in Atlanta, Georgia.", "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": "985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6", "symbol": "AVAH", "name": "Aveanna Healthcare Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6/", "api_url": "https://sharemaestro.com/factors/api/tickers/985bd0b1-b16d-4b25-b5f0-9f1b5681f7f6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.8, "quality": 0.67, "momentum": 0.7, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 6.68, "market_cap": 1483621320, "pe_ratio": 5.6736, "earnings_yield": 0.1763, "ebitda_to_ev": 0.1105, "shareholder_yield": 0, "roe": 1.0893, "piotroski_f_score": 6, "momentum_12_1": 0.2232, "volatility_252d": 0.7811 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:16.524412+00:00", "batch_id": "" }, "size": { "price_close": 6.68, "market_cap": 1483621320, "market_cap_usd": 1483621320, "enterprise_value": 2772025320, "shares_outstanding": 222099000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.6736, "pb_ratio": 6.1804, "ptbv_ratio": null, "ps_ratio": 0.5883, "pcf_ratio": 10.686, "pfcf_ratio": 9.7582, "ev_ebitda": 9.0479, "ev_ebit": 9.8334, "ev_sales": 1.0992, "ev_fcf": 18.2323, "earnings_yield": 0.1763, "fcf_yield": 0.0548, "price_to_sales": 0.5883, "price_to_book": 6.1804, "price_to_cashflow": 10.686, "ebitda_to_ev": 0.1105, "sales_yield": 0.9098 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3267, "operating_margin": 0.1118, "net_margin": 0.1037, "ebitda_margin": 0.1215, "fcf_margin": 0.0603, "roe": 1.0893, "roa": 0.1293, "roic": 0.1383, "roc_greenblatt": null, "asset_turnover": 1.2472, "cash_conversion": 0.5814, "accruals_ratio": 0.0607, "sbc_to_revenue": -0.0027, "piotroski_f_score": 6, "altman_z_score": 1.5444, "earnings_stability_5y": 1.9162, "revenue_stability_5y": 0.1936, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4075, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.4203, "net_debt_to_ebitda": 4.2053, "debt_to_assets": 0.7308, "interest_coverage": 2.121, "current_ratio": 1.4735, "quick_ratio": 1.4735, "net_debt": 1288404000, "local_beta": -0.0011, "volatility_252d": 0.7811, "volatility_60d": 0.8891, "max_drawdown_12m": -0.3692, "risk_adjusted_momentum": 0.2858 }, "growth": { "revenue_growth_1y": 0.2049, "revenue_growth_3y_cagr": 0.1082, "revenue_growth_5y_cagr": 0.1023, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.5084, "book_value_growth_1y": null, "revenue_growth": 0.2049, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0089, "price_return_3m": -0.0761, "price_return_6m": -0.2825, "price_return_9m": -0.1873, "price_return_12m": 0.2123, "price_return_12m_ex1m": 0.2232, "momentum_6m": -0.2825, "momentum_12m": 0.2123, "momentum_12_1": 0.2232, "distance_from_52w_high": -0.3225, "distance_from_52w_low": 0.7861, "relative_strength": 0.0544 }, "raw_ttm": { "revenue_ttm": 2521890000, "gross_profit_ttm": 823980000, "ebit_ttm": 281899000, "ebitda_ttm": 306373000, "net_income_ttm": 261494000, "eps_diluted_ttm": 1.1774, "operating_cash_flow_ttm": 138838000, "capital_expenditure_ttm": 13201000, "fcf_ttm": 152039000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 132909000, "cash_and_equivalents": 189274000, "total_current_assets": 575302000, "total_current_liabilities": 390433000, "net_ppe": null, "total_assets": 2022048000, "total_debt": 1477678000, "total_equity": 240052000, "net_working_capital": 189296000, "book_value_per_share": 1.0808, "retained_earnings": -1115476000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -972919000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 9, "rank_pb": 83, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 47, "rank_ev_ebitda": 33, "rank_ev_ebit": 40, "rank_earnings_yield": 9, "rank_fcf_yield": 65, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 2, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 67, "rank_fcf_margin": 78, "rank_piotroski": 25, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 48 }, "composites": { "value_composite": 20, "quality_composite": 33, "momentum_composite": 30, "growth_composite": 22, "yield_composite": 74, "svqf_composite": 5, "vc1_composite": 20, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.7321, "os_score": 0.89, "value_percentile": 0.8, "quality_percentile": 0.67, "momentum_percentile": 0.7, "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": 43, "small_cap_core_rank": 31, "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": 350, "ticker_id": 4922, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:16.524412+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.68, "market_cap": 1483621320, "market_cap_usd": 1483621320, "enterprise_value": 2772025320, "shares_outstanding": 222099000, "fx_rate_to_usd": null, "pe_ratio": 5.67363427, "pb_ratio": 6.18041641, "ptbv_ratio": null, "ps_ratio": 0.5882974, "pcf_ratio": 10.68598885, "pfcf_ratio": 9.75816284, "ev_ebitda": 9.04787733, "ev_ebit": 9.83339891, "ev_sales": 1.09918566, "ev_fcf": 18.23233065, "earnings_yield": 0.17625387, "fcf_yield": 0.05484762, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32673114, "operating_margin": 0.11178085, "net_margin": 0.10368969, "ebitda_margin": 0.12148547, "fcf_margin": 0.06028772, "roe": 1.08932231, "roa": 0.12932136, "roic": 0.13832538, "roc_greenblatt": null, "asset_turnover": 1.24719591, "cash_conversion": 0.58142443, "accruals_ratio": 0.06065929, "sbc_to_revenue": -0.00271582, "debt_to_equity": 7.42033393, "net_debt_to_ebitda": 4.20534447, "debt_to_assets": 0.73078285, "interest_coverage": 2.12099256, "current_ratio": 1.47349737, "quick_ratio": 1.47349737, "net_debt": 1288404000, "revenue_growth_1y": 0.20487206, "revenue_growth_3y_cagr": 0.10823565, "revenue_growth_5y_cagr": 0.1023035, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.50837641, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.54439196, "earnings_stability_5y": 1.916241, "revenue_stability_5y": 0.193577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00890208, "price_return_3m": -0.07607192, "price_return_6m": -0.28249194, "price_return_9m": -0.18734793, "price_return_12m": 0.2123412, "price_return_12m_ex1m": 0.22323049, "distance_from_52w_high": -0.32251521, "distance_from_52w_low": 0.78609626, "relative_strength": 0.05440015, "local_beta": -0.0011, "volatility_252d": 0.781104, "volatility_60d": 0.889092, "max_drawdown_12m": -0.36916836, "revenue_ttm": 2521890000, "gross_profit_ttm": 823980000, "ebit_ttm": 281899000, "ebitda_ttm": 306373000, "net_income_ttm": 261494000, "eps_diluted_ttm": 1.17737585, "operating_cash_flow_ttm": 138838000, "capital_expenditure_ttm": 13201000, "fcf_ttm": 152039000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 132909000, "cash_and_equivalents": 189274000, "total_current_assets": 575302000, "total_current_liabilities": 390433000, "net_ppe": null, "total_assets": 2022048000, "total_debt": 1477678000, "total_equity": 240052000, "net_working_capital": 189296000, "book_value_per_share": 1.08083332, "retained_earnings": -1115476000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -972919000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 9, "rank_pb": 83, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 47, "rank_ev_ebitda": 33, "rank_ev_ebit": 40, "rank_earnings_yield": 9, "rank_fcf_yield": 65, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 2, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 67, "rank_fcf_margin": 78, "rank_piotroski": 25, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 48, "value_composite": 20, "quality_composite": 33, "momentum_composite": 30, "growth_composite": 22, "yield_composite": 74, "svqf_composite": 5, "vc1_composite": 20, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 31, "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": 6.68, "os": 0.89, "value": 0.8, "quality": 0.67, "momentum": 0.7, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.6736, "earnings_yield": 0.1763, "shareholder_yield": 0, "roe": 1.0893, "momentum_12_1": 0.2232, "complete_fields": { "id": 350, "ticker_id": 4922, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:16.524412+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.68, "market_cap": 1483621320, "market_cap_usd": 1483621320, "enterprise_value": 2772025320, "shares_outstanding": 222099000, "fx_rate_to_usd": null, "pe_ratio": 5.67363427, "pb_ratio": 6.18041641, "ptbv_ratio": null, "ps_ratio": 0.5882974, "pcf_ratio": 10.68598885, "pfcf_ratio": 9.75816284, "ev_ebitda": 9.04787733, "ev_ebit": 9.83339891, "ev_sales": 1.09918566, "ev_fcf": 18.23233065, "earnings_yield": 0.17625387, "fcf_yield": 0.05484762, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32673114, "operating_margin": 0.11178085, "net_margin": 0.10368969, "ebitda_margin": 0.12148547, "fcf_margin": 0.06028772, "roe": 1.08932231, "roa": 0.12932136, "roic": 0.13832538, "roc_greenblatt": null, "asset_turnover": 1.24719591, "cash_conversion": 0.58142443, "accruals_ratio": 0.06065929, "sbc_to_revenue": -0.00271582, "debt_to_equity": 7.42033393, "net_debt_to_ebitda": 4.20534447, "debt_to_assets": 0.73078285, "interest_coverage": 2.12099256, "current_ratio": 1.47349737, "quick_ratio": 1.47349737, "net_debt": 1288404000, "revenue_growth_1y": 0.20487206, "revenue_growth_3y_cagr": 0.10823565, "revenue_growth_5y_cagr": 0.1023035, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.50837641, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.54439196, "earnings_stability_5y": 1.916241, "revenue_stability_5y": 0.193577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00890208, "price_return_3m": -0.07607192, "price_return_6m": -0.28249194, "price_return_9m": -0.18734793, "price_return_12m": 0.2123412, "price_return_12m_ex1m": 0.22323049, "distance_from_52w_high": -0.32251521, "distance_from_52w_low": 0.78609626, "relative_strength": 0.05440015, "local_beta": -0.0011, "volatility_252d": 0.781104, "volatility_60d": 0.889092, "max_drawdown_12m": -0.36916836, "revenue_ttm": 2521890000, "gross_profit_ttm": 823980000, "ebit_ttm": 281899000, "ebitda_ttm": 306373000, "net_income_ttm": 261494000, "eps_diluted_ttm": 1.17737585, "operating_cash_flow_ttm": 138838000, "capital_expenditure_ttm": 13201000, "fcf_ttm": 152039000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 132909000, "cash_and_equivalents": 189274000, "total_current_assets": 575302000, "total_current_liabilities": 390433000, "net_ppe": null, "total_assets": 2022048000, "total_debt": 1477678000, "total_equity": 240052000, "net_working_capital": 189296000, "book_value_per_share": 1.08083332, "retained_earnings": -1115476000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -972919000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 9, "rank_pb": 83, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 47, "rank_ev_ebitda": 33, "rank_ev_ebit": 40, "rank_earnings_yield": 9, "rank_fcf_yield": 65, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 2, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 67, "rank_fcf_margin": 78, "rank_piotroski": 25, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 48, "value_composite": 20, "quality_composite": 33, "momentum_composite": 30, "growth_composite": 22, "yield_composite": 74, "svqf_composite": 5, "vc1_composite": 20, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 31, "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 2433199000, "cost_of_revenue": 1628045000, "gross_profit": 805154000, "ebit": 250796000, "ebitda": 274565000, "pretax_income": 106948000, "tax_provision": -118086000, "net_income": 225034000, "net_income_to_common": 225034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193260000, "total_current_assets": 560232000, "total_assets": 2025717000, "short_term_debt": 29262000, "long_term_debt": 1286652000, "total_debt": 1315914000, "total_liabilities": 1830526000, "total_equity": 194461000, "shares_outstanding": 214979000, "goodwill_and_intangibles": 1213601000 }, "cash_flow": { "operating_cash_flow": 122237000, "capital_expenditure": 7445000, "free_cash_flow": 129682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23738, "ticker_id": 4922, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250796000", "ebitda": "274565000", "netIncome": "225034000", "grossProfit": "805154000", "depreciation": "None", "totalRevenue": "2433199000", "costOfRevenue": "1628045000", "interestIncome": "2831000", "incomeBeforeTax": "106948000", "interestExpense": "140086000", "operatingIncome": "265381000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-118086000", "reportedCurrency": "USD", "netInterestIncome": "-137255000", "nonInterestIncome": "None", "operatingExpenses": "539773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1628045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23769000", "sellingGeneralAndAdministrative": "526737999", "netIncomeFromContinuingOperations": "225034000" }, "balance": { "goodwill": "1121042000", "inventory": "None", "commonStock": "2110000", "currentDebt": "None", "investments": "None", "totalAssets": "2025717000", "longTermDebt": "1286652000", "shortTermDebt": "29262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92559000", "reportedCurrency": "USD", "retainedEarnings": "-1157129000", "totalLiabilities": "1830526000", "otherCurrentAssets": "50856000", "totalCurrentAssets": "560232000", "currentLongTermDebt": "184432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465485000", "currentAccountsPayable": "31967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1343327000", "totalShareholderEquity": "194461000", "capitalLeaseObligations": "43425000", "otherCurrentLiabilities": "363227000", "totalCurrentLiabilities": "424456000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1406070000", "cashAndShortTermInvestments": "193260000", "commonStockSharesOutstanding": "214979000", "intangibleAssetsExcludingGoodwill": "92559000", "cashAndCashEquivalentsAtCarryingValue": "193260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122237000", "capitalExpenditures": "7445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9033000", "cashflowFromInvestment": "-22298000", "stockBasedCompensation": "25061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2433199000, "cost_of_revenue": 1628045000, "gross_profit": 805154000, "research_and_development": null, "selling_general_admin": 526737999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250796000, "depreciation_amortisation": 23769000, "ebitda": 274565000, "interest_expense": 140086000, "interest_income": null, "other_non_operating": null, "pretax_income": 106948000, "tax_provision": -118086000, "effective_tax_rate": null, "net_income": 225034000, "net_income_continuing_ops": 225034000, "net_income_to_common": 225034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193260000, "short_term_investments": null, "net_receivables": 313358000, "inventory": null, "other_current_assets": null, "total_current_assets": 560232000, "net_ppe": null, "goodwill": 1121042000, "intangible_assets": 92559000, "goodwill_and_intangibles": 1213601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465485000, "total_assets": 2025717000, "short_term_debt": 29262000, "accounts_payable": 31967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424456000, "long_term_debt": 1286652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1406070000, "total_liabilities": 1830526000, "total_debt": 1315914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1157129000, "total_equity": 194461000, "shares_outstanding": 214979000, "operating_cash_flow": 122237000, "stock_based_compensation": 25061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9033000, "free_cash_flow": 129682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250796000", "ebitda": "274565000", "netIncome": "225034000", "grossProfit": "805154000", "depreciation": "None", "totalRevenue": "2433199000", "costOfRevenue": "1628045000", "interestIncome": "2831000", "incomeBeforeTax": "106948000", "interestExpense": "140086000", "operatingIncome": "265381000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-118086000", "reportedCurrency": "USD", "netInterestIncome": "-137255000", "nonInterestIncome": "None", "operatingExpenses": "539773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1628045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23769000", "sellingGeneralAndAdministrative": "526737999", "netIncomeFromContinuingOperations": "225034000" }, "balance": { "goodwill": "1121042000", "inventory": "None", "commonStock": "2110000", "currentDebt": "None", "investments": "None", "totalAssets": "2025717000", "longTermDebt": "1286652000", "shortTermDebt": "29262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92559000", "reportedCurrency": "USD", "retainedEarnings": "-1157129000", "totalLiabilities": "1830526000", "otherCurrentAssets": "50856000", "totalCurrentAssets": "560232000", "currentLongTermDebt": "184432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465485000", "currentAccountsPayable": "31967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1343327000", "totalShareholderEquity": "194461000", "capitalLeaseObligations": "43425000", "otherCurrentLiabilities": "363227000", "totalCurrentLiabilities": "424456000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1406070000", "cashAndShortTermInvestments": "193260000", "commonStockSharesOutstanding": "214979000", "intangibleAssetsExcludingGoodwill": "92559000", "cashAndCashEquivalentsAtCarryingValue": "193260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122237000", "capitalExpenditures": "7445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9033000", "cashflowFromInvestment": "-22298000", "stockBasedCompensation": "25061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28223000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 