{ "ticker": { "uuid": "a5f542f0-72e2-4be0-bfd4-2c8f72320b59", "symbol": "MGNI", "name": "Magnite Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/a5f542f0-72e2-4be0-bfd4-2c8f72320b59/", "api_url": "https://sharemaestro.com/factors/api/tickers/a5f542f0-72e2-4be0-bfd4-2c8f72320b59/" }, "ticker_metadata": { "id": 7127, "uuid": "a5f542f0-72e2-4be0-bfd4-2c8f72320b59", "symbol": "MGNI", "name": "Magnite Inc", "asset_type": "equity", "market_cap": 2052271000, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Magnite, Inc. operates an independent sales advertising platform in the United States and internationally. The company is headquartered in Los Angeles, California.", "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": "a5f542f0-72e2-4be0-bfd4-2c8f72320b59", "symbol": "MGNI", "name": "Magnite Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/a5f542f0-72e2-4be0-bfd4-2c8f72320b59/", "api_url": "https://sharemaestro.com/factors/api/tickers/a5f542f0-72e2-4be0-bfd4-2c8f72320b59/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.26, "quality": 0.77, "momentum": 0.13, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 14.68, "market_cap": 2173770360, "pe_ratio": 13.7009, "earnings_yield": 0.073, "ebitda_to_ev": 0.0636, "shareholder_yield": 0, "roe": 0.1728, "piotroski_f_score": 6, "momentum_12_1": -0.1972, "volatility_252d": 0.6161 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.725743+00:00", "batch_id": "" }, "size": { "price_close": 14.68, "market_cap": 2173770360, "market_cap_usd": 2173770360, "enterprise_value": 2361708360, "shares_outstanding": 148077000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.7009, "pb_ratio": 2.3682, "ptbv_ratio": null, "ps_ratio": 3.0085, "pcf_ratio": 19.264, "pfcf_ratio": 11.9476, "ev_ebitda": 15.7307, "ev_ebit": 21.0752, "ev_sales": 3.2686, "ev_fcf": 12.9806, "earnings_yield": 0.073, "fcf_yield": 0.077, "price_to_sales": 3.0085, "price_to_book": 2.3682, "price_to_cashflow": 19.264, "ebitda_to_ev": 0.0636, "sales_yield": 0.3059 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6343, "operating_margin": 0.1551, "net_margin": 0.2196, "ebitda_margin": 0.2078, "fcf_margin": 0.2518, "roe": 0.1728, "roa": 0.0538, "roic": 0.076, "roc_greenblatt": null, "asset_turnover": 0.2452, "cash_conversion": 1.1467, "accruals_ratio": 0.0155, "sbc_to_revenue": 0.104, "piotroski_f_score": 6, "altman_z_score": 0.7812, "earnings_stability_5y": 1.7934, "revenue_stability_5y": 0.4493, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1555, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.21, "net_debt_to_ebitda": 1.2518, "debt_to_assets": 0.1265, "interest_coverage": 4.0331, "current_ratio": 1.0165, "quick_ratio": 1.0165, "net_debt": 187938000, "local_beta": -0.0017, "volatility_252d": 0.6161, "volatility_60d": 1.3804, "max_drawdown_12m": -0.5649, "risk_adjusted_momentum": -0.32 }, "growth": { "revenue_growth_1y": 0.071, "revenue_growth_3y_cagr": 0.0735, "revenue_growth_5y_cagr": 0.2636, "eps_growth_1y": 4.1331, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4726, "book_value_growth_1y": 0.1463, "revenue_growth": 0.071, "earnings_growth": 4.1331 }, "momentum": { "price_return_1m": 0.0389, "price_return_3m": 0.0486, "price_return_6m": 0.002, "price_return_9m": -0.4093, "price_return_12m": -0.1659, "price_return_12m_ex1m": -0.1972, "momentum_6m": 0.002, "momentum_12m": -0.1659, "momentum_12_1": -0.1972, "distance_from_52w_high": -0.4343, "distance_from_52w_low": 0.3003, "relative_strength": -0.3239 }, "raw_ttm": { "revenue_ttm": 722553000, "gross_profit_ttm": 458325000, "ebit_ttm": 112061000, "ebitda_ttm": 150134000, "net_income_ttm": 158659000, "eps_diluted_ttm": 1.0715, "operating_cash_flow_ttm": 112841000, "capital_expenditure_ttm": 69101000, "fcf_ttm": 181942000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27785000, "cash_and_equivalents": 184648000, "total_current_assets": 1647581000, "total_current_liabilities": 1620908000, "net_ppe": null, "total_assets": 2946507000, "total_debt": 372586000, "total_equity": 917907000, "net_working_capital": -132606000, "book_value_per_share": 6.1988, "retained_earnings": -512147000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -75811000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 35, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 64, "rank_pcf": 75, "rank_ev_ebitda": 66, "rank_ev_ebit": 71, "rank_earnings_yield": 35, "rank_fcf_yield": 51, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 23, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 29, "rank_fcf_margin": 37, "rank_piotroski": 29, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 80 }, "composites": { "value_composite": 74, "quality_composite": 23, "momentum_composite": 87, "growth_composite": 12, "yield_composite": 81, "svqf_composite": 18, "vc1_composite": 76, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.4474, "os_score": 0.22, "value_percentile": 0.26, "quality_percentile": 0.77, "momentum_percentile": 0.13, "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": 73, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1868, "ticker_id": 7127, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.725743+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.68, "market_cap": 2173770360, "market_cap_usd": 2173770360, "enterprise_value": 2361708360, "shares_outstanding": 148077000, "fx_rate_to_usd": null, "pe_ratio": 13.70089538, "pb_ratio": 2.36818148, "ptbv_ratio": null, "ps_ratio": 3.00845801, "pcf_ratio": 19.26401184, "pfcf_ratio": 11.94760066, "ev_ebitda": 15.73066967, "ev_ebit": 21.07520333, "ev_sales": 3.26856073, "ev_fcf": 12.98055622, "earnings_yield": 0.07298793, "fcf_yield": 0.0770383, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63431333, "operating_margin": 0.15509035, "net_margin": 0.21958112, "ebitda_margin": 0.20778268, "fcf_margin": 0.25180437, "roe": 0.17284867, "roa": 0.05384647, "roic": 0.07600138, "roc_greenblatt": null, "asset_turnover": 0.24522358, "cash_conversion": 1.14674869, "accruals_ratio": 0.01554994, "sbc_to_revenue": 0.10397023, "debt_to_equity": 2.21002781, "net_debt_to_ebitda": 1.25180172, "debt_to_assets": 0.12645006, "interest_coverage": 4.03314738, "current_ratio": 1.01645559, "quick_ratio": 1.01645559, "net_debt": 187938000, "revenue_growth_1y": 0.07104868, "revenue_growth_3y_cagr": 0.07352944, "revenue_growth_5y_cagr": 0.2635982, "eps_growth_1y": 4.13310039, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47260284, "book_value_growth_1y": 0.1462921, "piotroski_f_score": 6, "altman_z_score": 0.78118762, "earnings_stability_5y": 1.793413, "revenue_stability_5y": 0.449334, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03892427, "price_return_3m": 0.04857143, "price_return_6m": 0.00204778, "price_return_9m": -0.40925553, "price_return_12m": -0.16590909, "price_return_12m_ex1m": -0.19715909, "distance_from_52w_high": -0.43429672, "distance_from_52w_low": 0.30026572, "relative_strength": -0.32385014, "local_beta": -0.0017, "volatility_252d": 0.616099, "volatility_60d": 1.38045, "max_drawdown_12m": -0.56493256, "revenue_ttm": 722553000, "gross_profit_ttm": 458325000, "ebit_ttm": 112061000, "ebitda_ttm": 150134000, "net_income_ttm": 158659000, "eps_diluted_ttm": 1.07146282, "operating_cash_flow_ttm": 112841000, "capital_expenditure_ttm": 69101000, "fcf_ttm": 181942000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27785000, "cash_and_equivalents": 184648000, "total_current_assets": 1647581000, "total_current_liabilities": 1620908000, "net_ppe": null, "total_assets": 2946507000, "total_debt": 372586000, "total_equity": 917907000, "net_working_capital": -132606000, "book_value_per_share": 6.19884925, "retained_earnings": -512147000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -75811000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 35, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 64, "rank_pcf": 75, "rank_ev_ebitda": 66, "rank_ev_ebit": 71, "rank_earnings_yield": 35, "rank_fcf_yield": 51, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 23, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 29, "rank_fcf_margin": 37, "rank_piotroski": 29, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 80, "value_composite": 74, "quality_composite": 23, "momentum_composite": 87, "growth_composite": 12, "yield_composite": 81, "svqf_composite": 18, "vc1_composite": 76, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 79, "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": 14.68, "os": 0.22, "value": 0.26, "quality": 0.77, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.7009, "earnings_yield": 0.073, "shareholder_yield": 0, "roe": 0.1728, "momentum_12_1": -0.1972, "complete_fields": { "id": 1868, "ticker_id": 7127, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.725743+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.68, "market_cap": 2173770360, "market_cap_usd": 2173770360, "enterprise_value": 2361708360, "shares_outstanding": 148077000, "fx_rate_to_usd": null, "pe_ratio": 13.70089538, "pb_ratio": 2.36818148, "ptbv_ratio": null, "ps_ratio": 3.00845801, "pcf_ratio": 19.26401184, "pfcf_ratio": 11.94760066, "ev_ebitda": 15.73066967, "ev_ebit": 21.07520333, "ev_sales": 3.26856073, "ev_fcf": 12.98055622, "earnings_yield": 0.07298793, "fcf_yield": 0.0770383, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63431333, "operating_margin": 0.15509035, "net_margin": 0.21958112, "ebitda_margin": 0.20778268, "fcf_margin": 0.25180437, "roe": 0.17284867, "roa": 0.05384647, "roic": 0.07600138, "roc_greenblatt": null, "asset_turnover": 0.24522358, "cash_conversion": 1.14674869, "accruals_ratio": 0.01554994, "sbc_to_revenue": 0.10397023, "debt_to_equity": 2.21002781, "net_debt_to_ebitda": 1.25180172, "debt_to_assets": 0.12645006, "interest_coverage": 4.03314738, "current_ratio": 1.01645559, "quick_ratio": 1.01645559, "net_debt": 187938000, "revenue_growth_1y": 0.07104868, "revenue_growth_3y_cagr": 0.07352944, "revenue_growth_5y_cagr": 0.2635982, "eps_growth_1y": 4.13310039, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47260284, "book_value_growth_1y": 0.1462921, "piotroski_f_score": 6, "altman_z_score": 0.78118762, "earnings_stability_5y": 1.793413, "revenue_stability_5y": 0.449334, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03892427, "price_return_3m": 0.04857143, "price_return_6m": 0.00204778, "price_return_9m": -0.40925553, "price_return_12m": -0.16590909, "price_return_12m_ex1m": -0.19715909, "distance_from_52w_high": -0.43429672, "distance_from_52w_low": 0.30026572, "relative_strength": -0.32385014, "local_beta": -0.0017, "volatility_252d": 0.616099, "volatility_60d": 1.38045, "max_drawdown_12m": -0.56493256, "revenue_ttm": 722553000, "gross_profit_ttm": 458325000, "ebit_ttm": 112061000, "ebitda_ttm": 150134000, "net_income_ttm": 158659000, "eps_diluted_ttm": 1.07146282, "operating_cash_flow_ttm": 112841000, "capital_expenditure_ttm": 69101000, "fcf_ttm": 181942000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27785000, "cash_and_equivalents": 184648000, "total_current_assets": 1647581000, "total_current_liabilities": 1620908000, "net_ppe": null, "total_assets": 2946507000, "total_debt": 372586000, "total_equity": 917907000, "net_working_capital": -132606000, "book_value_per_share": 6.19884925, "retained_earnings": -512147000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -75811000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 35, "rank_pb": 55, "rank_ptbv": 50, "rank_ps": 64, "rank_pcf": 75, "rank_ev_ebitda": 66, "rank_ev_ebit": 71, "rank_earnings_yield": 35, "rank_fcf_yield": 51, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 23, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 29, "rank_fcf_margin": 37, "rank_piotroski": 29, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 80, "value_composite": 74, "quality_composite": 23, "momentum_composite": 87, "growth_composite": 12, "yield_composite": 81, "svqf_composite": 18, "vc1_composite": 76, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 79, "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 713953000, "cost_of_revenue": 266619000, "gross_profit": 447334000, "ebit": 102275000, "ebitda": 155949000, "pretax_income": 70627000, "tax_provision": -73986000, "net_income": 144613000, "net_income_to_common": 144613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553362000, "total_current_assets": 1881578000, "total_assets": 3164375000, "short_term_debt": 228610000, "long_term_debt": 347665000, "total_debt": 576275000, "total_liabilities": 2242025000, "total_equity": 922350000, "shares_outstanding": 153770000, "goodwill_and_intangibles": 996347000 }, "cash_flow": { "operating_cash_flow": 236168000, "capital_expenditure": 70535000, "free_cash_flow": 306703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120062, "ticker_id": 7127, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102275000", "ebitda": "155949000", "netIncome": "144613000", "grossProfit": "447334000", "depreciation": "None", "totalRevenue": "713953000", "costOfRevenue": "266619000", "interestIncome": "None", "incomeBeforeTax": "70627000", "interestExpense": "31648000", "operatingIncome": "97763000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-73986000", "reportedCurrency": "USD", "netInterestIncome": "-18923000", "nonInterestIncome": "None", "operatingExpenses": "349571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84712000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53674000", "sellingGeneralAndAdministrative": "93191000", "netIncomeFromContinuingOperations": "144613000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3164375000", "longTermDebt": "347665000", "shortTermDebt": "228610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12445000", "reportedCurrency": "USD", "retainedEarnings": "-516559000", "totalLiabilities": "2242025000", "otherCurrentAssets": "26261000", "totalCurrentAssets": "1881578000", "currentLongTermDebt": "208447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1301955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282797000", "currentAccountsPayable": "1587140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278695000", "totalShareholderEquity": "922350000", "capitalLeaseObligations": "70248000", "otherCurrentLiabilities": "1613126000", "totalCurrentLiabilities": "1841736000", "otherNonCurrentLiabilities": "2539000", "totalNonCurrentLiabilities": "400289000", "cashAndShortTermInvestments": "553362000", "commonStockSharesOutstanding": "153770000", "intangibleAssetsExcludingGoodwill": "12445000", "cashAndCashEquivalentsAtCarryingValue": "553362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144613000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236168000", "capitalExpenditures": "70535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75084000", "cashflowFromInvestment": "-92765000", "stockBasedCompensation": "76648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 