2024506000, "cost_of_revenue": 1388964000, "gross_profit": 635542000, "ebit": 156214000, "ebitda": 187377000, "pretax_income": 5072000, "tax_provision": 16001000, "net_income": -10929000, "net_income_to_common": -10929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84288000, "total_current_assets": 392670000, "total_assets": 1663394000, "short_term_debt": 198600000, "long_term_debt": 1271656000, "total_debt": 1470256000, "total_liabilities": 1785484000, "total_equity": -122090000, "shares_outstanding": 192893000, "goodwill_and_intangibles": 1144118000 }, "cash_flow": { "operating_cash_flow": 32637000, "capital_expenditure": 6319000, "free_cash_flow": 38956000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23743, "ticker_id": 4922, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156214000", "ebitda": "187377000", "netIncome": "-10929000", "grossProfit": "635542000", "depreciation": "None", "totalRevenue": "2024506000", "costOfRevenue": "1388964000", "interestIncome": "498000", "incomeBeforeTax": "5072000", "interestExpense": "156602000", "operatingIncome": "139787000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16001000", "reportedCurrency": "USD", "netInterestIncome": "-156104000", "nonInterestIncome": "None", "operatingExpenses": "495755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1388964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31163000", "sellingGeneralAndAdministrative": "470471000", "netIncomeFromContinuingOperations": "-10929000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1932000", "currentDebt": "None", "investments": "None", "totalAssets": "1663394000", "longTermDebt": "1271656000", "shortTermDebt": "198600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "89566000", "reportedCurrency": "USD", "retainedEarnings": "-1382163000", "totalLiabilities": "1785484000", "otherCurrentAssets": "30724000", "totalCurrentAssets": "392670000", "currentLongTermDebt": "14352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1270724000", "currentAccountsPayable": "36435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1501974000", "totalShareholderEquity": "-122090000", "capitalLeaseObligations": "47216000", "otherCurrentLiabilities": "167132000", "totalCurrentLiabilities": "402167000", "otherNonCurrentLiabilities": "7118000", "totalNonCurrentLiabilities": "1383317000", "cashAndShortTermInvestments": "84288000", "commonStockSharesOutstanding": "192893000", "intangibleAssetsExcludingGoodwill": "89566000", "cashAndCashEquivalentsAtCarryingValue": "84288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32637000", "capitalExpenditures": "6319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14028000", "cashflowFromInvestment": "-6319000", "stockBasedCompensation": "17465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2024506000, "cost_of_revenue": 1388964000, "gross_profit": 635542000, "research_and_development": null, "selling_general_admin": 470471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156214000, "depreciation_amortisation": 31163000, "ebitda": 187377000, "interest_expense": 156602000, "interest_income": null, "other_non_operating": null, "pretax_income": 5072000, "tax_provision": 16001000, "effective_tax_rate": null, "net_income": -10929000, "net_income_continuing_ops": -10929000, "net_income_to_common": -10929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84288000, "short_term_investments": null, "net_receivables": 277658000, "inventory": null, "other_current_assets": null, "total_current_assets": 392670000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 89566000, "goodwill_and_intangibles": 1144118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1270724000, "total_assets": 1663394000, "short_term_debt": 198600000, "accounts_payable": 36435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402167000, "long_term_debt": 1271656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383317000, "total_liabilities": 1785484000, "total_debt": 1470256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1382163000, "total_equity": -122090000, "shares_outstanding": 192893000, "operating_cash_flow": 32637000, "stock_based_compensation": 17465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14028000, "free_cash_flow": 38956000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156214000", "ebitda": "187377000", "netIncome": "-10929000", "grossProfit": "635542000", "depreciation": "None", "totalRevenue": "2024506000", "costOfRevenue": "1388964000", "interestIncome": "498000", "incomeBeforeTax": "5072000", "interestExpense": "156602000", "operatingIncome": "139787000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16001000", "reportedCurrency": "USD", "netInterestIncome": "-156104000", "nonInterestIncome": "None", "operatingExpenses": "495755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1388964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31163000", "sellingGeneralAndAdministrative": "470471000", "netIncomeFromContinuingOperations": "-10929000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1932000", "currentDebt": "None", "investments": "None", "totalAssets": "1663394000", "longTermDebt": "1271656000", "shortTermDebt": "198600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "89566000", "reportedCurrency": "USD", "retainedEarnings": "-1382163000", "totalLiabilities": "1785484000", "otherCurrentAssets": "30724000", "totalCurrentAssets": "392670000", "currentLongTermDebt": "14352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1270724000", "currentAccountsPayable": "36435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1501974000", "totalShareholderEquity": "-122090000", "capitalLeaseObligations": "47216000", "otherCurrentLiabilities": "167132000", "totalCurrentLiabilities": "402167000", "otherNonCurrentLiabilities": "7118000", "totalNonCurrentLiabilities": "1383317000", "cashAndShortTermInvestments": "84288000", "commonStockSharesOutstanding": "192893000", "intangibleAssetsExcludingGoodwill": "89566000", "cashAndCashEquivalentsAtCarryingValue": "84288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32637000", "capitalExpenditures": "6319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14028000", "cashflowFromInvestment": "-6319000", "stockBasedCompensation": "17465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31163000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 1895209000, "cost_of_revenue": 1299777000, "gross_profit": 595432000, "ebit": 9071000, "ebitda": 39169000, "pretax_income": -138996000, "tax_provision": -4472000, "net_income": -134524000, "net_income_to_common": -134524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43942000, "total_current_assets": 314886000, "total_assets": 1612985000, "short_term_debt": 183036000, "long_term_debt": 1276341000, "total_debt": 1459377000, "total_liabilities": 1740420000, "total_equity": -127435000, "shares_outstanding": 189956000, "goodwill_and_intangibles": 1148562000 }, "cash_flow": { "operating_cash_flow": 22672000, "capital_expenditure": 6116000, "free_cash_flow": 28788000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23748, "ticker_id": 4922, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9071000", "ebitda": "39169000", "netIncome": "-134524000", "grossProfit": "595432000", "depreciation": "None", "totalRevenue": "1895209000", "costOfRevenue": "1299777000", "interestIncome": "548000", "incomeBeforeTax": "-138996000", "interestExpense": "153246000", "operatingIncome": "8072000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4472000", "reportedCurrency": "USD", "netInterestIncome": "-146969000", "nonInterestIncome": "None", "operatingExpenses": "587360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1299777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30098000", "sellingGeneralAndAdministrative": "464736000", "netIncomeFromContinuingOperations": "-346567000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1907000", "currentDebt": "None", "investments": "None", "totalAssets": "1612985000", "longTermDebt": "1276341000", "shortTermDebt": "183036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "94010000", "reportedCurrency": "USD", "retainedEarnings": "-1371234000", "totalLiabilities": "1740420000", "otherCurrentAssets": "25136000", "totalCurrentAssets": "314886000", "currentLongTermDebt": "13155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298099000", "currentAccountsPayable": "30130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1499195000", "totalShareholderEquity": "-127435000", "capitalLeaseObligations": "54699000", "otherCurrentLiabilities": "141592000", "totalCurrentLiabilities": "354758000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "1385662000", "cashAndShortTermInvestments": "43942000", "commonStockSharesOutstanding": "189956000", "intangibleAssetsExcludingGoodwill": "94010000", "cashAndCashEquivalentsAtCarryingValue": "43942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22672000", "capitalExpenditures": "6116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10847000", "cashflowFromInvestment": "-8794000", "stockBasedCompensation": "13158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1895209000, "cost_of_revenue": 1299777000, "gross_profit": 595432000, "research_and_development": null, "selling_general_admin": 464736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9071000, "depreciation_amortisation": 30098000, "ebitda": 39169000, "interest_expense": 153246000, "interest_income": null, "other_non_operating": null, "pretax_income": -138996000, "tax_provision": -4472000, "effective_tax_rate": null, "net_income": -134524000, "net_income_continuing_ops": -346567000, "net_income_to_common": -134524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43942000, "short_term_investments": null, "net_receivables": 245808000, "inventory": null, "other_current_assets": null, "total_current_assets": 314886000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 94010000, "goodwill_and_intangibles": 1148562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1298099000, "total_assets": 1612985000, "short_term_debt": 183036000, "accounts_payable": 30130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354758000, "long_term_debt": 1276341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1385662000, "total_liabilities": 1740420000, "total_debt": 1459377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1371234000, "total_equity": -127435000, "shares_outstanding": 189956000, "operating_cash_flow": 22672000, "stock_based_compensation": 13158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10847000, "free_cash_flow": 28788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9071000", "ebitda": "39169000", "netIncome": "-134524000", "grossProfit": "595432000", "depreciation": "None", "totalRevenue": "1895209000", "costOfRevenue": "1299777000", "interestIncome": "548000", "incomeBeforeTax": "-138996000", "interestExpense": "153246000", "operatingIncome": "8072000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4472000", "reportedCurrency": "USD", "netInterestIncome": "-146969000", "nonInterestIncome": "None", "operatingExpenses": "587360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1299777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30098000", "sellingGeneralAndAdministrative": "464736000", "netIncomeFromContinuingOperations": "-346567000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1907000", "currentDebt": "None", "investments": "None", "totalAssets": "1612985000", "longTermDebt": "1276341000", "shortTermDebt": "183036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "94010000", "reportedCurrency": "USD", "retainedEarnings": "-1371234000", "totalLiabilities": "1740420000", "otherCurrentAssets": "25136000", "totalCurrentAssets": "314886000", "currentLongTermDebt": "13155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298099000", "currentAccountsPayable": "30130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1499195000", "totalShareholderEquity": "-127435000", "capitalLeaseObligations": "54699000", "otherCurrentLiabilities": "141592000", "totalCurrentLiabilities": "354758000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "1385662000", "cashAndShortTermInvestments": "43942000", "commonStockSharesOutstanding": "189956000", "intangibleAssetsExcludingGoodwill": "94010000", "cashAndCashEquivalentsAtCarryingValue": "43942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22672000", "capitalExpenditures": "6116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10847000", "cashflowFromInvestment": "-8794000", "stockBasedCompensation": "13158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30098000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 1787645000, "cost_of_revenue": 1234418000, "gross_profit": 553227000, "ebit": -563874000, "ebitda": -525058000, "pretax_income": -663814000, "tax_provision": -1780000, "net_income": -662034000, "net_income_to_common": -662034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19217000, "total_current_assets": 269751000, "total_assets": 1711760000, "short_term_debt": 28445000, "long_term_debt": 1281082000, "total_debt": 1309527000, "total_liabilities": 1715935000, "total_equity": -4175000, "shares_outstanding": 185553000, "goodwill_and_intangibles": 1255551000 }, "cash_flow": { "operating_cash_flow": -48402000, "capital_expenditure": 12013000, "free_cash_flow": -36389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23753, "ticker_id": 4922, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-563874000", "ebitda": "-525058000", "netIncome": "-662034000", "grossProfit": "553227000", "depreciation": "None", "totalRevenue": "1787645000", "costOfRevenue": "1234418000", "interestIncome": "679000", "incomeBeforeTax": "-663814000", "interestExpense": "107720000", "operatingIncome": "-642276000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1780000", "reportedCurrency": "USD", "netInterestIncome": "-107041000", "nonInterestIncome": "None", "operatingExpenses": "1195503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86182000", "costofGoodsAndServicesSold": "1234418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38816000", "sellingGeneralAndAdministrative": "483946000", "netIncomeFromContinuingOperations": "-662034000" }, "balance": { "goodwill": "1159688000", "inventory": "15089000", "commonStock": "1888000", "currentDebt": "None", "investments": "None", "totalAssets": "1711760000", "longTermDebt": "1281082000", "shortTermDebt": "28445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95863000", "reportedCurrency": "USD", "retainedEarnings": "-1236710000", "totalLiabilities": "1715935000", "otherCurrentAssets": "24902000", "totalCurrentAssets": "269751000", "currentLongTermDebt": "15375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1442009000", "currentAccountsPayable": "44624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22752000", "shortLongTermDebtTotal": "1355345000", "totalShareholderEquity": "-4175000", "capitalLeaseObligations": "58888000", "otherCurrentLiabilities": "246645000", "totalCurrentLiabilities": "326497000", "otherNonCurrentLiabilities": "104512000", "totalNonCurrentLiabilities": "1389438000", "cashAndShortTermInvestments": "19217000", "commonStockSharesOutstanding": "185553000", "intangibleAssetsExcludingGoodwill": "95863000", "cashAndCashEquivalentsAtCarryingValue": "19217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-662034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48402000", "capitalExpenditures": "12013000", "changeInReceivables": "-3227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "62420000", "cashflowFromInvestment": "-25291000", "stockBasedCompensation": "15893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11273000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1787645000, "cost_of_revenue": 1234418000, "gross_profit": 553227000, "research_and_development": null, "selling_general_admin": 483946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -563874000, "depreciation_amortisation": 38816000, "ebitda": -525058000, "interest_expense": 107720000, "interest_income": null, "other_non_operating": null, "pretax_income": -663814000, "tax_provision": -1780000, "effective_tax_rate": null, "net_income": -662034000, "net_income_continuing_ops": -662034000, "net_income_to_common": -662034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19217000, "short_term_investments": null, "net_receivables": 225632000, "inventory": 15089000, "other_current_assets": null, "total_current_assets": 269751000, "net_ppe": null, "goodwill": 1159688000, "intangible_assets": 95863000, "goodwill_and_intangibles": 1255551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1442009000, "total_assets": 1711760000, "short_term_debt": 28445000, "accounts_payable": 44624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326497000, "long_term_debt": 1281082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1389438000, "total_liabilities": 1715935000, "total_debt": 1309527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1236710000, "total_equity": -4175000, "shares_outstanding": 185553000, "operating_cash_flow": -48402000, "stock_based_compensation": 15893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62420000, "free_cash_flow": -36389000, "net_change_in_cash": -11273000 }, "raw_data": { "income": { "ebit": "-563874000", "ebitda": "-525058000", "netIncome": "-662034000", "grossProfit": "553227000", "depreciation": "None", "totalRevenue": "1787645000", "costOfRevenue": "1234418000", "interestIncome": "679000", "incomeBeforeTax": "-663814000", "interestExpense": "107720000", "operatingIncome": "-642276000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1780000", "reportedCurrency": "USD", "netInterestIncome": "-107041000", "nonInterestIncome": "None", "operatingExpenses": "1195503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86182000", "costofGoodsAndServicesSold": "1234418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38816000", "sellingGeneralAndAdministrative": "483946000", "netIncomeFromContinuingOperations": "-662034000" }, "balance": { "goodwill": "1159688000", "inventory": "15089000", "commonStock": "1888000", "currentDebt": "None", "investments": "None", "totalAssets": "1711760000", "longTermDebt": "1281082000", "shortTermDebt": "28445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95863000", "reportedCurrency": "USD", "retainedEarnings": "-1236710000", "totalLiabilities": "1715935000", "otherCurrentAssets": "24902000", "totalCurrentAssets": "269751000", "currentLongTermDebt": "15375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1442009000", "currentAccountsPayable": "44624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22752000", "shortLongTermDebtTotal": "1355345000", "totalShareholderEquity": "-4175000", "capitalLeaseObligations": "58888000", "otherCurrentLiabilities": "246645000", "totalCurrentLiabilities": "326497000", "otherNonCurrentLiabilities": "104512000", "totalNonCurrentLiabilities": "1389438000", "cashAndShortTermInvestments": "19217000", "commonStockSharesOutstanding": "185553000", "intangibleAssetsExcludingGoodwill": "95863000", "cashAndCashEquivalentsAtCarryingValue": "19217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-662034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48402000", "capitalExpenditures": "12013000", "changeInReceivables": "-3227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "62420000", "cashflowFromInvestment": "-25291000", "stockBasedCompensation": "15893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11273000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38816000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 1678618000, "cost_of_revenue": 1136214000, "gross_profit": 542404000, "ebit": -53344000, "ebitda": -17955000, "pretax_income": -113576000, "tax_provision": 3468000, "net_income": -117044000, "net_income_to_common": -117044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30490000, "total_current_assets": 279215000, "total_assets": 2334371000, "short_term_debt": 27245000, "long_term_debt": 1226517000, "total_debt": 1253762000, "total_liabilities": 1696420000, "total_equity": 637951000, "shares_outstanding": 184732268, "goodwill_and_intangibles": 1938431000 }, "cash_flow": { "operating_cash_flow": -11350000, "capital_expenditure": 15950000, "free_cash_flow": 4600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23758, "ticker_id": 4922, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53344000", "ebitda": "-17955000", "netIncome": "-117044000", "grossProfit": "542404000", "depreciation": "None", "totalRevenue": "1678618000", "costOfRevenue": "1136214000", "interestIncome": "253000", "incomeBeforeTax": "-113576000", "interestExpense": "68930000", "operatingIncome": "-36111000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3468000", "reportedCurrency": "USD", "netInterestIncome": "-68677000", "nonInterestIncome": "None", "operatingExpenses": "578515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8535000", "costofGoodsAndServicesSold": "1136214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35389000", "sellingGeneralAndAdministrative": "419636000", "netIncomeFromContinuingOperations": "-117044000" }, "balance": { "goodwill": "1835580000", "inventory": "14233000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "2334371000", "longTermDebt": "1226517000", "shortTermDebt": "27245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "102851000", "reportedCurrency": "USD", "retainedEarnings": "-574676000", "totalLiabilities": "1696420000", "otherCurrentAssets": "23435000", "totalCurrentAssets": "279215000", "currentLongTermDebt": "13711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2055156000", "currentAccountsPayable": "52624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31374000", "shortLongTermDebtTotal": "1298444000", "totalShareholderEquity": "637951000", "capitalLeaseObligations": "58216000", "otherCurrentLiabilities": "257511000", "totalCurrentLiabilities": "344831000", "otherNonCurrentLiabilities": "122026000", "totalNonCurrentLiabilities": "1351589000", "cashAndShortTermInvestments": "30490000", "commonStockSharesOutstanding": "184732268", "intangibleAssetsExcludingGoodwill": "102851000", "cashAndCashEquivalentsAtCarryingValue": "30490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117044000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27058000", "operatingCashflow": "-11350000", "capitalExpenditures": "15950000", "changeInReceivables": "-8808000", "changeInExchangeRate": "None", "cashflowFromFinancing": "586326000", "cashflowFromInvestment": "-681831000", "stockBasedCompensation": "14425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-106855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "475508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678618000, "cost_of_revenue": 1136214000, "gross_profit": 542404000, "research_and_development": null, "selling_general_admin": 419636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53344000, "depreciation_amortisation": 35389000, "ebitda": -17955000, "interest_expense": 68930000, "interest_income": null, "other_non_operating": null, "pretax_income": -113576000, "tax_provision": 3468000, "effective_tax_rate": null, "net_income": -117044000, "net_income_continuing_ops": -117044000, "net_income_to_common": -117044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30490000, "short_term_investments": null, "net_receivables": 225290000, "inventory": 14233000, "other_current_assets": null, "total_current_assets": 279215000, "net_ppe": null, "goodwill": 1835580000, "intangible_assets": 102851000, "goodwill_and_intangibles": 1938431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2055156000, "total_assets": 2334371000, "short_term_debt": 27245000, "accounts_payable": 52624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344831000, "long_term_debt": 1226517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351589000, "total_liabilities": 1696420000, "total_debt": 1253762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -574676000, "total_equity": 637951000, "shares_outstanding": 184732268, "operating_cash_flow": -11350000, "stock_based_compensation": 14425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -681831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 586326000, "free_cash_flow": 4600000, "net_change_in_cash": -106855000 }, "raw_data": { "income": { "ebit": "-53344000", "ebitda": "-17955000", "netIncome": "-117044000", "grossProfit": "542404000", "depreciation": "None", "totalRevenue": "1678618000", "costOfRevenue": "1136214000", "interestIncome": "253000", "incomeBeforeTax": "-113576000", "interestExpense": "68930000", "operatingIncome": "-36111000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3468000", "reportedCurrency": "USD", "netInterestIncome": "-68677000", "nonInterestIncome": "None", "operatingExpenses": "578515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8535000", "costofGoodsAndServicesSold": "1136214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35389000", "sellingGeneralAndAdministrative": "419636000", "netIncomeFromContinuingOperations": "-117044000" }, "balance": { "goodwill": "1835580000", "inventory": "14233000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "2334371000", "longTermDebt": "1226517000", "shortTermDebt": "27245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "102851000", "reportedCurrency": "USD", "retainedEarnings": "-574676000", "totalLiabilities": "1696420000", "otherCurrentAssets": "23435000", "totalCurrentAssets": "279215000", "currentLongTermDebt": "13711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2055156000", "currentAccountsPayable": "52624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31374000", "shortLongTermDebtTotal": "1298444000", "totalShareholderEquity": "637951000", "capitalLeaseObligations": "58216000", "otherCurrentLiabilities": "257511000", "totalCurrentLiabilities": "344831000", "otherNonCurrentLiabilities": "122026000", "totalNonCurrentLiabilities": "1351589000", "cashAndShortTermInvestments": "30490000", "commonStockSharesOutstanding": "184732268", "intangibleAssetsExcludingGoodwill": "102851000", "cashAndCashEquivalentsAtCarryingValue": "30490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117044000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27058000", "operatingCashflow": "-11350000", "capitalExpenditures": "15950000", "changeInReceivables": "-8808000", "changeInExchangeRate": "None", "cashflowFromFinancing": "586326000", "cashflowFromInvestment": "-681831000", "stockBasedCompensation": "14425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-106855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "475508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35389000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 1495105000, "cost_of_revenue": 1040590000, "gross_profit": 454515000, "ebit": 31249000, "ebitda": 61473000, "pretax_income": -51734000, "tax_provision": 5316000, "net_income": -57050000, "net_income_to_common": -57050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137345000, "total_current_assets": 340644000, "total_assets": 1844016000, "short_term_debt": 24666000, "long_term_debt": 1163490000, "total_debt": 1188156000, "total_liabilities": 1576847000, "total_equity": 267169000, "shares_outstanding": 185899584, "goodwill_and_intangibles": 1389957000 }, "cash_flow": { "operating_cash_flow": 116618000, "capital_expenditure": 15237000, "free_cash_flow": 131855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23763, "ticker_id": 4922, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31249000", "ebitda": "61473000", "netIncome": "-57050000", "grossProfit": "454515000", "depreciation": "None", "totalRevenue": "1495105000", "costOfRevenue": "1040590000", "interestIncome": "345000", "incomeBeforeTax": "-51734000", "interestExpense": "82983000", "operatingIncome": "-3487000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5316000", "reportedCurrency": "USD", "netInterestIncome": "-82638000", "nonInterestIncome": "None", "operatingExpenses": "458002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30224000", "sellingGeneralAndAdministrative": "354774000", "netIncomeFromContinuingOperations": "-57050000" }, "balance": { "goodwill": "1316385000", "inventory": "11080000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "1844016000", "longTermDebt": "1163490000", "shortTermDebt": "24666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "73572000", "reportedCurrency": "USD", "retainedEarnings": "-457632000", "totalLiabilities": "1576847000", "otherCurrentAssets": "22420000", "totalCurrentAssets": "340644000", "currentLongTermDebt": "2872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1503372000", "currentAccountsPayable": "56668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78867000", "shortLongTermDebtTotal": "1228402000", "totalShareholderEquity": "267169000", "capitalLeaseObligations": "52130000", "otherCurrentLiabilities": "141455000", "totalCurrentLiabilities": "260413000", "otherNonCurrentLiabilities": "1194447000", "totalNonCurrentLiabilities": "1316434000", "cashAndShortTermInvestments": "137345000", "commonStockSharesOutstanding": "185899584", "intangibleAssetsExcludingGoodwill": "73572000", "cashAndCashEquivalentsAtCarryingValue": "137345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3480000", "operatingCashflow": "116618000", "capitalExpenditures": "15237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210944000", "cashflowFromInvestment": "-193544000", "stockBasedCompensation": "3275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1495105000, "cost_of_revenue": 1040590000, "gross_profit": 454515000, "research_and_development": null, "selling_general_admin": 354774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31249000, "depreciation_amortisation": 30224000, "ebitda": 61473000, "interest_expense": 82983000, "interest_income": null, "other_non_operating": null, "pretax_income": -51734000, "tax_provision": 5316000, "effective_tax_rate": null, "net_income": -57050000, "net_income_continuing_ops": -57050000, "net_income_to_common": -57050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137345000, "short_term_investments": null, "net_receivables": 180879000, "inventory": 11080000, "other_current_assets": null, "total_current_assets": 340644000, "net_ppe": null, "goodwill": 1316385000, "intangible_assets": 73572000, "goodwill_and_intangibles": 1389957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1503372000, "total_assets": 1844016000, "short_term_debt": 24666000, "accounts_payable": 56668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260413000, "long_term_debt": 1163490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1316434000, "total_liabilities": 1576847000, "total_debt": 1188156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457632000, "total_equity": 267169000, "shares_outstanding": 185899584, "operating_cash_flow": 116618000, "stock_based_compensation": 3275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210944000, "free_cash_flow": 131855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31249000", "ebitda": "61473000", "netIncome": "-57050000", "grossProfit": "454515000", "depreciation": "None", "totalRevenue": "1495105000", "costOfRevenue": "1040590000", "interestIncome": "345000", "incomeBeforeTax": "-51734000", "interestExpense": "82983000", "operatingIncome": "-3487000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5316000", "reportedCurrency": "USD", "netInterestIncome": "-82638000", "nonInterestIncome": "None", "operatingExpenses": "458002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1040590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30224000", "sellingGeneralAndAdministrative": "354774000", "netIncomeFromContinuingOperations": "-57050000" }, "balance": { "goodwill": "1316385000", "inventory": "11080000", "commonStock": "1419000", "currentDebt": "None", "investments": "None", "totalAssets": "1844016000", "longTermDebt": "1163490000", "shortTermDebt": "24666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "73572000", "reportedCurrency": "USD", "retainedEarnings": "-457632000", "totalLiabilities": "1576847000", "otherCurrentAssets": "22420000", "totalCurrentAssets": "340644000", "currentLongTermDebt": "2872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1503372000", "currentAccountsPayable": "56668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78867000", "shortLongTermDebtTotal": "1228402000", "totalShareholderEquity": "267169000", "capitalLeaseObligations": "52130000", "otherCurrentLiabilities": "141455000", "totalCurrentLiabilities": "260413000", "otherNonCurrentLiabilities": "1194447000", "totalNonCurrentLiabilities": "1316434000", "cashAndShortTermInvestments": "137345000", "commonStockSharesOutstanding": "185899584", "intangibleAssetsExcludingGoodwill": "73572000", "cashAndCashEquivalentsAtCarryingValue": "137345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3480000", "operatingCashflow": "116618000", "capitalExpenditures": "15237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210944000", "cashflowFromInvestment": "-193544000", "stockBasedCompensation": "3275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30224000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 1384065000, "cost_of_revenue": 964814000, "gross_profit": 419251000, "ebit": 17266000, "ebitda": 44279000, "pretax_income": -75030000, "tax_provision": 1486000, "net_income": -76516000, "net_income_to_common": -76516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3327000, "total_current_assets": 186345000, "total_assets": 1578434000, "short_term_debt": 20859000, "long_term_debt": 31500000, "total_debt": 52359000, "total_liabilities": 1307490000, "total_equity": 270944000, "shares_outstanding": 185899584, "goodwill_and_intangibles": 1280363000 }, "cash_flow": { "operating_cash_flow": -8714000, "capital_expenditure": 16637000, "free_cash_flow": 7923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23768, "ticker_id": 