713953000, "cost_of_revenue": 266619000, "gross_profit": 447334000, "research_and_development": 84712000, "selling_general_admin": 93191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102275000, "depreciation_amortisation": 53674000, "ebitda": 155949000, "interest_expense": 31648000, "interest_income": null, "other_non_operating": null, "pretax_income": 70627000, "tax_provision": -73986000, "effective_tax_rate": null, "net_income": 144613000, "net_income_continuing_ops": 144613000, "net_income_to_common": 144613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553362000, "short_term_investments": null, "net_receivables": 1301955000, "inventory": null, "other_current_assets": null, "total_current_assets": 1881578000, "net_ppe": null, "goodwill": 983902000, "intangible_assets": 12445000, "goodwill_and_intangibles": 996347000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282797000, "total_assets": 3164375000, "short_term_debt": 228610000, "accounts_payable": 1587140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1841736000, "long_term_debt": 347665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400289000, "total_liabilities": 2242025000, "total_debt": 576275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516559000, "total_equity": 922350000, "shares_outstanding": 153770000, "operating_cash_flow": 236168000, "stock_based_compensation": 76648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75084000, "free_cash_flow": 306703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102275000", "ebitda": "155949000", "netIncome": "144613000", "grossProfit": "447334000", "depreciation": "None", "totalRevenue": "713953000", "costOfRevenue": "266619000", "interestIncome": "None", "incomeBeforeTax": "70627000", "interestExpense": "31648000", "operatingIncome": "97763000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-73986000", "reportedCurrency": "USD", "netInterestIncome": "-18923000", "nonInterestIncome": "None", "operatingExpenses": "349571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84712000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53674000", "sellingGeneralAndAdministrative": "93191000", "netIncomeFromContinuingOperations": "144613000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3164375000", "longTermDebt": "347665000", "shortTermDebt": "228610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12445000", "reportedCurrency": "USD", "retainedEarnings": "-516559000", "totalLiabilities": "2242025000", "otherCurrentAssets": "26261000", "totalCurrentAssets": "1881578000", "currentLongTermDebt": "208447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1301955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282797000", "currentAccountsPayable": "1587140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278695000", "totalShareholderEquity": "922350000", "capitalLeaseObligations": "70248000", "otherCurrentLiabilities": "1613126000", "totalCurrentLiabilities": "1841736000", "otherNonCurrentLiabilities": "2539000", "totalNonCurrentLiabilities": "400289000", "cashAndShortTermInvestments": "553362000", "commonStockSharesOutstanding": "153770000", "intangibleAssetsExcludingGoodwill": "12445000", "cashAndCashEquivalentsAtCarryingValue": "553362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144613000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "236168000", "capitalExpenditures": "70535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75084000", "cashflowFromInvestment": "-92765000", "stockBasedCompensation": "76648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53674000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 668170000, "cost_of_revenue": 258838000, "gross_profit": 409332000, "ebit": 53516000, "ebitda": 112026000, "pretax_income": 26484000, "tax_provision": 3698000, "net_income": 22786000, "net_income_to_common": 22786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483220000, "total_current_assets": 1703180000, "total_assets": 2854768000, "short_term_debt": 19727000, "long_term_debt": 550104000, "total_debt": 569831000, "total_liabilities": 2086550000, "total_equity": 768218000, "shares_outstanding": 146810000, "goodwill_and_intangibles": 1026151000 }, "cash_flow": { "operating_cash_flow": 235201000, "capital_expenditure": 32810000, "free_cash_flow": 268011000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120067, "ticker_id": 7127, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53516000", "ebitda": "112026000", "netIncome": "22786000", "grossProfit": "409332000", "depreciation": "None", "totalRevenue": "668170000", "costOfRevenue": "258838000", "interestIncome": "None", "incomeBeforeTax": "26484000", "interestExpense": "27032000", "operatingIncome": "51087000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3698000", "reportedCurrency": "USD", "netInterestIncome": "-27032000", "nonInterestIncome": "None", "operatingExpenses": "358245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95243000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58510000", "sellingGeneralAndAdministrative": "96860000", "netIncomeFromContinuingOperations": "22786000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2854768000", "longTermDebt": "550104000", "shortTermDebt": "19727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47934000", "reportedCurrency": "USD", "retainedEarnings": "-661172000", "totalLiabilities": "2086550000", "otherCurrentAssets": "19914000", "totalCurrentAssets": "1703180000", "currentLongTermDebt": "3641000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1200046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1151588000", "currentAccountsPayable": "1448679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608814000", "totalShareholderEquity": "768218000", "capitalLeaseObligations": "55069000", "otherCurrentLiabilities": "27578000", "totalCurrentLiabilities": "1495984000", "otherNonCurrentLiabilities": "1479000", "totalNonCurrentLiabilities": "590566000", "cashAndShortTermInvestments": "483220000", "commonStockSharesOutstanding": "146810000", "intangibleAssetsExcludingGoodwill": "47934000", "cashAndCashEquivalentsAtCarryingValue": "483220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22786000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235201000", "capitalExpenditures": "32810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28904000", "cashflowFromInvestment": "-47502000", "stockBasedCompensation": "76519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668170000, "cost_of_revenue": 258838000, "gross_profit": 409332000, "research_and_development": 95243000, "selling_general_admin": 96860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53516000, "depreciation_amortisation": 58510000, "ebitda": 112026000, "interest_expense": 27032000, "interest_income": null, "other_non_operating": null, "pretax_income": 26484000, "tax_provision": 3698000, "effective_tax_rate": null, "net_income": 22786000, "net_income_continuing_ops": 22786000, "net_income_to_common": 22786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483220000, "short_term_investments": null, "net_receivables": 1200046000, "inventory": null, "other_current_assets": null, "total_current_assets": 1703180000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 47934000, "goodwill_and_intangibles": 1026151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1151588000, "total_assets": 2854768000, "short_term_debt": 19727000, "accounts_payable": 1448679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1495984000, "long_term_debt": 550104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 590566000, "total_liabilities": 2086550000, "total_debt": 569831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661172000, "total_equity": 768218000, "shares_outstanding": 146810000, "operating_cash_flow": 235201000, "stock_based_compensation": 76519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28904000, "free_cash_flow": 268011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53516000", "ebitda": "112026000", "netIncome": "22786000", "grossProfit": "409332000", "depreciation": "None", "totalRevenue": "668170000", "costOfRevenue": "258838000", "interestIncome": "None", "incomeBeforeTax": "26484000", "interestExpense": "27032000", "operatingIncome": "51087000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3698000", "reportedCurrency": "USD", "netInterestIncome": "-27032000", "nonInterestIncome": "None", "operatingExpenses": "358245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95243000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58510000", "sellingGeneralAndAdministrative": "96860000", "netIncomeFromContinuingOperations": "22786000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2854768000", "longTermDebt": "550104000", "shortTermDebt": "19727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47934000", "reportedCurrency": "USD", "retainedEarnings": "-661172000", "totalLiabilities": "2086550000", "otherCurrentAssets": "19914000", "totalCurrentAssets": "1703180000", "currentLongTermDebt": "3641000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1200046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1151588000", "currentAccountsPayable": "1448679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608814000", "totalShareholderEquity": "768218000", "capitalLeaseObligations": "55069000", "otherCurrentLiabilities": "27578000", "totalCurrentLiabilities": "1495984000", "otherNonCurrentLiabilities": "1479000", "totalNonCurrentLiabilities": "590566000", "cashAndShortTermInvestments": "483220000", "commonStockSharesOutstanding": "146810000", "intangibleAssetsExcludingGoodwill": "47934000", "cashAndCashEquivalentsAtCarryingValue": "483220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22786000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235201000", "capitalExpenditures": "32810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28904000", "cashflowFromInvestment": "-47502000", "stockBasedCompensation": "76519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58510000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 619710000, "cost_of_revenue": 409906000, "gross_profit": 209804000, "ebit": -125178000, "ebitda": 115642000, "pretax_income": -157547000, "tax_provision": 1637000, "net_income": -159184000, "net_income_to_common": -159184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326219000, "total_current_assets": 1523003000, "total_assets": 2688806000, "short_term_debt": 24002000, "long_term_debt": 532986000, "total_debt": 556988000, "total_liabilities": 1987123000, "total_equity": 701683000, "shares_outstanding": 136620000, "goodwill_and_intangibles": 1051154000 }, "cash_flow": { "operating_cash_flow": 214367000, "capital_expenditure": 26764000, "free_cash_flow": 241131000, "dividends_paid": 3513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120072, "ticker_id": 7127, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-125178000", "ebitda": "115642000", "netIncome": "-159184000", "grossProfit": "209804000", "depreciation": "None", "totalRevenue": "619710000", "costOfRevenue": "409906000", "interestIncome": "None", "incomeBeforeTax": "-157547000", "interestExpense": "32369000", "operatingIncome": "-155009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1637000", "reportedCurrency": "USD", "netInterestIncome": "-32256000", "nonInterestIncome": "None", "operatingExpenses": "364813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94318000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240820000", "sellingGeneralAndAdministrative": "89048000", "netIncomeFromContinuingOperations": "-226483000" }, "balance": { "goodwill": "978217000", "inventory": "-20508000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2688806000", "longTermDebt": "532986000", "shortTermDebt": "24002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72937000", "reportedCurrency": "USD", "retainedEarnings": "-683958000", "totalLiabilities": "1987123000", "otherCurrentAssets": "20508000", "totalCurrentAssets": "1523003000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1176276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165803000", "currentAccountsPayable": "1357086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606653000", "totalShareholderEquity": "701683000", "capitalLeaseObligations": "70067000", "otherCurrentLiabilities": "21047000", "totalCurrentLiabilities": "1402135000", "otherNonCurrentLiabilities": "1657000", "totalNonCurrentLiabilities": "584988000", "cashAndShortTermInvestments": "326219000", "commonStockSharesOutstanding": "136620000", "intangibleAssetsExcludingGoodwill": "72937000", "cashAndCashEquivalentsAtCarryingValue": "326219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159184000", "profitLoss": "None", "dividendPayout": "3513000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214367000", "capitalExpenditures": "26764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177842000", "cashflowFromInvestment": "-37383000", "stockBasedCompensation": "72617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 619710000, "cost_of_revenue": 409906000, "gross_profit": 209804000, "research_and_development": 94318000, "selling_general_admin": 