4922, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17266000", "ebitda": "44279000", "netIncome": "-76516000", "grossProfit": "419251000", "depreciation": "None", "totalRevenue": "1384065000", "costOfRevenue": "964814000", "interestIncome": "207000", "incomeBeforeTax": "-75030000", "interestExpense": "92296000", "operatingIncome": "38954000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1486000", "reportedCurrency": "USD", "netInterestIncome": "-92089000", "nonInterestIncome": "None", "operatingExpenses": "380297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "964814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27013000", "sellingGeneralAndAdministrative": "340997000", "netIncomeFromContinuingOperations": "-76516000" }, "balance": { "goodwill": "1226064000", "inventory": "10162000", "commonStock": "1368000", "currentDebt": "None", "investments": "None", "totalAssets": "1578434000", "longTermDebt": "31500000", "shortTermDebt": "20859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "54299000", "reportedCurrency": "USD", "retainedEarnings": "-400582000", "totalLiabilities": "1307490000", "otherCurrentAssets": "18719000", "totalCurrentAssets": "186345000", "currentLongTermDebt": "2027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392089000", "currentAccountsPayable": "66418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80466000", "shortLongTermDebtTotal": "1079640000", "totalShareholderEquity": "270944000", "capitalLeaseObligations": "51994000", "otherCurrentLiabilities": "73086000", "totalCurrentLiabilities": "168543000", "otherNonCurrentLiabilities": "1013075000", "totalNonCurrentLiabilities": "1138947000", "cashAndShortTermInvestments": "3327000", "commonStockSharesOutstanding": "185899584", "intangibleAssetsExcludingGoodwill": "54299000", "cashAndCashEquivalentsAtCarryingValue": "3327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-13195000", "operatingCashflow": "-8714000", "capitalExpenditures": "16637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21864000", "cashflowFromInvestment": "-17824000", "stockBasedCompensation": "1948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1384065000, "cost_of_revenue": 964814000, "gross_profit": 419251000, "research_and_development": null, "selling_general_admin": 340997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17266000, "depreciation_amortisation": 27013000, "ebitda": 44279000, "interest_expense": 92296000, "interest_income": null, "other_non_operating": null, "pretax_income": -75030000, "tax_provision": 1486000, "effective_tax_rate": null, "net_income": -76516000, "net_income_continuing_ops": -76516000, "net_income_to_common": -76516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3327000, "short_term_investments": null, "net_receivables": 164299000, "inventory": 10162000, "other_current_assets": null, "total_current_assets": 186345000, "net_ppe": null, "goodwill": 1226064000, "intangible_assets": 54299000, "goodwill_and_intangibles": 1280363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1392089000, "total_assets": 1578434000, "short_term_debt": 20859000, "accounts_payable": 66418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168543000, "long_term_debt": 31500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1138947000, "total_liabilities": 1307490000, "total_debt": 52359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400582000, "total_equity": 270944000, "shares_outstanding": 185899584, "operating_cash_flow": -8714000, "stock_based_compensation": 1948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21864000, "free_cash_flow": 7923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17266000", "ebitda": "44279000", "netIncome": "-76516000", "grossProfit": "419251000", "depreciation": "None", "totalRevenue": "1384065000", "costOfRevenue": "964814000", "interestIncome": "207000", "incomeBeforeTax": "-75030000", "interestExpense": "92296000", "operatingIncome": "38954000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1486000", "reportedCurrency": "USD", "netInterestIncome": "-92089000", "nonInterestIncome": "None", "operatingExpenses": "380297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "964814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27013000", "sellingGeneralAndAdministrative": "340997000", "netIncomeFromContinuingOperations": "-76516000" }, "balance": { "goodwill": "1226064000", "inventory": "10162000", "commonStock": "1368000", "currentDebt": "None", "investments": "None", "totalAssets": "1578434000", "longTermDebt": "31500000", "shortTermDebt": "20859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "54299000", "reportedCurrency": "USD", "retainedEarnings": "-400582000", "totalLiabilities": "1307490000", "otherCurrentAssets": "18719000", "totalCurrentAssets": "186345000", "currentLongTermDebt": "2027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392089000", "currentAccountsPayable": "66418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80466000", "shortLongTermDebtTotal": "1079640000", "totalShareholderEquity": "270944000", "capitalLeaseObligations": "51994000", "otherCurrentLiabilities": "73086000", "totalCurrentLiabilities": "168543000", "otherNonCurrentLiabilities": "1013075000", "totalNonCurrentLiabilities": "1138947000", "cashAndShortTermInvestments": "3327000", "commonStockSharesOutstanding": "185899584", "intangibleAssetsExcludingGoodwill": "54299000", "cashAndCashEquivalentsAtCarryingValue": "3327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-13195000", "operatingCashflow": "-8714000", "capitalExpenditures": "16637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21864000", "cashflowFromInvestment": "-17824000", "stockBasedCompensation": "1948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27013000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 1253673000, "cost_of_revenue": 859351000, "gross_profit": 394322000, "ebit": 84169000, "ebitda": 96107000, "pretax_income": -49659000, "tax_provision": -2513000, "net_income": -47146000, "net_income_to_common": -47146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8001000, "total_current_assets": 214925000, "total_assets": 1550944000, "short_term_debt": 9405000, "long_term_debt": null, "total_debt": 9405000, "total_liabilities": 1205951000, "total_equity": 344993000, "shares_outstanding": 180164184, "goodwill_and_intangibles": 1278759000 }, "cash_flow": { "operating_cash_flow": 21596000, "capital_expenditure": 19579000, "free_cash_flow": 41175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23769, "ticker_id": 4922, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84169000", "ebitda": "96107000", "netIncome": "-47146000", "grossProfit": "394322000", "depreciation": "None", "totalRevenue": "1253673000", "costOfRevenue": "859351000", "interestIncome": "594000", "incomeBeforeTax": "-49659000", "interestExpense": "75542000", "operatingIncome": "39033000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2513000", "reportedCurrency": "USD", "netInterestIncome": "-74948000", "nonInterestIncome": "None", "operatingExpenses": "339712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11938000", "sellingGeneralAndAdministrative": "321843000", "netIncomeFromContinuingOperations": "-47146000" }, "balance": { "goodwill": "1225420000", "inventory": "1", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "1550944000", "longTermDebt": "None", "shortTermDebt": "9405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "53339000", "reportedCurrency": "USD", "retainedEarnings": "-323833000", "totalLiabilities": "1205951000", "otherCurrentAssets": "24476000", "totalCurrentAssets": "214925000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336019000", "currentAccountsPayable": "37987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27252000", "shortLongTermDebtTotal": "952439000", "totalShareholderEquity": "344993000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150965000", "totalCurrentLiabilities": "198357000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1007594000", "cashAndShortTermInvestments": "8001000", "commonStockSharesOutstanding": "180164184", "intangibleAssetsExcludingGoodwill": "53339000", "cashAndCashEquivalentsAtCarryingValue": "8001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "15405000", "operatingCashflow": "21596000", "capitalExpenditures": "19579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204153000", "cashflowFromInvestment": "-229547000", "stockBasedCompensation": "2118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253673000, "cost_of_revenue": 859351000, "gross_profit": 394322000, "research_and_development": null, "selling_general_admin": 321843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84169000, "depreciation_amortisation": 11938000, "ebitda": 96107000, "interest_expense": 75542000, "interest_income": null, "other_non_operating": null, "pretax_income": -49659000, "tax_provision": -2513000, "effective_tax_rate": null, "net_income": -47146000, "net_income_continuing_ops": -47146000, "net_income_to_common": -47146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8001000, "short_term_investments": null, "net_receivables": 182448000, "inventory": 1, "other_current_assets": null, "total_current_assets": 214925000, "net_ppe": null, "goodwill": 1225420000, "intangible_assets": 53339000, "goodwill_and_intangibles": 1278759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1336019000, "total_assets": 1550944000, "short_term_debt": 9405000, "accounts_payable": 37987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198357000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1007594000, "total_liabilities": 1205951000, "total_debt": 9405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -323833000, "total_equity": 344993000, "shares_outstanding": 180164184, "operating_cash_flow": 21596000, "stock_based_compensation": 2118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204153000, "free_cash_flow": 41175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84169000", "ebitda": "96107000", "netIncome": "-47146000", "grossProfit": "394322000", "depreciation": "None", "totalRevenue": "1253673000", "costOfRevenue": "859351000", "interestIncome": "594000", "incomeBeforeTax": "-49659000", "interestExpense": "75542000", "operatingIncome": "39033000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2513000", "reportedCurrency": "USD", "netInterestIncome": "-74948000", "nonInterestIncome": "None", "operatingExpenses": "339712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "859351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11938000", "sellingGeneralAndAdministrative": "321843000", "netIncomeFromContinuingOperations": "-47146000" }, "balance": { "goodwill": "1225420000", "inventory": "1", "commonStock": "66000", "currentDebt": "None", "investments": "None", "totalAssets": "1550944000", "longTermDebt": "None", "shortTermDebt": "9405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "53339000", "reportedCurrency": "USD", "retainedEarnings": "-323833000", "totalLiabilities": "1205951000", "otherCurrentAssets": "24476000", "totalCurrentAssets": "214925000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336019000", "currentAccountsPayable": "37987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27252000", "shortLongTermDebtTotal": "952439000", "totalShareholderEquity": "344993000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150965000", "totalCurrentLiabilities": "198357000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1007594000", "cashAndShortTermInvestments": "8001000", "commonStockSharesOutstanding": "180164184", "intangibleAssetsExcludingGoodwill": "53339000", "cashAndCashEquivalentsAtCarryingValue": "8001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "15405000", "operatingCashflow": "21596000", "capitalExpenditures": "19579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204153000", "cashflowFromInvestment": "-229547000", "stockBasedCompensation": "2118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11938000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 647915000, "cost_of_revenue": 445531000, "gross_profit": 202384000, "ebit": 75940000, "ebitda": 83591000, "pretax_income": 44975000, "tax_provision": 3322000, "net_income": 41653000, "net_income_to_common": 41653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189274000, "total_current_assets": 575302000, "total_assets": 2022048000, "short_term_debt": 193701000, "long_term_debt": 1283977000, "total_debt": 1477678000, "total_liabilities": 1781266000, "total_equity": 240052000, "shares_outstanding": 222099000, "goodwill_and_intangibles": 1212971000 }, "cash_flow": { "operating_cash_flow": 4349000, "capital_expenditure": 4557000, "free_cash_flow": 8906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23736, "ticker_id": 4922, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75940000", "ebitda": "83591000", "netIncome": "41653000", "grossProfit": "202384000", "depreciation": "None", "totalRevenue": "647915000", "costOfRevenue": "445531000", "interestIncome": "1658000", "incomeBeforeTax": "44975000", "interestExpense": "29158000", "operatingIncome": "75940000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3322000", "reportedCurrency": "USD", "netInterestIncome": "-27500000", "nonInterestIncome": "None", "operatingExpenses": "126444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7651000", "sellingGeneralAndAdministrative": "129554000", "netIncomeFromContinuingOperations": "41653000" }, "balance": { "goodwill": "1121042000", "inventory": "None", "commonStock": "2175000", "currentDebt": "None", "investments": "None", "totalAssets": "2022048000", "longTermDebt": "1283977000", "shortTermDebt": "193701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "91929000", "reportedCurrency": "USD", "retainedEarnings": "-1115476000", "totalLiabilities": "1781266000", "otherCurrentAssets": "50428000", "totalCurrentAssets": "575302000", "currentLongTermDebt": "178250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446746000", "currentAccountsPayable": "34357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1502297000", "totalShareholderEquity": "240052000", "capitalLeaseObligations": "40070000", "otherCurrentLiabilities": "162375000", "totalCurrentLiabilities": "390433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1390833000", "cashAndShortTermInvestments": "189274000", "commonStockSharesOutstanding": "222099000", "intangibleAssetsExcludingGoodwill": "91929000", "cashAndCashEquivalentsAtCarryingValue": "189274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4349000", "capitalExpenditures": "4557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3778000", "cashflowFromInvestment": "-4557000", "stockBasedCompensation": "4147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647915000, "cost_of_revenue": 445531000, "gross_profit": 202384000, "research_and_development": null, "selling_general_admin": 129554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75940000, "depreciation_amortisation": 7651000, "ebitda": 83591000, "interest_expense": 29158000, "interest_income": null, "other_non_operating": null, "pretax_income": 44975000, "tax_provision": 3322000, "effective_tax_rate": null, "net_income": 41653000, "net_income_continuing_ops": 41653000, "net_income_to_common": 41653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189274000, "short_term_investments": null, "net_receivables": 335600000, "inventory": null, "other_current_assets": null, "total_current_assets": 575302000, "net_ppe": null, "goodwill": 1121042000, "intangible_assets": 91929000, "goodwill_and_intangibles": 1212971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1446746000, "total_assets": 2022048000, "short_term_debt": 193701000, "accounts_payable": 34357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 390433000, "long_term_debt": 1283977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1390833000, "total_liabilities": 1781266000, "total_debt": 1477678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1115476000, "total_equity": 240052000, "shares_outstanding": 222099000, "operating_cash_flow": 4349000, "stock_based_compensation": 4147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3778000, "free_cash_flow": 8906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75940000", "ebitda": "83591000", "netIncome": "41653000", "grossProfit": "202384000", "depreciation": "None", "totalRevenue": "647915000", "costOfRevenue": "445531000", "interestIncome": "1658000", "incomeBeforeTax": "44975000", "interestExpense": "29158000", "operatingIncome": "75940000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3322000", "reportedCurrency": "USD", "netInterestIncome": "-27500000", "nonInterestIncome": "None", "operatingExpenses": "126444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7651000", "sellingGeneralAndAdministrative": "129554000", "netIncomeFromContinuingOperations": "41653000" }, "balance": { "goodwill": "1121042000", "inventory": "None", "commonStock": "2175000", "currentDebt": "None", "investments": "None", "totalAssets": "2022048000", "longTermDebt": "1283977000", "shortTermDebt": "193701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "91929000", "reportedCurrency": "USD", "retainedEarnings": "-1115476000", "totalLiabilities": "1781266000", "otherCurrentAssets": "50428000", "totalCurrentAssets": "575302000", "currentLongTermDebt": "178250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446746000", "currentAccountsPayable": "34357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1502297000", "totalShareholderEquity": "240052000", "capitalLeaseObligations": "40070000", "otherCurrentLiabilities": "162375000", "totalCurrentLiabilities": "390433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1390833000", "cashAndShortTermInvestments": "189274000", "commonStockSharesOutstanding": "222099000", "intangibleAssetsExcludingGoodwill": "91929000", "cashAndCashEquivalentsAtCarryingValue": "189274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4349000", "capitalExpenditures": "4557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3778000", "cashflowFromInvestment": "-4557000", "stockBasedCompensation": "4147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7651000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 662480000, "cost_of_revenue": 451909000, "gross_profit": 210571000, "ebit": 77274000, "ebitda": 80002000, "pretax_income": 39245000, "tax_provision": -139507000, "net_income": 178752000, "net_income_to_common": 178752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193260000, "total_current_assets": 560232000, "total_assets": 2025717000, "short_term_debt": 29262000, "long_term_debt": 1286652000, "total_debt": 1315914000, "total_liabilities": 1830526000, "total_equity": 194461000, "shares_outstanding": 214979000, "goodwill_and_intangibles": 1213601000 }, "cash_flow": { "operating_cash_flow": 49720000, "capital_expenditure": 5496000, "free_cash_flow": 55216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23737, "ticker_id": 4922, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77274000", "ebitda": "80002000", "netIncome": "178752000", "grossProfit": "210571000", "depreciation": "None", "totalRevenue": "662480000", "costOfRevenue": "451909000", "interestIncome": "1744000", "incomeBeforeTax": "39245000", "interestExpense": "32621000", "operatingIncome": "77274000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-139507000", "reportedCurrency": "USD", "netInterestIncome": "-30877000", "nonInterestIncome": "None", "operatingExpenses": "133297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2728000", "sellingGeneralAndAdministrative": "132169999", "netIncomeFromContinuingOperations": "178752000" }, "balance": { "goodwill": "1121042000", "inventory": "None", "commonStock": "2110000", "currentDebt": "None", "investments": "None", "totalAssets": "2025717000", "longTermDebt": "1286652000", "shortTermDebt": "29262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92559000", "reportedCurrency": "USD", "retainedEarnings": "-1157129000", "totalLiabilities": "1830526000", "otherCurrentAssets": "50856000", "totalCurrentAssets": "560232000", "currentLongTermDebt": "184432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465485000", "currentAccountsPayable": "31967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1343327000", "totalShareholderEquity": "194461000", "capitalLeaseObligations": "43425000", "otherCurrentLiabilities": "363227000", "totalCurrentLiabilities": "424456000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1406070000", "cashAndShortTermInvestments": "193260000", "commonStockSharesOutstanding": "214979000", "intangibleAssetsExcludingGoodwill": "92559000", "cashAndCashEquivalentsAtCarryingValue": "193260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49720000", "capitalExpenditures": "5496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377000", "cashflowFromInvestment": "-1949000", "stockBasedCompensation": "-21115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-21041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662480000, "cost_of_revenue": 451909000, "gross_profit": 210571000, "research_and_development": null, "selling_general_admin": 132169999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77274000, "depreciation_amortisation": 2728000, "ebitda": 80002000, "interest_expense": 32621000, "interest_income": null, "other_non_operating": null, "pretax_income": 39245000, "tax_provision": -139507000, "effective_tax_rate": null, "net_income": 178752000, "net_income_continuing_ops": 178752000, "net_income_to_common": 178752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193260000, "short_term_investments": null, "net_receivables": 313358000, "inventory": null, "other_current_assets": null, "total_current_assets": 560232000, "net_ppe": null, "goodwill": 1121042000, "intangible_assets": 92559000, "goodwill_and_intangibles": 1213601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465485000, "total_assets": 2025717000, "short_term_debt": 29262000, "accounts_payable": 31967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424456000, "long_term_debt": 1286652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1406070000, "total_liabilities": 1830526000, "total_debt": 1315914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1157129000, "total_equity": 194461000, "shares_outstanding": 214979000, "operating_cash_flow": 49720000, "stock_based_compensation": -21115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -377000, "free_cash_flow": 55216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77274000", "ebitda": "80002000", "netIncome": "178752000", "grossProfit": "210571000", "depreciation": "None", "totalRevenue": "662480000", "costOfRevenue": "451909000", "interestIncome": "1744000", "incomeBeforeTax": "39245000", "interestExpense": "32621000", "operatingIncome": "77274000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-139507000", "reportedCurrency": "USD", "netInterestIncome": "-30877000", "nonInterestIncome": "None", "operatingExpenses": "133297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2728000", "sellingGeneralAndAdministrative": "132169999", "netIncomeFromContinuingOperations": "178752000" }, "balance": { "goodwill": "1121042000", "inventory": "None", "commonStock": "2110000", "currentDebt": "None", "investments": "None", "totalAssets": "2025717000", "longTermDebt": "1286652000", "shortTermDebt": "29262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "92559000", "reportedCurrency": "USD", "retainedEarnings": "-1157129000", "totalLiabilities": "1830526000", "otherCurrentAssets": "50856000", "totalCurrentAssets": "560232000", "currentLongTermDebt": "184432000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "313358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465485000", "currentAccountsPayable": "31967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1343327000", "totalShareholderEquity": "194461000", "capitalLeaseObligations": "43425000", "otherCurrentLiabilities": "363227000", "totalCurrentLiabilities": "424456000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1406070000", "cashAndShortTermInvestments": "193260000", "commonStockSharesOutstanding": "214979000", "intangibleAssetsExcludingGoodwill": "92559000", "cashAndCashEquivalentsAtCarryingValue": "193260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49720000", "capitalExpenditures": "5496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377000", "cashflowFromInvestment": "-1949000", "stockBasedCompensation": "-21115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-21041000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 621942000, "cost_of_revenue": 421717000, "gross_profit": 200225000, "ebit": 48544000, "ebitda": 55670000, "pretax_income": 13417000, "tax_provision": -647000, "net_income": 14064000, "net_income_to_common": 14064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145866000, "total_current_assets": 502598000, "total_assets": 1810457000, "short_term_debt": 29158000, "long_term_debt": 1289309000, "total_debt": 1318467000, "total_liabilities": 1800543000, "total_equity": 9914000, "shares_outstanding": 222234000, "goodwill_and_intangibles": 1210239000 }, "cash_flow": { "operating_cash_flow": 33200000, "capital_expenditure": 2019000, "free_cash_flow": 35219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23739, "ticker_id": 4922, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48544000", "ebitda": "55670000", "netIncome": "14064000", "grossProfit": "200225000", "depreciation": "None", "totalRevenue": "621942000", "costOfRevenue": "421717000", "interestIncome": "826000", "incomeBeforeTax": "13417000", "interestExpense": "35127000", "operatingIncome": "56272000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-647000", "reportedCurrency": "USD", "netInterestIncome": "-34301000", "nonInterestIncome": "None", "operatingExpenses": "143953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7126000", "sellingGeneralAndAdministrative": "143535000", "netIncomeFromContinuingOperations": "14064000" }, "balance": { "goodwill": "1116373000", "inventory": "None", "commonStock": "2089000", "currentDebt": "None", "investments": "None", "totalAssets": "1810457000", "longTermDebt": "1289309000", "shortTermDebt": "29158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "93866000", "reportedCurrency": "USD", "retainedEarnings": "-1335881000", "totalLiabilities": "1800543000", "otherCurrentAssets": "39247000", "totalCurrentAssets": "502598000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1307859000", "currentAccountsPayable": "27088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1345057000", "totalShareholderEquity": "9914000", "capitalLeaseObligations": "42498000", "otherCurrentLiabilities": "353441000", "totalCurrentLiabilities": "409687000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1390856000", "cashAndShortTermInvestments": "145866000", "commonStockSharesOutstanding": "222234000", "intangibleAssetsExcludingGoodwill": "93866000", "cashAndCashEquivalentsAtCarryingValue": "145866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33200000", "capitalExpenditures": "2019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13947000", "cashflowFromInvestment": "-2019000", "stockBasedCompensation": "4960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621942000, "cost_of_revenue": 421717000, "gross_profit": 200225000, "research_and_development": null, "selling_general_admin": 143535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48544000, "depreciation_amortisation": 7126000, "ebitda": 55670000, "interest_expense": 35127000, "interest_income": null, "other_non_operating": null, "pretax_income": 13417000, "tax_provision": -647000, "effective_tax_rate": null, "net_income": 14064000, "net_income_continuing_ops": 14064000, "net_income_to_common": 14064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145866000, "short_term_investments": null, "net_receivables": 317485000, "inventory": null, "other_current_assets": null, "total_current_assets": 502598000, "net_ppe": null, "goodwill": 1116373000, "intangible_assets": 93866000, "goodwill_and_intangibles": 1210239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1307859000, "total_assets": 1810457000, "short_term_debt": 29158000, "accounts_payable": 27088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409687000, "long_term_debt": 1289309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1390856000, "total_liabilities": 1800543000, "total_debt": 1318467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1335881000, "total_equity": 9914000, "shares_outstanding": 222234000, "operating_cash_flow": 33200000, "stock_based_compensation": 4960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13947000, "free_cash_flow": 35219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48544000", "ebitda": "55670000", "netIncome": "14064000", "grossProfit": "200225000", "depreciation": "None", "totalRevenue": "621942000", "costOfRevenue": "421717000", "interestIncome": "826000", "incomeBeforeTax": "13417000", "interestExpense": "35127000", "operatingIncome": "56272000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-647000", "reportedCurrency": "USD", "netInterestIncome": "-34301000", "nonInterestIncome": "None", "operatingExpenses": "143953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7126000", "sellingGeneralAndAdministrative": "143535000", "netIncomeFromContinuingOperations": "14064000" }, "balance": { "goodwill": "1116373000", "inventory": "None", "commonStock": "2089000", "currentDebt": "None", "investments": "None", "totalAssets": "1810457000", "longTermDebt": "1289309000", "shortTermDebt": "29158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "93866000", "reportedCurrency": "USD", "retainedEarnings": "-1335881000", "totalLiabilities": "1800543000", "otherCurrentAssets": "39247000", "totalCurrentAssets": "502598000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "317485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1307859000", "currentAccountsPayable": "27088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1345057000", "totalShareholderEquity": "9914000", "capitalLeaseObligations": "42498000", "otherCurrentLiabilities": "353441000", "totalCurrentLiabilities": "409687000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1390856000", "cashAndShortTermInvestments": "145866000", "commonStockSharesOutstanding": "222234000", "intangibleAssetsExcludingGoodwill": "93866000", "cashAndCashEquivalentsAtCarryingValue": "145866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33200000", "capitalExpenditures": "2019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13947000", "cashflowFromInvestment": "-2019000", "stockBasedCompensation": "4960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7126000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 589553000, "cost_of_revenue": 378753000, "gross_profit": 210800000, "ebit": 80141000, "ebitda": 87110000, "pretax_income": 44138000, "tax_provision": 17113000, "net_income": 27025000, "net_income_to_common": 27025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100738000, "total_current_assets": 449915000, "total_assets": 1770971000, "short_term_debt": 194033000, "long_term_debt": 1269492000, "total_debt": 1463525000, "total_liabilities": 1782233000, "total_equity": -11262000, "shares_outstanding": 210442000, "goodwill_and_intangibles": 1213178000 }, "cash_flow": { "operating_cash_flow": 51569000, "capital_expenditure": 1129000, "free_cash_flow": 52698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23740, "ticker_id": 4922, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80141000", "ebitda": "87110000", "netIncome": "27025000", "grossProfit": "210800000", "depreciation": "None", "totalRevenue": "589553000", "costOfRevenue": "378753000", "interestIncome": "129000", "incomeBeforeTax": "44138000", "interestExpense": "36003000", "operatingIncome": "80034000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17113000", "reportedCurrency": "USD", "netInterestIncome": "-35874000", "nonInterestIncome": "None", "operatingExpenses": "130766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6969000", "sellingGeneralAndAdministrative": "122530000", "netIncomeFromContinuingOperations": "27025000" }, "balance": { "goodwill": "1118730000", "inventory": "None", "commonStock": "2083000", "currentDebt": "None", "investments": "None", "totalAssets": "1770971000", "longTermDebt": "1269492000", "shortTermDebt": "194033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "94448000", "reportedCurrency": "USD", "retainedEarnings": "-1349945000", "totalLiabilities": "1782233000", "otherCurrentAssets": "28540000", "totalCurrentAssets": "449915000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321056000", "currentAccountsPayable": "46592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491248000", "totalShareholderEquity": "-11262000", "capitalLeaseObligations": "43806000", "otherCurrentLiabilities": "173607000", "totalCurrentLiabilities": "414232000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1368001000", "cashAndShortTermInvestments": "100738000", "commonStockSharesOutstanding": "210442000", "intangibleAssetsExcludingGoodwill": "94448000", "cashAndCashEquivalentsAtCarryingValue": "100738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51569000", "capitalExpenditures": "1129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6343000", "cashflowFromInvestment": "-15982000", "stockBasedCompensation": "5159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589553000, "cost_of_revenue": 378753000, "gross_profit": 210800000, "research_and_development": null, "selling_general_admin": 122530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80141000, "depreciation_amortisation": 6969000, "ebitda": 87110000, "interest_expense": 36003000, "interest_income": null, "other_non_operating": null, "pretax_income": 44138000, "tax_provision": 17113000, "effective_tax_rate": null, "net_income": 27025000, "net_income_continuing_ops": 27025000, "net_income_to_common": 27025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100738000, "short_term_investments": null, "net_receivables": 320637000, "inventory": null, "other_current_assets": null, "total_current_assets": 449915000, "net_ppe": null, "goodwill": 1118730000, "intangible_assets": 94448000, "goodwill_and_intangibles": 1213178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1321056000, "total_assets": 1770971000, "short_term_debt": 194033000, "accounts_payable": 46592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414232000, "long_term_debt": 1269492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1368001000, "total_liabilities": 1782233000, "total_debt": 1463525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1349945000, "total_equity": -11262000, "shares_outstanding": 210442000, "operating_cash_flow": 51569000, "stock_based_compensation": 5159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6343000, "free_cash_flow": 