89048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -125178000, "depreciation_amortisation": 240820000, "ebitda": 115642000, "interest_expense": 32369000, "interest_income": null, "other_non_operating": null, "pretax_income": -157547000, "tax_provision": 1637000, "effective_tax_rate": null, "net_income": -159184000, "net_income_continuing_ops": -226483000, "net_income_to_common": -159184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326219000, "short_term_investments": null, "net_receivables": 1176276000, "inventory": -20508000, "other_current_assets": null, "total_current_assets": 1523003000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 72937000, "goodwill_and_intangibles": 1051154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1165803000, "total_assets": 2688806000, "short_term_debt": 24002000, "accounts_payable": 1357086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1402135000, "long_term_debt": 532986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 584988000, "total_liabilities": 1987123000, "total_debt": 556988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -683958000, "total_equity": 701683000, "shares_outstanding": 136620000, "operating_cash_flow": 214367000, "stock_based_compensation": 72617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37383000, "dividends_paid": 3513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177842000, "free_cash_flow": 241131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-125178000", "ebitda": "115642000", "netIncome": "-159184000", "grossProfit": "209804000", "depreciation": "None", "totalRevenue": "619710000", "costOfRevenue": "409906000", "interestIncome": "None", "incomeBeforeTax": "-157547000", "interestExpense": "32369000", "operatingIncome": "-155009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1637000", "reportedCurrency": "USD", "netInterestIncome": "-32256000", "nonInterestIncome": "None", "operatingExpenses": "364813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94318000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240820000", "sellingGeneralAndAdministrative": "89048000", "netIncomeFromContinuingOperations": "-226483000" }, "balance": { "goodwill": "978217000", "inventory": "-20508000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2688806000", "longTermDebt": "532986000", "shortTermDebt": "24002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72937000", "reportedCurrency": "USD", "retainedEarnings": "-683958000", "totalLiabilities": "1987123000", "otherCurrentAssets": "20508000", "totalCurrentAssets": "1523003000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1176276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165803000", "currentAccountsPayable": "1357086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606653000", "totalShareholderEquity": "701683000", "capitalLeaseObligations": "70067000", "otherCurrentLiabilities": "21047000", "totalCurrentLiabilities": "1402135000", "otherNonCurrentLiabilities": "1657000", "totalNonCurrentLiabilities": "584988000", "cashAndShortTermInvestments": "326219000", "commonStockSharesOutstanding": "136620000", "intangibleAssetsExcludingGoodwill": "72937000", "cashAndCashEquivalentsAtCarryingValue": "326219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159184000", "profitLoss": "None", "dividendPayout": "3513000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214367000", "capitalExpenditures": "26764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177842000", "cashflowFromInvestment": "-37383000", "stockBasedCompensation": "72617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240820000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 577069000, "cost_of_revenue": 307165000, "gross_profit": 269904000, "ebit": -106337000, "ebitda": 109715000, "pretax_income": -135597000, "tax_provision": -5274000, "net_income": -130323000, "net_income_to_common": -130323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326254000, "total_current_assets": 1326261000, "total_assets": 2712213000, "short_term_debt": 24772000, "long_term_debt": 722757000, "total_debt": 747529000, "total_liabilities": 1920915000, "total_equity": 791298000, "shares_outstanding": 132887000, "goodwill_and_intangibles": 1255389000 }, "cash_flow": { "operating_cash_flow": 192550000, "capital_expenditure": 44397000, "free_cash_flow": 236947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120077, "ticker_id": 7127, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-106337000", "ebitda": "109715000", "netIncome": "-130323000", "grossProfit": "269904000", "depreciation": "None", "totalRevenue": "577069000", "costOfRevenue": "307165000", "interestIncome": "None", "incomeBeforeTax": "-135597000", "interestExpense": "29260000", "operatingIncome": "-112784000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-5274000", "reportedCurrency": "USD", "netInterestIncome": "-29260000", "nonInterestIncome": "None", "operatingExpenses": "382688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93757000", "otherNonOperatingIncome": "6447000", "costofGoodsAndServicesSold": "307165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216052000", "sellingGeneralAndAdministrative": "81382000", "netIncomeFromContinuingOperations": "-130323000" }, "balance": { "goodwill": "978217000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2712213000", "longTermDebt": "722757000", "shortTermDebt": "24772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "277172000", "reportedCurrency": "USD", "retainedEarnings": "-524774000", "totalLiabilities": "1920915000", "otherCurrentAssets": "23501000", "totalCurrentAssets": "1326261000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "976506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385952000", "currentAccountsPayable": "1076943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23671000", "shortLongTermDebtTotal": "813860000", "totalShareholderEquity": "791298000", "capitalLeaseObligations": "87503000", "otherCurrentLiabilities": "23317000", "totalCurrentLiabilities": "1125032000", "otherNonCurrentLiabilities": "68054000", "totalNonCurrentLiabilities": "795883000", "cashAndShortTermInvestments": "326254000", "commonStockSharesOutstanding": "132887000", "intangibleAssetsExcludingGoodwill": "277172000", "cashAndCashEquivalentsAtCarryingValue": "326254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192550000", "capitalExpenditures": "44397000", "changeInReceivables": "-46325000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30172000", "cashflowFromInvestment": "-65152000", "stockBasedCompensation": "64118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97226000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577069000, "cost_of_revenue": 307165000, "gross_profit": 269904000, "research_and_development": 93757000, "selling_general_admin": 81382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106337000, "depreciation_amortisation": 216052000, "ebitda": 109715000, "interest_expense": 29260000, "interest_income": null, "other_non_operating": null, "pretax_income": -135597000, "tax_provision": -5274000, "effective_tax_rate": null, "net_income": -130323000, "net_income_continuing_ops": -130323000, "net_income_to_common": -130323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326254000, "short_term_investments": null, "net_receivables": 976506000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1326261000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 277172000, "goodwill_and_intangibles": 1255389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1385952000, "total_assets": 2712213000, "short_term_debt": 24772000, "accounts_payable": 1076943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1125032000, "long_term_debt": 722757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 795883000, "total_liabilities": 1920915000, "total_debt": 747529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524774000, "total_equity": 791298000, "shares_outstanding": 132887000, "operating_cash_flow": 192550000, "stock_based_compensation": 64118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30172000, "free_cash_flow": 236947000, "net_change_in_cash": 97226000 }, "raw_data": { "income": { "ebit": "-106337000", "ebitda": "109715000", "netIncome": "-130323000", "grossProfit": "269904000", "depreciation": "None", "totalRevenue": "577069000", "costOfRevenue": "307165000", "interestIncome": "None", "incomeBeforeTax": "-135597000", "interestExpense": "29260000", "operatingIncome": "-112784000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-5274000", "reportedCurrency": "USD", "netInterestIncome": "-29260000", "nonInterestIncome": "None", "operatingExpenses": "382688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93757000", "otherNonOperatingIncome": "6447000", "costofGoodsAndServicesSold": "307165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216052000", "sellingGeneralAndAdministrative": "81382000", "netIncomeFromContinuingOperations": "-130323000" }, "balance": { "goodwill": "978217000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2712213000", "longTermDebt": "722757000", "shortTermDebt": "24772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "277172000", "reportedCurrency": "USD", "retainedEarnings": "-524774000", "totalLiabilities": "1920915000", "otherCurrentAssets": "23501000", "totalCurrentAssets": "1326261000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "976506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1385952000", "currentAccountsPayable": "1076943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23671000", "shortLongTermDebtTotal": "813860000", "totalShareholderEquity": "791298000", "capitalLeaseObligations": "87503000", "otherCurrentLiabilities": "23317000", "totalCurrentLiabilities": "1125032000", "otherNonCurrentLiabilities": "68054000", "totalNonCurrentLiabilities": "795883000", "cashAndShortTermInvestments": "326254000", "commonStockSharesOutstanding": "132887000", "intangibleAssetsExcludingGoodwill": "277172000", "cashAndCashEquivalentsAtCarryingValue": "326254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130323000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192550000", "capitalExpenditures": "44397000", "changeInReceivables": "-46325000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30172000", "cashflowFromInvestment": "-65152000", "stockBasedCompensation": "64118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97226000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15663000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216052000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 468413000, "cost_of_revenue": 201662000, "gross_profit": 266751000, "ebit": -75140000, "ebitda": 71746000, "pretax_income": -94988000, "tax_provision": -95053000, "net_income": 65000, "net_income_to_common": 65000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230401000, "total_current_assets": 1178116000, "total_assets": 2712612000, "short_term_debt": 22742000, "long_term_debt": 720023000, "total_debt": 742765000, "total_liabilities": 1831855000, "total_equity": 880757000, "shares_outstanding": 136261000, "goodwill_and_intangibles": 1416581000 }, "cash_flow": { "operating_cash_flow": 126589000, "capital_expenditure": 29128000, "free_cash_flow": 155717000, "dividends_paid": 13139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120082, "ticker_id": 7127, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75140000", "ebitda": "71746000", "netIncome": "65000", "grossProfit": "266751000", "depreciation": "None", "totalRevenue": "468413000", "costOfRevenue": "201662000", "interestIncome": "None", "incomeBeforeTax": "-94988000", "interestExpense": "19848000", "operatingIncome": "-81070000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-95053000", "reportedCurrency": "USD", "netInterestIncome": "-19848000", "nonInterestIncome": "None", "operatingExpenses": "347821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74449000", "otherNonOperatingIncome": "5930000", "costofGoodsAndServicesSold": "201662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146886000", "sellingGeneralAndAdministrative": "64789000", "netIncomeFromContinuingOperations": "65000" }, "balance": { "goodwill": "969873000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2712612000", "longTermDebt": "720023000", "shortTermDebt": "22742000", "treasuryStock": "-6007000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "446708000", "reportedCurrency": "USD", "retainedEarnings": "-394451000", "totalLiabilities": "1831855000", "otherCurrentAssets": "19934000", "totalCurrentAssets": "1178116000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "927781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1534496000", "currentAccountsPayable": "983124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20093000", "shortLongTermDebtTotal": "809252000", "totalShareholderEquity": "880757000", "capitalLeaseObligations": "85629000", "otherCurrentLiabilities": "23529000", "totalCurrentLiabilities": "1029395000", "otherNonCurrentLiabilities": "69134000", "totalNonCurrentLiabilities": "802460000", "cashAndShortTermInvestments": "230401000", "commonStockSharesOutstanding": "136261000", "intangibleAssetsExcludingGoodwill": "446708000", "cashAndCashEquivalentsAtCarryingValue": "230401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000", "profitLoss": "None", "dividendPayout": "13139000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-284905000", "operatingCashflow": "126589000", "capitalExpenditures": "29128000", "changeInReceivables": "-254368000", "changeInExchangeRate": "None", "cashflowFromFinancing": "678053000", "cashflowFromInvestment": "-690997000", "stockBasedCompensation": "40735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113645000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468413000, "cost_of_revenue": 201662000, "gross_profit": 266751000, "research_and_development": 74449000, "selling_general_admin": 64789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75140000, "depreciation_amortisation": 146886000, "ebitda": 71746000, "interest_expense": 19848000, "interest_income": null, "other_non_operating": null, "pretax_income": -94988000, "tax_provision": -95053000, "effective_tax_rate": null, "net_income": 65000, "net_income_continuing_ops": 65000, "net_income_to_common": 65000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230401000, "short_term_investments": null, "net_receivables": 927781000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1178116000, "net_ppe": null, "goodwill": 969873000, "intangible_assets": 446708000, "goodwill_and_intangibles": 1416581000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1534496000, "total_assets": 2712612000, "short_term_debt": 22742000, "accounts_payable": 983124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1029395000, "long_term_debt": 720023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 802460000, "total_liabilities": 1831855000, "total_debt": 742765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394451000, "total_equity": 880757000, "shares_outstanding": 136261000, "operating_cash_flow": 126589000, "stock_based_compensation": 40735000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -690997000, "dividends_paid": 13139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 678053000, "free_cash_flow": 155717000, "net_change_in_cash": 113645000 }, "raw_data": { "income": { "ebit": "-75140000", "ebitda": "71746000", "netIncome": "65000", "grossProfit": "266751000", "depreciation": "None", "totalRevenue": "468413000", "costOfRevenue": "201662000", "interestIncome": "None", "incomeBeforeTax": "-94988000", "interestExpense": "19848000", "operatingIncome": "-81070000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-95053000", "reportedCurrency": "USD", "netInterestIncome": "-19848000", "nonInterestIncome": "None", "operatingExpenses": "347821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74449000", "otherNonOperatingIncome": "5930000", "costofGoodsAndServicesSold": "201662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146886000", "sellingGeneralAndAdministrative": "64789000", "netIncomeFromContinuingOperations": "65000" }, "balance": { "goodwill": "969873000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2712612000", "longTermDebt": "720023000", "shortTermDebt": "22742000", "treasuryStock": "-6007000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "446708000", "reportedCurrency": "USD", "retainedEarnings": "-394451000", "totalLiabilities": "1831855000", "otherCurrentAssets": "19934000", "totalCurrentAssets": "1178116000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "927781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1534496000", "currentAccountsPayable": "983124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20093000", "shortLongTermDebtTotal": "809252000", "totalShareholderEquity": "880757000", "capitalLeaseObligations": "85629000", "otherCurrentLiabilities": "23529000", "totalCurrentLiabilities": "1029395000", "otherNonCurrentLiabilities": "69134000", "totalNonCurrentLiabilities": "802460000", "cashAndShortTermInvestments": "230401000", "commonStockSharesOutstanding": "136261000", "intangibleAssetsExcludingGoodwill": "446708000", "cashAndCashEquivalentsAtCarryingValue": "230401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000", "profitLoss": "None", "dividendPayout": "13139000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-284905000", "operatingCashflow": "126589000", "capitalExpenditures": "29128000", "changeInReceivables": "-254368000", "changeInExchangeRate": "None", "cashflowFromFinancing": "678053000", "cashflowFromInvestment": "-690997000", "stockBasedCompensation": "40735000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113645000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146886000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 221628000, "cost_of_revenue": 77747000, "gross_profit": 143881000, "ebit": -36682000, "ebitda": 12566000, "pretax_income": -52739000, "tax_provision": 693000, "net_income": -53432000, "net_income_to_common": -53432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117676000, "total_current_assets": 607071000, "total_assets": 938960000, "short_term_debt": 9813000, "long_term_debt": null, "total_debt": 9813000, "total_liabilities": 557347000, "total_equity": 381613000, "shares_outstanding": 96700000, "goodwill_and_intangibles": 264169000 }, "cash_flow": { "operating_cash_flow": -12065000, "capital_expenditure": 14292000, "free_cash_flow": 2227000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120087, "ticker_id": 7127, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36682000", "ebitda": "12566000", "netIncome": "-53432000", "grossProfit": "143881000", "depreciation": "None", "totalRevenue": "221628000", "costOfRevenue": "77747000", "interestIncome": "None", "incomeBeforeTax": "-52739000", "interestExpense": "35829000", "operatingIncome": "-54234000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "693000", "reportedCurrency": "USD", "netInterestIncome": "50000", "nonInterestIncome": "None", "operatingExpenses": "198115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51546000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49248000", "sellingGeneralAndAdministrative": "52987000", "netIncomeFromContinuingOperations": "-53432000" }, "balance": { "goodwill": "158125000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "938960000", "longTermDebt": "None", "shortTermDebt": "9813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "106044000", "reportedCurrency": "USD", "retainedEarnings": "-394516000", "totalLiabilities": "557347000", "otherCurrentAssets": "17729000", "totalCurrentAssets": "607071000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "471666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331889000", "currentAccountsPayable": "496873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63280000", "shortLongTermDebtTotal": "42091000", "totalShareholderEquity": "381613000", "capitalLeaseObligations": "42091000", "otherCurrentLiabilities": "15512000", "totalCurrentLiabilities": "522198000", "otherNonCurrentLiabilities": "2672000", "totalNonCurrentLiabilities": "35149000", "cashAndShortTermInvestments": "117676000", "commonStockSharesOutstanding": "96700000", "intangibleAssetsExcludingGoodwill": "106044000", "cashAndCashEquivalentsAtCarryingValue": "117676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-75064000", "operatingCashflow": "-12065000", "capitalExpenditures": "14292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7354000", "cashflowFromInvestment": "32636000", "stockBasedCompensation": "28491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49147999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221628000, "cost_of_revenue": 77747000, "gross_profit": 143881000, "research_and_development": 51546000, "selling_general_admin": 52987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36682000, "depreciation_amortisation": 49248000, "ebitda": 12566000, "interest_expense": 35829000, "interest_income": null, "other_non_operating": null, "pretax_income": -52739000, "tax_provision": 693000, "effective_tax_rate": null, "net_income": -53432000, "net_income_continuing_ops": -53432000, "net_income_to_common": -53432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117676000, "short_term_investments": null, "net_receivables": 471666000, "inventory": null, "other_current_assets": null, "total_current_assets": 607071000, "net_ppe": null, "goodwill": 158125000, "intangible_assets": 106044000, "goodwill_and_intangibles": 264169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331889000, "total_assets": 938960000, "short_term_debt": 9813000, "accounts_payable": 496873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 522198000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35149000, "total_liabilities": 557347000, "total_debt": 9813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394516000, "total_equity": 381613000, "shares_outstanding": 96700000, "operating_cash_flow": -12065000, "stock_based_compensation": 28491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7354000, "free_cash_flow": 2227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36682000", "ebitda": "12566000", "netIncome": "-53432000", "grossProfit": "143881000", "depreciation": "None", "totalRevenue": "221628000", "costOfRevenue": "77747000", "interestIncome": "None", "incomeBeforeTax": "-52739000", "interestExpense": "35829000", "operatingIncome": "-54234000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "693000", "reportedCurrency": "USD", "netInterestIncome": "50000", "nonInterestIncome": "None", "operatingExpenses": "198115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51546000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49248000", "sellingGeneralAndAdministrative": "52987000", "netIncomeFromContinuingOperations": "-53432000" }, "balance": { "goodwill": "158125000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "938960000", "longTermDebt": "None", "shortTermDebt": "9813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "106044000", "reportedCurrency": "USD", "retainedEarnings": "-394516000", "totalLiabilities": "557347000", "otherCurrentAssets": "17729000", "totalCurrentAssets": "607071000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "471666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331889000", "currentAccountsPayable": "496873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63280000", "shortLongTermDebtTotal": "42091000", "totalShareholderEquity": "381613000", "capitalLeaseObligations": "42091000", "otherCurrentLiabilities": "15512000", "totalCurrentLiabilities": "522198000", "otherNonCurrentLiabilities": "2672000", "totalNonCurrentLiabilities": "35149000", "cashAndShortTermInvestments": "117676000", "commonStockSharesOutstanding": "96700000", "intangibleAssetsExcludingGoodwill": "106044000", "cashAndCashEquivalentsAtCarryingValue": "117676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-75064000", "operatingCashflow": "-12065000", "capitalExpenditures": "14292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7354000", "cashflowFromInvestment": "32636000", "stockBasedCompensation": "28491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49147999", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 156414000, "cost_of_revenue": 57391000, "gross_profit": 99023000, "ebit": -25542000, "ebitda": 6584000, "pretax_income": -26990000, "tax_provision": -1512000, "net_income": -25478000, "net_income_to_common": -25478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88888000, "total_current_assets": 313050000, "total_assets": 395120000, "short_term_debt": 7282000, "long_term_debt": null, "total_debt": 7282000, "total_liabilities": 283184000, "total_equity": 111936000, "shares_outstanding": 52614000, "goodwill_and_intangibles": 34809000 }, "cash_flow": { "operating_cash_flow": 31983000, "capital_expenditure": 19888000, "free_cash_flow": 51871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120092, "ticker_id": 7127, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25542000", "ebitda": "6584000", "netIncome": "-25478000", "grossProfit": "99023000", "depreciation": "None", "totalRevenue": "156414000", "costOfRevenue": "57391000", "interestIncome": "789000", "incomeBeforeTax": "-26990000", "interestExpense": "112000", "operatingIncome": "-27583000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1512000", "reportedCurrency": "USD", "netInterestIncome": "789000", "nonInterestIncome": "None", "operatingExpenses": "126606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40250000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32126000", "sellingGeneralAndAdministrative": "39750000", "netIncomeFromContinuingOperations": "-25478000" }, "balance": { "goodwill": "7370000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "395120000", "longTermDebt": "None", "shortTermDebt": "7282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27439000", "reportedCurrency": "USD", "retainedEarnings": "-341084000", "totalLiabilities": "283184000", "otherCurrentAssets": "6591000", "totalCurrentAssets": "313050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "217571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82070000", "currentAccountsPayable": "252713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45158000", "shortLongTermDebtTotal": "22513000", "totalShareholderEquity": "111936000", "capitalLeaseObligations": "22513000", "otherCurrentLiabilities": "7504000", "totalCurrentLiabilities": "267499000", "otherNonCurrentLiabilities": "454000", "totalNonCurrentLiabilities": "15685000", "cashAndShortTermInvestments": "88888000", "commonStockSharesOutstanding": "52614000", "intangibleAssetsExcludingGoodwill": "27439000", "cashAndCashEquivalentsAtCarryingValue": "88888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16288000", "operatingCashflow": "31983000", "capitalExpenditures": "19888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205000", "cashflowFromInvestment": "-23388000", "stockBasedCompensation": "18825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156414000, "cost_of_revenue": 57391000, "gross_profit": 99023000, "research_and_development": 40250000, "selling_general_admin": 39750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25542000, "depreciation_amortisation": 32126000, "ebitda": 6584000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -26990000, "tax_provision": -1512000, "effective_tax_rate": null, "net_income": -25478000, "net_income_continuing_ops": -25478000, "net_income_to_common": -25478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88888000, "short_term_investments": 0, "net_receivables": 217571000, "inventory": null, "other_current_assets": null, "total_current_assets": 313050000, "net_ppe": null, "goodwill": 7370000, "intangible_assets": 27439000, "goodwill_and_intangibles": 34809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82070000, "total_assets": 395120000, "short_term_debt": 7282000, "accounts_payable": 