52698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80141000", "ebitda": "87110000", "netIncome": "27025000", "grossProfit": "210800000", "depreciation": "None", "totalRevenue": "589553000", "costOfRevenue": "378753000", "interestIncome": "129000", "incomeBeforeTax": "44138000", "interestExpense": "36003000", "operatingIncome": "80034000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17113000", "reportedCurrency": "USD", "netInterestIncome": "-35874000", "nonInterestIncome": "None", "operatingExpenses": "130766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6969000", "sellingGeneralAndAdministrative": "122530000", "netIncomeFromContinuingOperations": "27025000" }, "balance": { "goodwill": "1118730000", "inventory": "None", "commonStock": "2083000", "currentDebt": "None", "investments": "None", "totalAssets": "1770971000", "longTermDebt": "1269492000", "shortTermDebt": "194033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "94448000", "reportedCurrency": "USD", "retainedEarnings": "-1349945000", "totalLiabilities": "1782233000", "otherCurrentAssets": "28540000", "totalCurrentAssets": "449915000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "320637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321056000", "currentAccountsPayable": "46592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491248000", "totalShareholderEquity": "-11262000", "capitalLeaseObligations": "43806000", "otherCurrentLiabilities": "173607000", "totalCurrentLiabilities": "414232000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1368001000", "cashAndShortTermInvestments": "100738000", "commonStockSharesOutstanding": "210442000", "intangibleAssetsExcludingGoodwill": "94448000", "cashAndCashEquivalentsAtCarryingValue": "100738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51569000", "capitalExpenditures": "1129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6343000", "cashflowFromInvestment": "-15982000", "stockBasedCompensation": "5159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6969000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 559224000, "cost_of_revenue": 375666000, "gross_profit": 183558000, "ebit": 44837000, "ebitda": 51783000, "pretax_income": 10148000, "tax_provision": 4955000, "net_income": 5193000, "net_income_to_common": 5193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71494000, "total_current_assets": 407622000, "total_assets": 1660740000, "short_term_debt": 24479000, "long_term_debt": 1270559000, "total_debt": 1295038000, "total_liabilities": 1759409000, "total_equity": -98669000, "shares_outstanding": 206238000, "goodwill_and_intangibles": 1143773000 }, "cash_flow": { "operating_cash_flow": -8632000, "capital_expenditure": 2348000, "free_cash_flow": -6284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23741, "ticker_id": 4922, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44837000", "ebitda": "51783000", "netIncome": "5193000", "grossProfit": "183558000", "depreciation": "None", "totalRevenue": "559224000", "costOfRevenue": "375666000", "interestIncome": "132000", "incomeBeforeTax": "10148000", "interestExpense": "36335000", "operatingIncome": "51801000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4955000", "reportedCurrency": "USD", "netInterestIncome": "-36203000", "nonInterestIncome": "None", "operatingExpenses": "131757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6946000", "sellingGeneralAndAdministrative": "128503000", "netIncomeFromContinuingOperations": "5193000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1951000", "currentDebt": "None", "investments": "None", "totalAssets": "1660740000", "longTermDebt": "1270559000", "shortTermDebt": "24479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89221000", "reportedCurrency": "USD", "retainedEarnings": "-1376970000", "totalLiabilities": "1759409000", "otherCurrentAssets": "30787000", "totalCurrentAssets": "407622000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253118000", "currentAccountsPayable": "30489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1323867000", "totalShareholderEquity": "-98669000", "capitalLeaseObligations": "44108000", "otherCurrentLiabilities": "333340000", "totalCurrentLiabilities": "388308000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1371101000", "cashAndShortTermInvestments": "71494000", "commonStockSharesOutstanding": "206238000", "intangibleAssetsExcludingGoodwill": "89221000", "cashAndCashEquivalentsAtCarryingValue": "71494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8632000", "capitalExpenditures": "2348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1814000", "cashflowFromInvestment": "-2348000", "stockBasedCompensation": "10996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559224000, "cost_of_revenue": 375666000, "gross_profit": 183558000, "research_and_development": null, "selling_general_admin": 128503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44837000, "depreciation_amortisation": 6946000, "ebitda": 51783000, "interest_expense": 36335000, "interest_income": null, "other_non_operating": null, "pretax_income": 10148000, "tax_provision": 4955000, "effective_tax_rate": null, "net_income": 5193000, "net_income_continuing_ops": 5193000, "net_income_to_common": 5193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71494000, "short_term_investments": null, "net_receivables": 305341000, "inventory": null, "other_current_assets": null, "total_current_assets": 407622000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 89221000, "goodwill_and_intangibles": 1143773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1253118000, "total_assets": 1660740000, "short_term_debt": 24479000, "accounts_payable": 30489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388308000, "long_term_debt": 1270559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1371101000, "total_liabilities": 1759409000, "total_debt": 1295038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1376970000, "total_equity": -98669000, "shares_outstanding": 206238000, "operating_cash_flow": -8632000, "stock_based_compensation": 10996000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2348000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1814000, "free_cash_flow": -6284000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44837000", "ebitda": "51783000", "netIncome": "5193000", "grossProfit": "183558000", "depreciation": "None", "totalRevenue": "559224000", "costOfRevenue": "375666000", "interestIncome": "132000", "incomeBeforeTax": "10148000", "interestExpense": "36335000", "operatingIncome": "51801000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4955000", "reportedCurrency": "USD", "netInterestIncome": "-36203000", "nonInterestIncome": "None", "operatingExpenses": "131757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6946000", "sellingGeneralAndAdministrative": "128503000", "netIncomeFromContinuingOperations": "5193000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1951000", "currentDebt": "None", "investments": "None", "totalAssets": "1660740000", "longTermDebt": "1270559000", "shortTermDebt": "24479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89221000", "reportedCurrency": "USD", "retainedEarnings": "-1376970000", "totalLiabilities": "1759409000", "otherCurrentAssets": "30787000", "totalCurrentAssets": "407622000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305341000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253118000", "currentAccountsPayable": "30489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1323867000", "totalShareholderEquity": "-98669000", "capitalLeaseObligations": "44108000", "otherCurrentLiabilities": "333340000", "totalCurrentLiabilities": "388308000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "1371101000", "cashAndShortTermInvestments": "71494000", "commonStockSharesOutstanding": "206238000", "intangibleAssetsExcludingGoodwill": "89221000", "cashAndCashEquivalentsAtCarryingValue": "71494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8632000", "capitalExpenditures": "2348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1814000", "cashflowFromInvestment": "-2348000", "stockBasedCompensation": "10996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6946000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 519872000, "cost_of_revenue": 348150000, "gross_profit": 171722000, "ebit": 63369000, "ebitda": 70572000, "pretax_income": 26935000, "tax_provision": -2245000, "net_income": 29180000, "net_income_to_common": 29180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84288000, "total_current_assets": 392670000, "total_assets": 1663394000, "short_term_debt": 29850000, "long_term_debt": 1271656000, "total_debt": 1301506000, "total_liabilities": 1785484000, "total_equity": -122090000, "shares_outstanding": 203863000, "goodwill_and_intangibles": 1144118000 }, "cash_flow": { "operating_cash_flow": 13406000, "capital_expenditure": 1529000, "free_cash_flow": 14935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23742, "ticker_id": 4922, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63369000", "ebitda": "70572000", "netIncome": "29180000", "grossProfit": "171722000", "depreciation": "None", "totalRevenue": "519872000", "costOfRevenue": "348150000", "interestIncome": "201000", "incomeBeforeTax": "26935000", "interestExpense": "38097000", "operatingIncome": "45771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2245000", "reportedCurrency": "USD", "netInterestIncome": "-37896000", "nonInterestIncome": "None", "operatingExpenses": "125951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7203000", "sellingGeneralAndAdministrative": "119921000", "netIncomeFromContinuingOperations": "29180000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1932000", "currentDebt": "None", "investments": "None", "totalAssets": "1663394000", "longTermDebt": "1271656000", "shortTermDebt": "29850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "89566000", "reportedCurrency": "USD", "retainedEarnings": "-1382163000", "totalLiabilities": "1785484000", "otherCurrentAssets": "30724000", "totalCurrentAssets": "392670000", "currentLongTermDebt": "14352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1270724000", "currentAccountsPayable": "36435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333224000", "totalShareholderEquity": "-122090000", "capitalLeaseObligations": "47216000", "otherCurrentLiabilities": "335882000", "totalCurrentLiabilities": "402167000", "otherNonCurrentLiabilities": "7118000", "totalNonCurrentLiabilities": "1383317000", "cashAndShortTermInvestments": "84288000", "commonStockSharesOutstanding": "203863000", "intangibleAssetsExcludingGoodwill": "89566000", "cashAndCashEquivalentsAtCarryingValue": "84288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13406000", "capitalExpenditures": "1529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6051000", "cashflowFromInvestment": "-1529000", "stockBasedCompensation": "4982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 519872000, "cost_of_revenue": 348150000, "gross_profit": 171722000, "research_and_development": null, "selling_general_admin": 119921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63369000, "depreciation_amortisation": 7203000, "ebitda": 70572000, "interest_expense": 38097000, "interest_income": null, "other_non_operating": null, "pretax_income": 26935000, "tax_provision": -2245000, "effective_tax_rate": null, "net_income": 29180000, "net_income_continuing_ops": 29180000, "net_income_to_common": 29180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84288000, "short_term_investments": null, "net_receivables": 277658000, "inventory": null, "other_current_assets": null, "total_current_assets": 392670000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 89566000, "goodwill_and_intangibles": 1144118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1270724000, "total_assets": 1663394000, "short_term_debt": 29850000, "accounts_payable": 36435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402167000, "long_term_debt": 1271656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383317000, "total_liabilities": 1785484000, "total_debt": 1301506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1382163000, "total_equity": -122090000, "shares_outstanding": 203863000, "operating_cash_flow": 13406000, "stock_based_compensation": 4982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6051000, "free_cash_flow": 14935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63369000", "ebitda": "70572000", "netIncome": "29180000", "grossProfit": "171722000", "depreciation": "None", "totalRevenue": "519872000", "costOfRevenue": "348150000", "interestIncome": "201000", "incomeBeforeTax": "26935000", "interestExpense": "38097000", "operatingIncome": "45771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2245000", "reportedCurrency": "USD", "netInterestIncome": "-37896000", "nonInterestIncome": "None", "operatingExpenses": "125951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7203000", "sellingGeneralAndAdministrative": "119921000", "netIncomeFromContinuingOperations": "29180000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1932000", "currentDebt": "None", "investments": "None", "totalAssets": "1663394000", "longTermDebt": "1271656000", "shortTermDebt": "29850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "89566000", "reportedCurrency": "USD", "retainedEarnings": "-1382163000", "totalLiabilities": "1785484000", "otherCurrentAssets": "30724000", "totalCurrentAssets": "392670000", "currentLongTermDebt": "14352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1270724000", "currentAccountsPayable": "36435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333224000", "totalShareholderEquity": "-122090000", "capitalLeaseObligations": "47216000", "otherCurrentLiabilities": "335882000", "totalCurrentLiabilities": "402167000", "otherNonCurrentLiabilities": "7118000", "totalNonCurrentLiabilities": "1383317000", "cashAndShortTermInvestments": "84288000", "commonStockSharesOutstanding": "203863000", "intangibleAssetsExcludingGoodwill": "89566000", "cashAndCashEquivalentsAtCarryingValue": "84288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13406000", "capitalExpenditures": "1529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6051000", "cashflowFromInvestment": "-1529000", "stockBasedCompensation": "4982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7203000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 509023000, "cost_of_revenue": 349324000, "gross_profit": 159699000, "ebit": 11913000, "ebitda": 19261000, "pretax_income": -27332000, "tax_provision": 15511000, "net_income": -42843000, "net_income_to_common": -42843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78462000, "total_current_assets": 381366000, "total_assets": 1644166000, "short_term_debt": 24490000, "long_term_debt": 1275084000, "total_debt": 1299574000, "total_liabilities": 1799147000, "total_equity": -154981000, "shares_outstanding": 193361000, "goodwill_and_intangibles": 1144298000 }, "cash_flow": { "operating_cash_flow": 29394000, "capital_expenditure": 2213000, "free_cash_flow": 31607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23744, "ticker_id": 4922, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11913000", "ebitda": "19261000", "netIncome": "-42843000", "grossProfit": "159699000", "depreciation": "None", "totalRevenue": "509023000", "costOfRevenue": "349324000", "interestIncome": "100000", "incomeBeforeTax": "-27332000", "interestExpense": "39245000", "operatingIncome": "34024000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15511000", "reportedCurrency": "USD", "netInterestIncome": "-39145000", "nonInterestIncome": "None", "operatingExpenses": "125675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7348000", "sellingGeneralAndAdministrative": "118075000", "netIncomeFromContinuingOperations": "-42843000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1931000", "currentDebt": "None", "investments": "None", "totalAssets": "1644166000", "longTermDebt": "1275084000", "shortTermDebt": "24490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "89746000", "reportedCurrency": "USD", "retainedEarnings": "-1411343000", "totalLiabilities": "1799147000", "otherCurrentAssets": "24627000", "totalCurrentAssets": "381366000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262800000", "currentAccountsPayable": "41925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333071000", "totalShareholderEquity": "-154981000", "capitalLeaseObligations": "48787000", "otherCurrentLiabilities": "339621000", "totalCurrentLiabilities": "406036000", "otherNonCurrentLiabilities": "5849000", "totalNonCurrentLiabilities": "1393111000", "cashAndShortTermInvestments": "78462000", "commonStockSharesOutstanding": "193361000", "intangibleAssetsExcludingGoodwill": "89746000", "cashAndCashEquivalentsAtCarryingValue": "78462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42843000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29394000", "capitalExpenditures": "2213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3620000", "cashflowFromInvestment": "-2213000", "stockBasedCompensation": "4902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509023000, "cost_of_revenue": 349324000, "gross_profit": 159699000, "research_and_development": null, "selling_general_admin": 118075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11913000, "depreciation_amortisation": 7348000, "ebitda": 19261000, "interest_expense": 39245000, "interest_income": null, "other_non_operating": null, "pretax_income": -27332000, "tax_provision": 