252713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267499000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15685000, "total_liabilities": 283184000, "total_debt": 7282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341084000, "total_equity": 111936000, "shares_outstanding": 52614000, "operating_cash_flow": 31983000, "stock_based_compensation": 18825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23388000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205000, "free_cash_flow": 51871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25542000", "ebitda": "6584000", "netIncome": "-25478000", "grossProfit": "99023000", "depreciation": "None", "totalRevenue": "156414000", "costOfRevenue": "57391000", "interestIncome": "789000", "incomeBeforeTax": "-26990000", "interestExpense": "112000", "operatingIncome": "-27583000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1512000", "reportedCurrency": "USD", "netInterestIncome": "789000", "nonInterestIncome": "None", "operatingExpenses": "126606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40250000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32126000", "sellingGeneralAndAdministrative": "39750000", "netIncomeFromContinuingOperations": "-25478000" }, "balance": { "goodwill": "7370000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "395120000", "longTermDebt": "None", "shortTermDebt": "7282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27439000", "reportedCurrency": "USD", "retainedEarnings": "-341084000", "totalLiabilities": "283184000", "otherCurrentAssets": "6591000", "totalCurrentAssets": "313050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "217571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82070000", "currentAccountsPayable": "252713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45158000", "shortLongTermDebtTotal": "22513000", "totalShareholderEquity": "111936000", "capitalLeaseObligations": "22513000", "otherCurrentLiabilities": "7504000", "totalCurrentLiabilities": "267499000", "otherNonCurrentLiabilities": "454000", "totalNonCurrentLiabilities": "15685000", "cashAndShortTermInvestments": "88888000", "commonStockSharesOutstanding": "52614000", "intangibleAssetsExcludingGoodwill": "27439000", "cashAndCashEquivalentsAtCarryingValue": "88888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16288000", "operatingCashflow": "31983000", "capitalExpenditures": "19888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205000", "cashflowFromInvestment": "-23388000", "stockBasedCompensation": "18825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32126000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 124685000, "cost_of_revenue": 60003000, "gross_profit": 64682000, "ebit": -61465000, "ebitda": -26127000, "pretax_income": -61465000, "tax_provision": 357000, "net_income": -61822000, "net_income_to_common": -61822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80452000, "total_current_assets": 300541000, "total_assets": 360012000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 241999000, "total_equity": 118013000, "shares_outstanding": 50259000, "goodwill_and_intangibles": 24744000 }, "cash_flow": { "operating_cash_flow": -22686000, "capital_expenditure": 19940000, "free_cash_flow": -2746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120097, "ticker_id": 7127, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61465000", "ebitda": "-26127000", "netIncome": "-61822000", "grossProfit": "64682000", "depreciation": "None", "totalRevenue": "124685000", "costOfRevenue": "60003000", "interestIncome": "988000", "incomeBeforeTax": "-61465000", "interestExpense": "0", "operatingIncome": "-63608000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "357000", "reportedCurrency": "USD", "netInterestIncome": "988000", "nonInterestIncome": "None", "operatingExpenses": "124850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37863000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35338000", "sellingGeneralAndAdministrative": "42431000", "netIncomeFromContinuingOperations": "-61822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "360012000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24744000", "reportedCurrency": "USD", "retainedEarnings": "-315606000", "totalLiabilities": "241999000", "otherCurrentAssets": "13764000", "totalCurrentAssets": "300541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7524000", "currentNetReceivables": "205683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59471000", "currentAccountsPayable": "233545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33487000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "118013000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7437000", "totalCurrentLiabilities": "240982000", "otherNonCurrentLiabilities": "1017000", "totalNonCurrentLiabilities": "1017000", "cashAndShortTermInvestments": "80452000", "commonStockSharesOutstanding": "50259000", "intangibleAssetsExcludingGoodwill": "24744000", "cashAndCashEquivalentsAtCarryingValue": "80452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-26612000", "operatingCashflow": "-22686000", "capitalExpenditures": "19940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1279000", "cashflowFromInvestment": "27947000", "stockBasedCompensation": "16282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124685000, "cost_of_revenue": 60003000, "gross_profit": 64682000, "research_and_development": 37863000, "selling_general_admin": 42431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61465000, "depreciation_amortisation": 35338000, "ebitda": -26127000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -61465000, "tax_provision": 357000, "effective_tax_rate": null, "net_income": -61822000, "net_income_continuing_ops": -61822000, "net_income_to_common": -61822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80452000, "short_term_investments": 7524000, "net_receivables": 205683000, "inventory": null, "other_current_assets": null, "total_current_assets": 300541000, "net_ppe": null, "goodwill": null, "intangible_assets": 24744000, "goodwill_and_intangibles": 24744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59471000, "total_assets": 360012000, "short_term_debt": null, "accounts_payable": 233545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240982000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1017000, "total_liabilities": 241999000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315606000, "total_equity": 118013000, "shares_outstanding": 50259000, "operating_cash_flow": -22686000, "stock_based_compensation": 16282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1279000, "free_cash_flow": -2746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61465000", "ebitda": "-26127000", "netIncome": "-61822000", "grossProfit": "64682000", "depreciation": "None", "totalRevenue": "124685000", "costOfRevenue": "60003000", "interestIncome": "988000", "incomeBeforeTax": "-61465000", "interestExpense": "0", "operatingIncome": "-63608000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "357000", "reportedCurrency": "USD", "netInterestIncome": "988000", "nonInterestIncome": "None", "operatingExpenses": "124850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37863000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35338000", "sellingGeneralAndAdministrative": "42431000", "netIncomeFromContinuingOperations": "-61822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "360012000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24744000", "reportedCurrency": "USD", "retainedEarnings": "-315606000", "totalLiabilities": "241999000", "otherCurrentAssets": "13764000", "totalCurrentAssets": "300541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7524000", "currentNetReceivables": "205683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59471000", "currentAccountsPayable": "233545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33487000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "118013000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7437000", "totalCurrentLiabilities": "240982000", "otherNonCurrentLiabilities": "1017000", "totalNonCurrentLiabilities": "1017000", "cashAndShortTermInvestments": "80452000", "commonStockSharesOutstanding": "50259000", "intangibleAssetsExcludingGoodwill": "24744000", "cashAndCashEquivalentsAtCarryingValue": "80452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-26612000", "operatingCashflow": "-22686000", "capitalExpenditures": "19940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1279000", "cashflowFromInvestment": "27947000", "stockBasedCompensation": "16282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35338000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 164371000, "cost_of_revenue": 60408000, "gross_profit": 103963000, "ebit": 7719000, "ebitda": 7719000, "pretax_income": 3731000, "tax_provision": -681000, "net_income": 4412000, "net_income_to_common": 4412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184648000, "total_current_assets": 1647581000, "total_assets": 2946507000, "short_term_debt": 25369000, "long_term_debt": 347217000, "total_debt": 372586000, "total_liabilities": 2028600000, "total_equity": 917907000, "shares_outstanding": 148077000, "goodwill_and_intangibles": 993718000 }, "cash_flow": { "operating_cash_flow": -120766000, "capital_expenditure": 9400000, "free_cash_flow": -111366000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120060, "ticker_id": 7127, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "7719000", "netIncome": "4412000", "grossProfit": "103963000", "depreciation": "None", "totalRevenue": "164371000", "costOfRevenue": "60408000", "interestIncome": "2451000", "incomeBeforeTax": "3731000", "interestExpense": "4557000", "operatingIncome": "7719000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-681000", "reportedCurrency": "USD", "netInterestIncome": "-4557000", "nonInterestIncome": "None", "operatingExpenses": "96244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "24983000", "netIncomeFromContinuingOperations": "4412000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2946507000", "longTermDebt": "347217000", "shortTermDebt": "25369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9816000", "reportedCurrency": "USD", "retainedEarnings": "-512147000", "totalLiabilities": "2028600000", "otherCurrentAssets": "32276000", "totalCurrentAssets": "1647581000", "currentLongTermDebt": "3632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1430657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298926000", "currentAccountsPayable": "1565723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82450000", "totalShareholderEquity": "917907000", "capitalLeaseObligations": "78818000", "otherCurrentLiabilities": "1595539000", "totalCurrentLiabilities": "1620908000", "otherNonCurrentLiabilities": "3394000", "totalNonCurrentLiabilities": "407692000", "cashAndShortTermInvestments": "184648000", "commonStockSharesOutstanding": "148077000", "intangibleAssetsExcludingGoodwill": "9816000", "cashAndCashEquivalentsAtCarryingValue": "184648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-120766000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235077000", "cashflowFromInvestment": "-13120000", "stockBasedCompensation": "19685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164371000, "cost_of_revenue": 60408000, "gross_profit": 103963000, "research_and_development": 25173000, "selling_general_admin": 24983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7719000, "depreciation_amortisation": null, "ebitda": 7719000, "interest_expense": 4557000, "interest_income": null, "other_non_operating": null, "pretax_income": 3731000, "tax_provision": -681000, "effective_tax_rate": null, "net_income": 4412000, "net_income_continuing_ops": 4412000, "net_income_to_common": 4412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184648000, "short_term_investments": null, "net_receivables": 1430657000, "inventory": null, "other_current_assets": null, "total_current_assets": 1647581000, "net_ppe": null, "goodwill": 983902000, "intangible_assets": 9816000, "goodwill_and_intangibles": 993718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1298926000, "total_assets": 2946507000, "short_term_debt": 25369000, "accounts_payable": 1565723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1620908000, "long_term_debt": 347217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 407692000, "total_liabilities": 2028600000, "total_debt": 372586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -512147000, "total_equity": 917907000, "shares_outstanding": 148077000, "operating_cash_flow": -120766000, "stock_based_compensation": 19685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235077000, "free_cash_flow": -111366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "7719000", "netIncome": "4412000", "grossProfit": "103963000", "depreciation": "None", "totalRevenue": "164371000", "costOfRevenue": "60408000", "interestIncome": "2451000", "incomeBeforeTax": "3731000", "interestExpense": "4557000", "operatingIncome": "7719000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-681000", "reportedCurrency": "USD", "netInterestIncome": "-4557000", "nonInterestIncome": "None", "operatingExpenses": "96244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "24983000", "netIncomeFromContinuingOperations": "4412000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2946507000", "longTermDebt": "347217000", "shortTermDebt": "25369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9816000", "reportedCurrency": "USD", "retainedEarnings": "-512147000", "totalLiabilities": "2028600000", "otherCurrentAssets": "32276000", "totalCurrentAssets": "1647581000", "currentLongTermDebt": "3632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1430657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298926000", "currentAccountsPayable": "1565723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "82450000", "totalShareholderEquity": "917907000", "capitalLeaseObligations": "78818000", "otherCurrentLiabilities": "1595539000", "totalCurrentLiabilities": "1620908000", "otherNonCurrentLiabilities": "3394000", "totalNonCurrentLiabilities": "407692000", "cashAndShortTermInvestments": "184648000", "commonStockSharesOutstanding": "148077000", "intangibleAssetsExcludingGoodwill": "9816000", "cashAndCashEquivalentsAtCarryingValue": "184648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-120766000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235077000", "cashflowFromInvestment": "-13120000", "stockBasedCompensation": "19685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14367000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 205356000, "cost_of_revenue": 69511000, "gross_profit": 135845000, "ebit": 55600000, "ebitda": 69155000, "pretax_income": 48074000, "tax_provision": -74976000, "net_income": 123050000, "net_income_to_common": 123050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553362000, "total_current_assets": 1881578000, "total_assets": 3164375000, "short_term_debt": 228610000, "long_term_debt": 347665000, "total_debt": 576275000, "total_liabilities": 2242025000, "total_equity": 922350000, "shares_outstanding": 153770000, "goodwill_and_intangibles": 996347000 }, "cash_flow": { "operating_cash_flow": 128457000, "capital_expenditure": 25404000, "free_cash_flow": 153861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120061, "ticker_id": 7127, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55600000", "ebitda": "69155000", "netIncome": "123050000", "grossProfit": "135845000", "depreciation": "None", "totalRevenue": "205356000", "costOfRevenue": "69511000", "interestIncome": "None", "incomeBeforeTax": "48074000", "interestExpense": "7526000", "operatingIncome": "52127000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74976000", "reportedCurrency": "USD", "netInterestIncome": "-4007000", "nonInterestIncome": "None", "operatingExpenses": "83718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13555000", "sellingGeneralAndAdministrative": "22188000", "netIncomeFromContinuingOperations": "123050000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3164375000", "longTermDebt": "347665000", "shortTermDebt": "228610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12445000", "reportedCurrency": "USD", "retainedEarnings": "-516559000", "totalLiabilities": "2242025000", "otherCurrentAssets": "26261000", "totalCurrentAssets": "1881578000", "currentLongTermDebt": "208447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1301955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282797000", "currentAccountsPayable": "1587140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278695000", "totalShareholderEquity": "922350000", "capitalLeaseObligations": "70248000", "otherCurrentLiabilities": "1613126000", "totalCurrentLiabilities": "1841736000", "otherNonCurrentLiabilities": "2539000", "totalNonCurrentLiabilities": "400289000", "cashAndShortTermInvestments": "553362000", "commonStockSharesOutstanding": "153770000", "intangibleAssetsExcludingGoodwill": "12445000", "cashAndCashEquivalentsAtCarryingValue": "553362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128457000", "capitalExpenditures": "25404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28044000", "cashflowFromInvestment": "-29024000", "stockBasedCompensation": "17837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205356000, "cost_of_revenue": 69511000, "gross_profit": 135845000, "research_and_development": 20639000, "selling_general_admin": 22188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55600000, "depreciation_amortisation": 13555000, "ebitda": 69155000, "interest_expense": 7526000, "interest_income": null, "other_non_operating": null, "pretax_income": 48074000, "tax_provision": -74976000, "effective_tax_rate": null, "net_income": 123050000, "net_income_continuing_ops": 123050000, "net_income_to_common": 123050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553362000, "short_term_investments": null, "net_receivables": 1301955000, "inventory": null, "other_current_assets": null, "total_current_assets": 1881578000, "net_ppe": null, "goodwill": 983902000, "intangible_assets": 12445000, "goodwill_and_intangibles": 996347000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282797000, "total_assets": 3164375000, "short_term_debt": 228610000, "accounts_payable": 1587140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1841736000, "long_term_debt": 347665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400289000, "total_liabilities": 2242025000, "total_debt": 576275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516559000, "total_equity": 922350000, "shares_outstanding": 153770000, "operating_cash_flow": 128457000, "stock_based_compensation": 17837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28044000, "free_cash_flow": 153861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55600000", "ebitda": "69155000", "netIncome": "123050000", "grossProfit": "135845000", "depreciation": "None", "totalRevenue": "205356000", "costOfRevenue": "69511000", "interestIncome": "None", "incomeBeforeTax": "48074000", "interestExpense": "7526000", "operatingIncome": "52127000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74976000", "reportedCurrency": "USD", "netInterestIncome": "-4007000", "nonInterestIncome": "None", "operatingExpenses": "83718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13555000", "sellingGeneralAndAdministrative": "22188000", "netIncomeFromContinuingOperations": "123050000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3164375000", "longTermDebt": "347665000", "shortTermDebt": "228610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12445000", "reportedCurrency": "USD", "retainedEarnings": "-516559000", "totalLiabilities": "2242025000", "otherCurrentAssets": "26261000", "totalCurrentAssets": "1881578000", "currentLongTermDebt": "208447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1301955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282797000", "currentAccountsPayable": "1587140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278695000", "totalShareholderEquity": "922350000", "capitalLeaseObligations": "70248000", "otherCurrentLiabilities": "1613126000", "totalCurrentLiabilities": "1841736000", "otherNonCurrentLiabilities": "2539000", "totalNonCurrentLiabilities": "400289000", "cashAndShortTermInvestments": "553362000", "commonStockSharesOutstanding": "153770000", "intangibleAssetsExcludingGoodwill": "12445000", "cashAndCashEquivalentsAtCarryingValue": "553362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128457000", "capitalExpenditures": "25404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28044000", "cashflowFromInvestment": "-29024000", "stockBasedCompensation": "17837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13555000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 179494000, "cost_of_revenue": 69356000, "gross_profit": 110138000, "ebit": 28844000, "ebitda": 41152000, "pretax_income": 20943000, "tax_provision": 885000, "net_income": 20058000, "net_income_to_common": 20058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482127000, "total_current_assets": 1725514000, "total_assets": 2920693000, "short_term_debt": 228354000, "long_term_debt": 348111000, "total_debt": 576465000, "total_liabilities": 2112739000, "total_equity": 807954000, "shares_outstanding": 153166000, "goodwill_and_intangibles": 1027067999 }, "cash_flow": { "operating_cash_flow": 86622000, "capital_expenditure": 18240000, "free_cash_flow": 104862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120063, "ticker_id": 7127, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28844000", "ebitda": "41152000", "netIncome": "20058000", "grossProfit": "110138000", "depreciation": "None", "totalRevenue": "179494000", "costOfRevenue": "69356000", "interestIncome": "3233000", "incomeBeforeTax": "20943000", "interestExpense": "7901000", "operatingIncome": "25041000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "885000", "reportedCurrency": "USD", "netInterestIncome": "-4668000", "nonInterestIncome": "None", "operatingExpenses": "85097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12308000", "sellingGeneralAndAdministrative": "24551000", "netIncomeFromContinuingOperations": "20058000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2920693000", "longTermDebt": "348111000", "shortTermDebt": "228354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "43165999", "reportedCurrency": "USD", "retainedEarnings": "-639609000", "totalLiabilities": "2112739000", "otherCurrentAssets": "27943000", "totalCurrentAssets": "1725514000", "currentLongTermDebt": "208154000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1215444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1195179000", "currentAccountsPayable": "1458035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625222000", "totalShareholderEquity": "807954000", "capitalLeaseObligations": "68957000", "otherCurrentLiabilities": "26660000", "totalCurrentLiabilities": "1713049000", "otherNonCurrentLiabilities": "2822000", "totalNonCurrentLiabilities": "399690000", "cashAndShortTermInvestments": "482127000", "commonStockSharesOutstanding": "153166000", "intangibleAssetsExcludingGoodwill": "43165999", "cashAndCashEquivalentsAtCarryingValue": "482127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "86622000", "capitalExpenditures": "18240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "345000", "cashflowFromInvestment": "-30486000", "stockBasedCompensation": "18044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179494000, "cost_of_revenue": 69356000, "gross_profit": 110138000, "research_and_development": 20198000, "selling_general_admin": 24551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28844000, "depreciation_amortisation": 12308000, "ebitda": 41152000, "interest_expense": 7901000, "interest_income": null, "other_non_operating": null, "pretax_income": 20943000, "tax_provision": 885000, "effective_tax_rate": null, "net_income": 20058000, "net_income_continuing_ops": 20058000, "net_income_to_common": 20058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482127000, "short_term_investments": null, "net_receivables": 1215444000, "inventory": null, "other_current_assets": null, "total_current_assets": 1725514000, "net_ppe": null, "goodwill": 983902000, "intangible_assets": 43165999, "goodwill_and_intangibles": 1027067999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1195179000, "total_assets": 2920693000, "short_term_debt": 228354000, "accounts_payable": 1458035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1713049000, "long_term_debt": 348111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399690000, "total_liabilities": 2112739000, "total_debt": 576465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639609000, "total_equity": 807954000, "shares_outstanding": 153166000, "operating_cash_flow": 86622000, "stock_based_compensation": 18044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 345000, "free_cash_flow": 104862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28844000", "ebitda": "41152000", "netIncome": "20058000", "grossProfit": "110138000", "depreciation": "None", "totalRevenue": "179494000", "costOfRevenue": "69356000", "interestIncome": "3233000", "incomeBeforeTax": "20943000", "interestExpense": "7901000", "operatingIncome": "25041000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "885000", "reportedCurrency": "USD", "netInterestIncome": "-4668000", "nonInterestIncome": "None", "operatingExpenses": "85097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12308000", "sellingGeneralAndAdministrative": "24551000", "netIncomeFromContinuingOperations": "20058000" }, "balance": { "goodwill": "983902000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2920693000", "longTermDebt": "348111000", "shortTermDebt": "228354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "43165999", "reportedCurrency": "USD", "retainedEarnings": "-639609000", "totalLiabilities": "2112739000", "otherCurrentAssets": "27943000", "totalCurrentAssets": "1725514000", "currentLongTermDebt": "208154000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1215444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1195179000", "currentAccountsPayable": "1458035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625222000", "totalShareholderEquity": "807954000", "capitalLeaseObligations": "68957000", "otherCurrentLiabilities": "26660000", "totalCurrentLiabilities": "1713049000", "otherNonCurrentLiabilities": "2822000", "totalNonCurrentLiabilities": "399690000", "cashAndShortTermInvestments": "482127000", "commonStockSharesOutstanding": "153166000", "intangibleAssetsExcludingGoodwill": "43165999", "cashAndCashEquivalentsAtCarryingValue": "482127000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "86622000", "capitalExpenditures": "18240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "345000", "cashflowFromInvestment": "-30486000", "stockBasedCompensation": "18044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13200000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 173332000, "cost_of_revenue": 64953000, "gross_profit": 108379000, "ebit": 19898000, "ebitda": 32108000, "pretax_income": 12097000, "tax_provision": 958000, "net_income": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426004000, "total_current_assets": 1756520000, "total_assets": 2927147000, "short_term_debt": 227250000, "long_term_debt": 348556000, "total_debt": 575806000, "total_liabilities": 2158680000, "total_equity": 768467000, "shares_outstanding": 148260000, "goodwill_and_intangibles": 1016521000 }, "cash_flow": { "operating_cash_flow": 18528000, "capital_expenditure": 16057000, "free_cash_flow": 34585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120064, "ticker_id": 