15511000, "effective_tax_rate": null, "net_income": -42843000, "net_income_continuing_ops": -42843000, "net_income_to_common": -42843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78462000, "short_term_investments": null, "net_receivables": 278277000, "inventory": null, "other_current_assets": null, "total_current_assets": 381366000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 89746000, "goodwill_and_intangibles": 1144298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1262800000, "total_assets": 1644166000, "short_term_debt": 24490000, "accounts_payable": 41925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406036000, "long_term_debt": 1275084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1393111000, "total_liabilities": 1799147000, "total_debt": 1299574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1411343000, "total_equity": -154981000, "shares_outstanding": 193361000, "operating_cash_flow": 29394000, "stock_based_compensation": 4902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3620000, "free_cash_flow": 31607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11913000", "ebitda": "19261000", "netIncome": "-42843000", "grossProfit": "159699000", "depreciation": "None", "totalRevenue": "509023000", "costOfRevenue": "349324000", "interestIncome": "100000", "incomeBeforeTax": "-27332000", "interestExpense": "39245000", "operatingIncome": "34024000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15511000", "reportedCurrency": "USD", "netInterestIncome": "-39145000", "nonInterestIncome": "None", "operatingExpenses": "125675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7348000", "sellingGeneralAndAdministrative": "118075000", "netIncomeFromContinuingOperations": "-42843000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1931000", "currentDebt": "None", "investments": "None", "totalAssets": "1644166000", "longTermDebt": "1275084000", "shortTermDebt": "24490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "89746000", "reportedCurrency": "USD", "retainedEarnings": "-1411343000", "totalLiabilities": "1799147000", "otherCurrentAssets": "24627000", "totalCurrentAssets": "381366000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262800000", "currentAccountsPayable": "41925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333071000", "totalShareholderEquity": "-154981000", "capitalLeaseObligations": "48787000", "otherCurrentLiabilities": "339621000", "totalCurrentLiabilities": "406036000", "otherNonCurrentLiabilities": "5849000", "totalNonCurrentLiabilities": "1393111000", "cashAndShortTermInvestments": "78462000", "commonStockSharesOutstanding": "193361000", "intangibleAssetsExcludingGoodwill": "89746000", "cashAndCashEquivalentsAtCarryingValue": "78462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42843000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29394000", "capitalExpenditures": "2213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3620000", "cashflowFromInvestment": "-2213000", "stockBasedCompensation": "4902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7348000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 504958000, "cost_of_revenue": 346691000, "gross_profit": 158267000, "ebit": 43592000, "ebitda": 51059000, "pretax_income": 3979000, "tax_provision": -9927000, "net_income": 13906000, "net_income_to_common": 13906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47661000, "total_current_assets": 364004000, "total_assets": 1664465000, "short_term_debt": 23830000, "long_term_debt": 1273942000, "total_debt": 1297772000, "total_liabilities": 1781972000, "total_equity": -117507000, "shares_outstanding": 196869000, "goodwill_and_intangibles": 1147411000 }, "cash_flow": { "operating_cash_flow": 1809000, "capital_expenditure": 1269000, "free_cash_flow": 3078000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23745, "ticker_id": 4922, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43592000", "ebitda": "51059000", "netIncome": "13906000", "grossProfit": "158267000", "depreciation": "None", "totalRevenue": "504958000", "costOfRevenue": "346691000", "interestIncome": "95000", "incomeBeforeTax": "3979000", "interestExpense": "39613000", "operatingIncome": "37126000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-9927000", "reportedCurrency": "USD", "netInterestIncome": "-39518000", "nonInterestIncome": "None", "operatingExpenses": "121141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7467000", "sellingGeneralAndAdministrative": "116359000", "netIncomeFromContinuingOperations": "13906000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1924000", "currentDebt": "None", "investments": "None", "totalAssets": "1664465000", "longTermDebt": "1273942000", "shortTermDebt": "23830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "92859000", "reportedCurrency": "USD", "retainedEarnings": "-1368500000", "totalLiabilities": "1781972000", "otherCurrentAssets": "31390000", "totalCurrentAssets": "364004000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "284953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1300461000", "currentAccountsPayable": "39117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1334689000", "totalShareholderEquity": "-117507000", "capitalLeaseObligations": "51547000", "otherCurrentLiabilities": "326199000", "totalCurrentLiabilities": "389146000", "otherNonCurrentLiabilities": "4532000", "totalNonCurrentLiabilities": "1392826000", "cashAndShortTermInvestments": "47661000", "commonStockSharesOutstanding": "196869000", "intangibleAssetsExcludingGoodwill": "92859000", "cashAndCashEquivalentsAtCarryingValue": "47661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1809000", "capitalExpenditures": "1269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4514000", "cashflowFromInvestment": "-1269000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 504958000, "cost_of_revenue": 346691000, "gross_profit": 158267000, "research_and_development": null, "selling_general_admin": 116359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43592000, "depreciation_amortisation": 7467000, "ebitda": 51059000, "interest_expense": 39613000, "interest_income": null, "other_non_operating": null, "pretax_income": 3979000, "tax_provision": -9927000, "effective_tax_rate": null, "net_income": 13906000, "net_income_continuing_ops": 13906000, "net_income_to_common": 13906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47661000, "short_term_investments": null, "net_receivables": 284953000, "inventory": null, "other_current_assets": null, "total_current_assets": 364004000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 92859000, "goodwill_and_intangibles": 1147411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1300461000, "total_assets": 1664465000, "short_term_debt": 23830000, "accounts_payable": 39117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389146000, "long_term_debt": 1273942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1392826000, "total_liabilities": 1781972000, "total_debt": 1297772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1368500000, "total_equity": -117507000, "shares_outstanding": 196869000, "operating_cash_flow": 1809000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4514000, "free_cash_flow": 3078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43592000", "ebitda": "51059000", "netIncome": "13906000", "grossProfit": "158267000", "depreciation": "None", "totalRevenue": "504958000", "costOfRevenue": "346691000", "interestIncome": "95000", "incomeBeforeTax": "3979000", "interestExpense": "39613000", "operatingIncome": "37126000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-9927000", "reportedCurrency": "USD", "netInterestIncome": "-39518000", "nonInterestIncome": "None", "operatingExpenses": "121141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7467000", "sellingGeneralAndAdministrative": "116359000", "netIncomeFromContinuingOperations": "13906000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1924000", "currentDebt": "None", "investments": "None", "totalAssets": "1664465000", "longTermDebt": "1273942000", "shortTermDebt": "23830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "92859000", "reportedCurrency": "USD", "retainedEarnings": "-1368500000", "totalLiabilities": "1781972000", "otherCurrentAssets": "31390000", "totalCurrentAssets": "364004000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "284953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1300461000", "currentAccountsPayable": "39117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1334689000", "totalShareholderEquity": "-117507000", "capitalLeaseObligations": "51547000", "otherCurrentLiabilities": "326199000", "totalCurrentLiabilities": "389146000", "otherNonCurrentLiabilities": "4532000", "totalNonCurrentLiabilities": "1392826000", "cashAndShortTermInvestments": "47661000", "commonStockSharesOutstanding": "196869000", "intangibleAssetsExcludingGoodwill": "92859000", "cashAndCashEquivalentsAtCarryingValue": "47661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1809000", "capitalExpenditures": "1269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4514000", "cashflowFromInvestment": "-1269000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7467000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 490653000, "cost_of_revenue": 344799000, "gross_profit": 145854000, "ebit": 39914000, "ebitda": 49059000, "pretax_income": 1490000, "tax_provision": 12662000, "net_income": -11172000, "net_income_to_common": -11172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42607000, "total_current_assets": 336036000, "total_assets": 1642952000, "short_term_debt": 24640000, "long_term_debt": 1275127000, "total_debt": 1299767000, "total_liabilities": 1777090000, "total_equity": -134138000, "shares_outstanding": 192241000, "goodwill_and_intangibles": 1147916000 }, "cash_flow": { "operating_cash_flow": -11972000, "capital_expenditure": 1308000, "free_cash_flow": -10664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23746, "ticker_id": 4922, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39914000", "ebitda": "49059000", "netIncome": "-11172000", "grossProfit": "145854000", "depreciation": "None", "totalRevenue": "490653000", "costOfRevenue": "344799000", "interestIncome": "102000", "incomeBeforeTax": "1490000", "interestExpense": "39647000", "operatingIncome": "22866000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12662000", "reportedCurrency": "USD", "netInterestIncome": "-39545000", "nonInterestIncome": "None", "operatingExpenses": "122988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9145000", "sellingGeneralAndAdministrative": "117179000", "netIncomeFromContinuingOperations": "-11172000" }, "balance": { "goodwill": "1054552000", "inventory": "2", "commonStock": "1923000", "currentDebt": "None", "investments": "None", "totalAssets": "1642952000", "longTermDebt": "1275127000", "shortTermDebt": "24640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "93364000", "reportedCurrency": "USD", "retainedEarnings": "-1382406000", "totalLiabilities": "1777090000", "otherCurrentAssets": "24861000", "totalCurrentAssets": "336036000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306916000", "currentAccountsPayable": "43175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1338904000", "totalShareholderEquity": "-134138000", "capitalLeaseObligations": "54577000", "otherCurrentLiabilities": "314115000", "totalCurrentLiabilities": "381930000", "otherNonCurrentLiabilities": "3803000", "totalNonCurrentLiabilities": "1395160000", "cashAndShortTermInvestments": "42607000", "commonStockSharesOutstanding": "192241000", "intangibleAssetsExcludingGoodwill": "93364000", "cashAndCashEquivalentsAtCarryingValue": "42607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11972000", "capitalExpenditures": "1308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11945000", "cashflowFromInvestment": "-1308000", "stockBasedCompensation": "4081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490653000, "cost_of_revenue": 344799000, "gross_profit": 145854000, "research_and_development": null, "selling_general_admin": 117179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39914000, "depreciation_amortisation": 9145000, "ebitda": 49059000, "interest_expense": 39647000, "interest_income": null, "other_non_operating": null, "pretax_income": 1490000, "tax_provision": 12662000, "effective_tax_rate": null, "net_income": -11172000, "net_income_continuing_ops": -11172000, "net_income_to_common": -11172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42607000, "short_term_investments": null, "net_receivables": 268568000, "inventory": 2, "other_current_assets": null, "total_current_assets": 336036000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 93364000, "goodwill_and_intangibles": 1147916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306916000, "total_assets": 1642952000, "short_term_debt": 24640000, "accounts_payable": 43175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381930000, "long_term_debt": 1275127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1395160000, "total_liabilities": 1777090000, "total_debt": 1299767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1382406000, "total_equity": -134138000, "shares_outstanding": 192241000, "operating_cash_flow": -11972000, "stock_based_compensation": 4081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11945000, "free_cash_flow": -10664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39914000", "ebitda": "49059000", "netIncome": "-11172000", "grossProfit": "145854000", "depreciation": "None", "totalRevenue": "490653000", "costOfRevenue": "344799000", "interestIncome": "102000", "incomeBeforeTax": "1490000", "interestExpense": "39647000", "operatingIncome": "22866000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12662000", "reportedCurrency": "USD", "netInterestIncome": "-39545000", "nonInterestIncome": "None", "operatingExpenses": "122988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9145000", "sellingGeneralAndAdministrative": "117179000", "netIncomeFromContinuingOperations": "-11172000" }, "balance": { "goodwill": "1054552000", "inventory": "2", "commonStock": "1923000", "currentDebt": "None", "investments": "None", "totalAssets": "1642952000", "longTermDebt": "1275127000", "shortTermDebt": "24640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "93364000", "reportedCurrency": "USD", "retainedEarnings": "-1382406000", "totalLiabilities": "1777090000", "otherCurrentAssets": "24861000", "totalCurrentAssets": "336036000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306916000", "currentAccountsPayable": "43175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1338904000", "totalShareholderEquity": "-134138000", "capitalLeaseObligations": "54577000", "otherCurrentLiabilities": "314115000", "totalCurrentLiabilities": "381930000", "otherNonCurrentLiabilities": "3803000", "totalNonCurrentLiabilities": "1395160000", "cashAndShortTermInvestments": "42607000", "commonStockSharesOutstanding": "192241000", "intangibleAssetsExcludingGoodwill": "93364000", "cashAndCashEquivalentsAtCarryingValue": "42607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11972000", "capitalExpenditures": "1308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11945000", "cashflowFromInvestment": "-1308000", "stockBasedCompensation": "4081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9145000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 478841000, "cost_of_revenue": 330393000, "gross_profit": 148448000, "ebit": 6913000, "ebitda": 14027000, "pretax_income": -31595000, "tax_provision": -5859000, "net_income": -25736000, "net_income_to_common": -25736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43942000, "total_current_assets": 314886000, "total_assets": 1612985000, "short_term_debt": 28036000, "long_term_debt": 1276341000, "total_debt": 1304377000, "total_liabilities": 1740420000, "total_equity": -127435000, "shares_outstanding": 190928000, "goodwill_and_intangibles": 1148562000 }, "cash_flow": { "operating_cash_flow": -3005000, "capital_expenditure": 1568000, "free_cash_flow": -1437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23747, "ticker_id": 4922, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6913000", "ebitda": "14027000", "netIncome": "-25736000", "grossProfit": "148448000", "depreciation": "None", "totalRevenue": "478841000", "costOfRevenue": "330393000", "interestIncome": "89000", "incomeBeforeTax": "-31595000", "interestExpense": "39704000", "operatingIncome": "29293000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5859000", "reportedCurrency": "USD", "netInterestIncome": "-39615000", "nonInterestIncome": "None", "operatingExpenses": "119155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7114000", "sellingGeneralAndAdministrative": "107251000", "netIncomeFromContinuingOperations": "-25736000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1907000", "currentDebt": "None", "investments": "None", "totalAssets": "1612985000", "longTermDebt": "1276341000", "shortTermDebt": "28036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "94010000", "reportedCurrency": "USD", "retainedEarnings": "-1371234000", "totalLiabilities": "1740420000", "otherCurrentAssets": "25136000", "totalCurrentAssets": "314886000", "currentLongTermDebt": "13155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298099000", "currentAccountsPayable": "30130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1344195000", "totalShareholderEquity": "-127435000", "capitalLeaseObligations": "54699000", "otherCurrentLiabilities": "296592000", "totalCurrentLiabilities": "354758000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "1385662000", "cashAndShortTermInvestments": "43942000", "commonStockSharesOutstanding": "190928000", "intangibleAssetsExcludingGoodwill": "94010000", "cashAndCashEquivalentsAtCarryingValue": "43942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3005000", "capitalExpenditures": "1568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "221000", "cashflowFromInvestment": "-1568000", "stockBasedCompensation": "3014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478841000, "cost_of_revenue": 