7127, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19898000", "ebitda": "32108000", "netIncome": "11139000", "grossProfit": "108379000", "depreciation": "None", "totalRevenue": "173332000", "costOfRevenue": "64953000", "interestIncome": "2730000", "incomeBeforeTax": "12097000", "interestExpense": "7801000", "operatingIncome": "21959000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "958000", "reportedCurrency": "USD", "netInterestIncome": "-5071000", "nonInterestIncome": "None", "operatingExpenses": "86420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21583000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12210000", "sellingGeneralAndAdministrative": "22514000", "netIncomeFromContinuingOperations": "11139000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2927147000", "longTermDebt": "348556000", "shortTermDebt": "227250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "38304000", "reportedCurrency": "USD", "retainedEarnings": "-659667000", "totalLiabilities": "2158680000", "otherCurrentAssets": "27474000", "totalCurrentAssets": "1756520000", "currentLongTermDebt": "207862000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1303042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1170627000", "currentAccountsPayable": "1508197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619207000", "totalShareholderEquity": "768467000", "capitalLeaseObligations": "62789000", "otherCurrentLiabilities": "29508000", "totalCurrentLiabilities": "1764955000", "otherNonCurrentLiabilities": "1768000", "totalNonCurrentLiabilities": "393725000", "cashAndShortTermInvestments": "426004000", "commonStockSharesOutstanding": "148260000", "intangibleAssetsExcludingGoodwill": "38304000", "cashAndCashEquivalentsAtCarryingValue": "426004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18528000", "capitalExpenditures": "16057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7935000", "cashflowFromInvestment": "-16057000", "stockBasedCompensation": "19558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173332000, "cost_of_revenue": 64953000, "gross_profit": 108379000, "research_and_development": 21583000, "selling_general_admin": 22514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19898000, "depreciation_amortisation": 12210000, "ebitda": 32108000, "interest_expense": 7801000, "interest_income": null, "other_non_operating": null, "pretax_income": 12097000, "tax_provision": 958000, "effective_tax_rate": null, "net_income": 11139000, "net_income_continuing_ops": 11139000, "net_income_to_common": 11139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426004000, "short_term_investments": null, "net_receivables": 1303042000, "inventory": null, "other_current_assets": null, "total_current_assets": 1756520000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 38304000, "goodwill_and_intangibles": 1016521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1170627000, "total_assets": 2927147000, "short_term_debt": 227250000, "accounts_payable": 1508197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1764955000, "long_term_debt": 348556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393725000, "total_liabilities": 2158680000, "total_debt": 575806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -659667000, "total_equity": 768467000, "shares_outstanding": 148260000, "operating_cash_flow": 18528000, "stock_based_compensation": 19558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7935000, "free_cash_flow": 34585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19898000", "ebitda": "32108000", "netIncome": "11139000", "grossProfit": "108379000", "depreciation": "None", "totalRevenue": "173332000", "costOfRevenue": "64953000", "interestIncome": "2730000", "incomeBeforeTax": "12097000", "interestExpense": "7801000", "operatingIncome": "21959000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "958000", "reportedCurrency": "USD", "netInterestIncome": "-5071000", "nonInterestIncome": "None", "operatingExpenses": "86420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21583000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12210000", "sellingGeneralAndAdministrative": "22514000", "netIncomeFromContinuingOperations": "11139000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2927147000", "longTermDebt": "348556000", "shortTermDebt": "227250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "38304000", "reportedCurrency": "USD", "retainedEarnings": "-659667000", "totalLiabilities": "2158680000", "otherCurrentAssets": "27474000", "totalCurrentAssets": "1756520000", "currentLongTermDebt": "207862000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1303042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1170627000", "currentAccountsPayable": "1508197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619207000", "totalShareholderEquity": "768467000", "capitalLeaseObligations": "62789000", "otherCurrentLiabilities": "29508000", "totalCurrentLiabilities": "1764955000", "otherNonCurrentLiabilities": "1768000", "totalNonCurrentLiabilities": "393725000", "cashAndShortTermInvestments": "426004000", "commonStockSharesOutstanding": "148260000", "intangibleAssetsExcludingGoodwill": "38304000", "cashAndCashEquivalentsAtCarryingValue": "426004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18528000", "capitalExpenditures": "16057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7935000", "cashflowFromInvestment": "-16057000", "stockBasedCompensation": "19558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12210000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 155771000, "cost_of_revenue": 62799000, "gross_profit": 92972000, "ebit": -2067000, "ebitda": 13534000, "pretax_income": -10487000, "tax_provision": -853000, "net_income": -9634000, "net_income_to_common": -9634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429708000, "total_current_assets": 1515068000, "total_assets": 2674650000, "short_term_debt": 223797000, "long_term_debt": 349001000, "total_debt": 572798000, "total_liabilities": 1932897000, "total_equity": 741753000, "shares_outstanding": 141852000, "goodwill_and_intangibles": 1018832000 }, "cash_flow": { "operating_cash_flow": 2561000, "capital_expenditure": 17198000, "free_cash_flow": 19759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120065, "ticker_id": 7127, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2067000", "ebitda": "13534000", "netIncome": "-9634000", "grossProfit": "92972000", "depreciation": "None", "totalRevenue": "155771000", "costOfRevenue": "62799000", "interestIncome": "3243000", "incomeBeforeTax": "-10487000", "interestExpense": "8420000", "operatingIncome": "-1364000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-853000", "reportedCurrency": "USD", "netInterestIncome": "-5177000", "nonInterestIncome": "None", "operatingExpenses": "94336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22292000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15601000", "sellingGeneralAndAdministrative": "23938000", "netIncomeFromContinuingOperations": "-9634000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2674650000", "longTermDebt": "349001000", "shortTermDebt": "223797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40615000", "reportedCurrency": "USD", "retainedEarnings": "-670806000", "totalLiabilities": "1932897000", "otherCurrentAssets": "32207000", "totalCurrentAssets": "1515068000", "currentLongTermDebt": "207568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1053153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159582000", "currentAccountsPayable": "1284231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "616557000", "totalShareholderEquity": "741753000", "capitalLeaseObligations": "59988000", "otherCurrentLiabilities": "30459000", "totalCurrentLiabilities": "1538487000", "otherNonCurrentLiabilities": "1650000", "totalNonCurrentLiabilities": "394410000", "cashAndShortTermInvestments": "429708000", "commonStockSharesOutstanding": "141852000", "intangibleAssetsExcludingGoodwill": "40615000", "cashAndCashEquivalentsAtCarryingValue": "429708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2561000", "capitalExpenditures": "17198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39450000", "cashflowFromInvestment": "-17198000", "stockBasedCompensation": "21209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155771000, "cost_of_revenue": 62799000, "gross_profit": 92972000, "research_and_development": 22292000, "selling_general_admin": 23938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2067000, "depreciation_amortisation": 15601000, "ebitda": 13534000, "interest_expense": 8420000, "interest_income": null, "other_non_operating": null, "pretax_income": -10487000, "tax_provision": -853000, "effective_tax_rate": null, "net_income": -9634000, "net_income_continuing_ops": -9634000, "net_income_to_common": -9634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429708000, "short_term_investments": null, "net_receivables": 1053153000, "inventory": null, "other_current_assets": null, "total_current_assets": 1515068000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 40615000, "goodwill_and_intangibles": 1018832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159582000, "total_assets": 2674650000, "short_term_debt": 223797000, "accounts_payable": 1284231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1538487000, "long_term_debt": 349001000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 394410000, "total_liabilities": 1932897000, "total_debt": 572798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -670806000, "total_equity": 741753000, "shares_outstanding": 141852000, "operating_cash_flow": 2561000, "stock_based_compensation": 21209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39450000, "free_cash_flow": 19759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2067000", "ebitda": "13534000", "netIncome": "-9634000", "grossProfit": "92972000", "depreciation": "None", "totalRevenue": "155771000", "costOfRevenue": "62799000", "interestIncome": "3243000", "incomeBeforeTax": "-10487000", "interestExpense": "8420000", "operatingIncome": "-1364000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-853000", "reportedCurrency": "USD", "netInterestIncome": "-5177000", "nonInterestIncome": "None", "operatingExpenses": "94336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22292000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15601000", "sellingGeneralAndAdministrative": "23938000", "netIncomeFromContinuingOperations": "-9634000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2674650000", "longTermDebt": "349001000", "shortTermDebt": "223797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40615000", "reportedCurrency": "USD", "retainedEarnings": "-670806000", "totalLiabilities": "1932897000", "otherCurrentAssets": "32207000", "totalCurrentAssets": "1515068000", "currentLongTermDebt": "207568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1053153000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159582000", "currentAccountsPayable": "1284231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "616557000", "totalShareholderEquity": "741753000", "capitalLeaseObligations": "59988000", "otherCurrentLiabilities": "30459000", "totalCurrentLiabilities": "1538487000", "otherNonCurrentLiabilities": "1650000", "totalNonCurrentLiabilities": "394410000", "cashAndShortTermInvestments": "429708000", "commonStockSharesOutstanding": "141852000", "intangibleAssetsExcludingGoodwill": "40615000", "cashAndCashEquivalentsAtCarryingValue": "429708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2561000", "capitalExpenditures": "17198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39450000", "cashflowFromInvestment": "-17198000", "stockBasedCompensation": "21209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15601000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 193968000, "cost_of_revenue": 67786000, "gross_profit": 126182000, "ebit": 47691000, "ebitda": 63861000, "pretax_income": 42258000, "tax_provision": 5851000, "net_income": 36407000, "net_income_to_common": 36407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483220000, "total_current_assets": 1703180000, "total_assets": 2854768000, "short_term_debt": 19727000, "long_term_debt": 550104000, "total_debt": 569831000, "total_liabilities": 2086550000, "total_equity": 768218000, "shares_outstanding": 152434000, "goodwill_and_intangibles": 1026151000 }, "cash_flow": { "operating_cash_flow": 114697000, "capital_expenditure": 6401000, "free_cash_flow": 121098000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120066, "ticker_id": 7127, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47691000", "ebitda": "63861000", "netIncome": "36407000", "grossProfit": "126182000", "depreciation": "None", "totalRevenue": "193968000", "costOfRevenue": "67786000", "interestIncome": "None", "incomeBeforeTax": "42258000", "interestExpense": "5433000", "operatingIncome": "40218000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5851000", "reportedCurrency": "USD", "netInterestIncome": "-5433000", "nonInterestIncome": "None", "operatingExpenses": "85964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22262000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16170000", "sellingGeneralAndAdministrative": "23074000", "netIncomeFromContinuingOperations": "36407000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2854768000", "longTermDebt": "550104000", "shortTermDebt": "19727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47934000", "reportedCurrency": "USD", "retainedEarnings": "-661172000", "totalLiabilities": "2086550000", "otherCurrentAssets": "19914000", "totalCurrentAssets": "1703180000", "currentLongTermDebt": "3641000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1200046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1151588000", "currentAccountsPayable": "1448679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608814000", "totalShareholderEquity": "768218000", "capitalLeaseObligations": "55069000", "otherCurrentLiabilities": "27578000", "totalCurrentLiabilities": "1495984000", "otherNonCurrentLiabilities": "1479000", "totalNonCurrentLiabilities": "590566000", "cashAndShortTermInvestments": "483220000", "commonStockSharesOutstanding": "152434000", "intangibleAssetsExcludingGoodwill": "47934000", "cashAndCashEquivalentsAtCarryingValue": "483220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36407000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114697000", "capitalExpenditures": "6401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9457000", "cashflowFromInvestment": "-6833000", "stockBasedCompensation": "17358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193968000, "cost_of_revenue": 67786000, "gross_profit": 126182000, "research_and_development": 22262000, "selling_general_admin": 23074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47691000, "depreciation_amortisation": 16170000, "ebitda": 63861000, "interest_expense": 5433000, "interest_income": null, "other_non_operating": null, "pretax_income": 42258000, "tax_provision": 5851000, "effective_tax_rate": null, "net_income": 36407000, "net_income_continuing_ops": 36407000, "net_income_to_common": 36407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483220000, "short_term_investments": null, "net_receivables": 1200046000, "inventory": null, "other_current_assets": null, "total_current_assets": 1703180000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 47934000, "goodwill_and_intangibles": 1026151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1151588000, "total_assets": 2854768000, "short_term_debt": 19727000, "accounts_payable": 1448679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1495984000, "long_term_debt": 550104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 590566000, "total_liabilities": 2086550000, "total_debt": 569831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661172000, "total_equity": 768218000, "shares_outstanding": 152434000, "operating_cash_flow": 114697000, "stock_based_compensation": 17358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6401000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9457000, "free_cash_flow": 121098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47691000", "ebitda": "63861000", "netIncome": "36407000", "grossProfit": "126182000", "depreciation": "None", "totalRevenue": "193968000", "costOfRevenue": "67786000", "interestIncome": "None", "incomeBeforeTax": "42258000", "interestExpense": "5433000", "operatingIncome": "40218000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5851000", "reportedCurrency": "USD", "netInterestIncome": "-5433000", "nonInterestIncome": "None", "operatingExpenses": "85964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22262000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16170000", "sellingGeneralAndAdministrative": "23074000", "netIncomeFromContinuingOperations": "36407000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2854768000", "longTermDebt": "550104000", "shortTermDebt": "19727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47934000", "reportedCurrency": "USD", "retainedEarnings": "-661172000", "totalLiabilities": "2086550000", "otherCurrentAssets": "19914000", "totalCurrentAssets": "1703180000", "currentLongTermDebt": "3641000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1200046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1151588000", "currentAccountsPayable": "1448679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608814000", "totalShareholderEquity": "768218000", "capitalLeaseObligations": "55069000", "otherCurrentLiabilities": "27578000", "totalCurrentLiabilities": "1495984000", "otherNonCurrentLiabilities": "1479000", "totalNonCurrentLiabilities": "590566000", "cashAndShortTermInvestments": "483220000", "commonStockSharesOutstanding": "152434000", "intangibleAssetsExcludingGoodwill": "47934000", "cashAndCashEquivalentsAtCarryingValue": "483220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36407000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114697000", "capitalExpenditures": "6401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9457000", "cashflowFromInvestment": "-6833000", "stockBasedCompensation": "17358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16170000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 162003000, "cost_of_revenue": 62544000, "gross_profit": 99459000, "ebit": 13091000, "ebitda": 27628000, "pretax_income": 6243000, "tax_provision": 1029000, "net_income": 5214000, "net_income_to_common": 5214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387244000, "total_current_assets": 1573366000, "total_assets": 2737871000, "short_term_debt": 21873000, "long_term_debt": 550168000, "total_debt": 572041000, "total_liabilities": 2011995000, "total_equity": 725876000, "shares_outstanding": 148697000, "goodwill_and_intangibles": 1006566000 }, "cash_flow": { "operating_cash_flow": 91348000, "capital_expenditure": 14042000, "free_cash_flow": 105390000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120068, "ticker_id": 7127, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13091000", "ebitda": "27628000", "netIncome": "5214000", "grossProfit": "99459000", "depreciation": "None", "totalRevenue": "162003000", "costOfRevenue": "62544000", "interestIncome": "None", "incomeBeforeTax": "6243000", "interestExpense": "6848000", "operatingIncome": "15123000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1029000", "reportedCurrency": "USD", "netInterestIncome": "-6848000", "nonInterestIncome": "None", "operatingExpenses": "84336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20261000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14537000", "sellingGeneralAndAdministrative": "24490000", "netIncomeFromContinuingOperations": "5214000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2737871000", "longTermDebt": "550168000", "shortTermDebt": "21873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "28349000", "reportedCurrency": "USD", "retainedEarnings": "-697579000", "totalLiabilities": "2011995000", "otherCurrentAssets": "22318000", "totalCurrentAssets": "1573366000", "currentLongTermDebt": "3641000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1163804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1164505000", "currentAccountsPayable": "1366500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "618618000", "totalShareholderEquity": "725876000", "capitalLeaseObligations": "64809000", "otherCurrentLiabilities": "25245000", "totalCurrentLiabilities": "1413618000", "otherNonCurrentLiabilities": "1632000", "totalNonCurrentLiabilities": "598377000", "cashAndShortTermInvestments": "387244000", "commonStockSharesOutstanding": "148697000", "intangibleAssetsExcludingGoodwill": "28349000", "cashAndCashEquivalentsAtCarryingValue": "387244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91348000", "capitalExpenditures": "14042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13801000", "cashflowFromInvestment": "-18113000", "stockBasedCompensation": "18670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162003000, "cost_of_revenue": 62544000, "gross_profit": 99459000, "research_and_development": 20261000, "selling_general_admin": 24490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13091000, "depreciation_amortisation": 14537000, "ebitda": 27628000, "interest_expense": 6848000, "interest_income": null, "other_non_operating": null, "pretax_income": 6243000, "tax_provision": 1029000, "effective_tax_rate": null, "net_income": 5214000, "net_income_continuing_ops": 5214000, "net_income_to_common": 5214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387244000, "short_term_investments": null, "net_receivables": 1163804000, "inventory": null, "other_current_assets": null, "total_current_assets": 1573366000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 28349000, "goodwill_and_intangibles": 1006566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1164505000, "total_assets": 2737871000, "short_term_debt": 21873000, "accounts_payable": 1366500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1413618000, "long_term_debt": 550168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 598377000, "total_liabilities": 2011995000, "total_debt": 572041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -697579000, "total_equity": 725876000, "shares_outstanding": 148697000, "operating_cash_flow": 91348000, "stock_based_compensation": 18670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13801000, "free_cash_flow": 105390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13091000", "ebitda": "27628000", "netIncome": "5214000", "grossProfit": "99459000", "depreciation": "None", "totalRevenue": "162003000", "costOfRevenue": "62544000", "interestIncome": "None", "incomeBeforeTax": "6243000", "interestExpense": "6848000", "operatingIncome": "15123000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1029000", "reportedCurrency": "USD", "netInterestIncome": "-6848000", "nonInterestIncome": "None", "operatingExpenses": "84336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20261000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14537000", "sellingGeneralAndAdministrative": "24490000", "netIncomeFromContinuingOperations": "5214000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2737871000", "longTermDebt": "550168000", "shortTermDebt": "21873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "28349000", "reportedCurrency": "USD", "retainedEarnings": "-697579000", "totalLiabilities": "2011995000", "otherCurrentAssets": "22318000", "totalCurrentAssets": "1573366000", "currentLongTermDebt": "3641000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1163804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1164505000", "currentAccountsPayable": "1366500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "618618000", "totalShareholderEquity": "725876000", "capitalLeaseObligations": "64809000", "otherCurrentLiabilities": "25245000", "totalCurrentLiabilities": "1413618000", "otherNonCurrentLiabilities": "1632000", "totalNonCurrentLiabilities": "598377000", "cashAndShortTermInvestments": "387244000", "commonStockSharesOutstanding": "148697000", "intangibleAssetsExcludingGoodwill": "28349000", "cashAndCashEquivalentsAtCarryingValue": "387244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91348000", "capitalExpenditures": "14042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13801000", "cashflowFromInvestment": "-18113000", "stockBasedCompensation": "18670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14537000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 162880000, "cost_of_revenue": 62606000, "gross_profit": 100274000, "ebit": 13713000, "ebitda": 27949000, "pretax_income": 3549000, "tax_provision": 4627000, "net_income": -1078000, "net_income_to_common": -1078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326464000, "total_current_assets": 1468236000, "total_assets": 2643205000, "short_term_debt": 23664000, "long_term_debt": 549025000, "total_debt": 572689000, "total_liabilities": 1930242000, "total_equity": 712963000, "shares_outstanding": 140551000, "goodwill_and_intangibles": 1038988000 }, "cash_flow": { "operating_cash_flow": 89567000, "capital_expenditure": 9167000, "free_cash_flow": 98734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120069, "ticker_id": 7127, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13713000", "ebitda": "27949000", "netIncome": "-1078000", "grossProfit": "100274000", "depreciation": "None", "totalRevenue": "162880000", "costOfRevenue": "62606000", "interestIncome": "3371000", "incomeBeforeTax": "3549000", "interestExpense": "6793000", "operatingIncome": "9574000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4627000", "reportedCurrency": "USD", "netInterestIncome": "-6793000", "nonInterestIncome": "None", "operatingExpenses": "90700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25829000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14236000", "sellingGeneralAndAdministrative": "22631000", "netIncomeFromContinuingOperations": "-1078000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2643205000", "longTermDebt": "549025000", "shortTermDebt": "23664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "60771000", "reportedCurrency": "USD", "retainedEarnings": "-702793000", "totalLiabilities": "1930242000", "otherCurrentAssets": "19376000", "totalCurrentAssets": "1468236000", "currentLongTermDebt": "3650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1122396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1174969000", "currentAccountsPayable": "1280014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622983000", "totalShareholderEquity": "712963000", "capitalLeaseObligations": "70308000", "otherCurrentLiabilities": "25436000", "totalCurrentLiabilities": "1329114000", "otherNonCurrentLiabilities": "1522000", "totalNonCurrentLiabilities": "601128000", "cashAndShortTermInvestments": "326464000", "commonStockSharesOutstanding": "140551000", "intangibleAssetsExcludingGoodwill": "60771000", "cashAndCashEquivalentsAtCarryingValue": "326464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89567000", "capitalExpenditures": "9167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2545000", "cashflowFromInvestment": "-13304000", "stockBasedCompensation": "19660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162880000, "cost_of_revenue": 62606000, "gross_profit": 100274000, "research_and_development": 25829000, "selling_general_admin": 22631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13713000, "depreciation_amortisation": 14236000, "ebitda": 27949000, "interest_expense": 6793000, "interest_income": null, "other_non_operating": null, "pretax_income": 3549000, "tax_provision": 4627000, "effective_tax_rate": null, "net_income": -1078000, "net_income_continuing_ops": -1078000, "net_income_to_common": -1078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326464000, "short_term_investments": null, "net_receivables": 1122396000, "inventory": null, "other_current_assets": null, "total_current_assets": 1468236000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 60771000, "goodwill