330393000, "gross_profit": 148448000, "research_and_development": null, "selling_general_admin": 107251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6913000, "depreciation_amortisation": 7114000, "ebitda": 14027000, "interest_expense": 39704000, "interest_income": null, "other_non_operating": null, "pretax_income": -31595000, "tax_provision": -5859000, "effective_tax_rate": null, "net_income": -25736000, "net_income_continuing_ops": -25736000, "net_income_to_common": -25736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43942000, "short_term_investments": null, "net_receivables": 245808000, "inventory": null, "other_current_assets": null, "total_current_assets": 314886000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 94010000, "goodwill_and_intangibles": 1148562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1298099000, "total_assets": 1612985000, "short_term_debt": 28036000, "accounts_payable": 30130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354758000, "long_term_debt": 1276341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1385662000, "total_liabilities": 1740420000, "total_debt": 1304377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1371234000, "total_equity": -127435000, "shares_outstanding": 190928000, "operating_cash_flow": -3005000, "stock_based_compensation": 3014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 221000, "free_cash_flow": -1437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6913000", "ebitda": "14027000", "netIncome": "-25736000", "grossProfit": "148448000", "depreciation": "None", "totalRevenue": "478841000", "costOfRevenue": "330393000", "interestIncome": "89000", "incomeBeforeTax": "-31595000", "interestExpense": "39704000", "operatingIncome": "29293000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5859000", "reportedCurrency": "USD", "netInterestIncome": "-39615000", "nonInterestIncome": "None", "operatingExpenses": "119155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7114000", "sellingGeneralAndAdministrative": "107251000", "netIncomeFromContinuingOperations": "-25736000" }, "balance": { "goodwill": "1054552000", "inventory": "None", "commonStock": "1907000", "currentDebt": "None", "investments": "None", "totalAssets": "1612985000", "longTermDebt": "1276341000", "shortTermDebt": "28036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "94010000", "reportedCurrency": "USD", "retainedEarnings": "-1371234000", "totalLiabilities": "1740420000", "otherCurrentAssets": "25136000", "totalCurrentAssets": "314886000", "currentLongTermDebt": "13155000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298099000", "currentAccountsPayable": "30130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1344195000", "totalShareholderEquity": "-127435000", "capitalLeaseObligations": "54699000", "otherCurrentLiabilities": "296592000", "totalCurrentLiabilities": "354758000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "1385662000", "cashAndShortTermInvestments": "43942000", "commonStockSharesOutstanding": "190928000", "intangibleAssetsExcludingGoodwill": "94010000", "cashAndCashEquivalentsAtCarryingValue": "43942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3005000", "capitalExpenditures": "1568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "221000", "cashflowFromInvestment": "-1568000", "stockBasedCompensation": "3014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7114000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 478010000, "cost_of_revenue": 330746000, "gross_profit": 147264000, "ebit": -62159000, "ebitda": -54881000, "pretax_income": -101758000, "tax_provision": 631000, "net_income": -102389000, "net_income_to_common": -102389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48294000, "total_current_assets": 318245000, "total_assets": 1654703000, "short_term_debt": 23172000, "long_term_debt": 1277582000, "total_debt": 1300754000, "total_liabilities": 1758281000, "total_equity": -103578000, "shares_outstanding": 189139000, "goodwill_and_intangibles": 1149740000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 1127000, "free_cash_flow": 29827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23749, "ticker_id": 4922, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62159000", "ebitda": "-54881000", "netIncome": "-102389000", "grossProfit": "147264000", "depreciation": "None", "totalRevenue": "478010000", "costOfRevenue": "330746000", "interestIncome": "50000", "incomeBeforeTax": "-101758000", "interestExpense": "39599000", "operatingIncome": "-76352000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "631000", "reportedCurrency": "USD", "netInterestIncome": "-39549000", "nonInterestIncome": "None", "operatingExpenses": "223616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7278000", "sellingGeneralAndAdministrative": "117968000", "netIncomeFromContinuingOperations": "-102389000" }, "balance": { "goodwill": "1054552000", "inventory": "12352000", "commonStock": "1907000", "currentDebt": "None", "investments": "None", "totalAssets": "1654703000", "longTermDebt": "1277582000", "shortTermDebt": "23172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "95188000", "reportedCurrency": "USD", "retainedEarnings": "-1345498000", "totalLiabilities": "1758281000", "otherCurrentAssets": "11207000", "totalCurrentAssets": "318245000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336458000", "currentAccountsPayable": "36527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1343357000", "totalShareholderEquity": "-103578000", "capitalLeaseObligations": "56575000", "otherCurrentLiabilities": "199350000", "totalCurrentLiabilities": "364300000", "otherNonCurrentLiabilities": "1900000", "totalNonCurrentLiabilities": "1393981000", "cashAndShortTermInvestments": "48294000", "commonStockSharesOutstanding": "189139000", "intangibleAssetsExcludingGoodwill": "95188000", "cashAndCashEquivalentsAtCarryingValue": "48294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17081000", "operatingCashflow": "28700000", "capitalExpenditures": "1127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7291000", "cashflowFromInvestment": "-1127000", "stockBasedCompensation": "5116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478010000, "cost_of_revenue": 330746000, "gross_profit": 147264000, "research_and_development": null, "selling_general_admin": 117968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62159000, "depreciation_amortisation": 7278000, "ebitda": -54881000, "interest_expense": 39599000, "interest_income": null, "other_non_operating": null, "pretax_income": -101758000, "tax_provision": 631000, "effective_tax_rate": null, "net_income": -102389000, "net_income_continuing_ops": -102389000, "net_income_to_common": -102389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48294000, "short_term_investments": null, "net_receivables": 246392000, "inventory": 12352000, "other_current_assets": null, "total_current_assets": 318245000, "net_ppe": null, "goodwill": 1054552000, "intangible_assets": 95188000, "goodwill_and_intangibles": 1149740000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1336458000, "total_assets": 1654703000, "short_term_debt": 23172000, "accounts_payable": 36527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364300000, "long_term_debt": 1277582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1393981000, "total_liabilities": 1758281000, "total_debt": 1300754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1345498000, "total_equity": -103578000, "shares_outstanding": 189139000, "operating_cash_flow": 28700000, "stock_based_compensation": 5116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7291000, "free_cash_flow": 29827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62159000", "ebitda": "-54881000", "netIncome": "-102389000", "grossProfit": "147264000", "depreciation": "None", "totalRevenue": "478010000", "costOfRevenue": "330746000", "interestIncome": "50000", "incomeBeforeTax": "-101758000", "interestExpense": "39599000", "operatingIncome": "-76352000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "631000", "reportedCurrency": "USD", "netInterestIncome": "-39549000", "nonInterestIncome": "None", "operatingExpenses": "223616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7278000", "sellingGeneralAndAdministrative": "117968000", "netIncomeFromContinuingOperations": "-102389000" }, "balance": { "goodwill": "1054552000", "inventory": "12352000", "commonStock": "1907000", "currentDebt": "None", "investments": "None", "totalAssets": "1654703000", "longTermDebt": "1277582000", "shortTermDebt": "23172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "95188000", "reportedCurrency": "USD", "retainedEarnings": "-1345498000", "totalLiabilities": "1758281000", "otherCurrentAssets": "11207000", "totalCurrentAssets": "318245000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336458000", "currentAccountsPayable": "36527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1343357000", "totalShareholderEquity": "-103578000", "capitalLeaseObligations": "56575000", "otherCurrentLiabilities": "199350000", "totalCurrentLiabilities": "364300000", "otherNonCurrentLiabilities": "1900000", "totalNonCurrentLiabilities": "1393981000", "cashAndShortTermInvestments": "48294000", "commonStockSharesOutstanding": "189139000", "intangibleAssetsExcludingGoodwill": "95188000", "cashAndCashEquivalentsAtCarryingValue": "48294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17081000", "operatingCashflow": "28700000", "capitalExpenditures": "1127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7291000", "cashflowFromInvestment": "-1127000", "stockBasedCompensation": "5116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7278000", "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": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "income_statement": { "revenue": 471945000, "cost_of_revenue": 316690000, "gross_profit": 155255000, "ebit": 62774000, "ebitda": 70203000, "pretax_income": 24789000, "tax_provision": -810000, "net_income": 25599000, "net_income_to_common": 25599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28012000, "total_current_assets": 301282000, "total_assets": 1741402000, "short_term_debt": 23397000, "long_term_debt": 1278746000, "total_debt": 1302143000, "total_liabilities": 1746004000, "total_equity": -4602000, "shares_outstanding": 189739000, "goodwill_and_intangibles": 1256462000 }, "cash_flow": { "operating_cash_flow": -10518000, "capital_expenditure": 1299000, "free_cash_flow": -9219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 23750, "ticker_id": 4922, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:38:49.927832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62774000", "ebitda": "70203000", "netIncome": "25599000", "grossProfit": "155255000", "depreciation": "None", "totalRevenue": "471945000", "costOfRevenue": "316690000", "interestIncome": "113000", "incomeBeforeTax": "24789000", "interestExpense": "37985000", "operatingIncome": "37492000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-810000", "reportedCurrency": "USD", "netInterestIncome": "-37872000", "nonInterestIncome": "None", "operatingExpenses": "117763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7429000", "sellingGeneralAndAdministrative": "115487000", "netIncomeFromContinuingOperations": "25599000" }, "balance": { "goodwill": "1159688000", "inventory": "16245000", "commonStock": "1904000", "currentDebt": "None", "investments": "None", "totalAssets": "1741402000", "longTermDebt": "1278746000", "shortTermDebt": "23397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "96774000", "reportedCurrency": "USD", "retainedEarnings": "-1243109000", "totalLiabilities": "1746004000", "otherCurrentAssets": "29250000", "totalCurrentAssets": "301282000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440120000", "currentAccountsPayable": "38435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71697000", "shortLongTermDebtTotal": "1344983000", "totalShareholderEquity": "-4602000", "capitalLeaseObligations": "57037000", "otherCurrentLiabilities": "293783000", "totalCurrentLiabilities": "355615000", "otherNonCurrentLiabilities": "219000", "totalNonCurrentLiabilities": "1390389000", "cashAndShortTermInvestments": "28012000", "commonStockSharesOutstanding": "189739000", "intangibleAssetsExcludingGoodwill": "96774000", "cashAndCashEquivalentsAtCarryingValue": "28012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25599000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-26338000", "operatingCashflow": "-10518000", "capitalExpenditures": "1299000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5396000", "cashflowFromInvestment": "-1299000", "stockBasedCompensation": "2585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471945000, "cost_of_revenue": 316690000, "gross_profit": 155255000, "research_and_development": null, "selling_general_admin": 115487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62774000, "depreciation_amortisation": 7429000, "ebitda": 70203000, "interest_expense": 37985000, "interest_income": null, "other_non_operating": null, "pretax_income": 24789000, "tax_provision": -810000, "effective_tax_rate": null, "net_income": 25599000, "net_income_continuing_ops": 25599000, "net_income_to_common": 25599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28012000, "short_term_investments": null, "net_receivables": 244020000, "inventory": 16245000, "other_current_assets": null, "total_current_assets": 301282000, "net_ppe": null, "goodwill": 1159688000, "intangible_assets": 96774000, "goodwill_and_intangibles": 1256462000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1440120000, "total_assets": 1741402000, "short_term_debt": 23397000, "accounts_payable": 38435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355615000, "long_term_debt": 1278746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1390389000, "total_liabilities": 1746004000, "total_debt": 1302143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1243109000, "total_equity": -4602000, "shares_outstanding": 189739000, "operating_cash_flow": -10518000, "stock_based_compensation": 2585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1299000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1299000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5396000, "free_cash_flow": -9219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62774000", "ebitda": "70203000", "netIncome": "25599000", "grossProfit": "155255000", "depreciation": "None", "totalRevenue": "471945000", "costOfRevenue": "316690000", "interestIncome": "113000", "incomeBeforeTax": "24789000", "interestExpense": "37985000", "operatingIncome": "37492000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-810000", "reportedCurrency": "USD", "netInterestIncome": "-37872000", "nonInterestIncome": "None", "operatingExpenses": "117763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7429000", "sellingGeneralAndAdministrative": "115487000", "netIncomeFromContinuingOperations": "25599000" }, "balance": { "goodwill": "1159688000", "inventory": "16245000", "commonStock": "1904000", "currentDebt": "None", "investments": "None", "totalAssets": "1741402000", "longTermDebt": "1278746000", "shortTermDebt": "23397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "96774000", "reportedCurrency": "USD", "retainedEarnings": "-1243109000", "totalLiabilities": "1746004000", "otherCurrentAssets": "29250000", "totalCurrentAssets": "301282000", "currentLongTermDebt": "9200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1440120000", "currentAccountsPayable": "38435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71697000", "shortLongTermDebtTotal": "1344983000", "totalShareholderEquity": "-4602000", "capitalLeaseObligations": "57037000", "otherCurrentLiabilities": "293783000", "totalCurrentLiabilities": "355615000", "otherNonCurrentLiabilities": "219000", "totalNonCurrentLiabilities": "1390389000", "cashAndShortTermInvestments": "28012000", "commonStockSharesOutstanding": "189739000", "intangibleAssetsExcludingGoodwill": "96774000", "cashAndCashEquivalentsAtCarryingValue": "28012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25599000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-26338000", "operatingCashflow": "-10518000", "capitalExpenditures": "1299000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5396000", "cashflowFromInvestment": "-1299000", "stockBasedCompensation": "2585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7429000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }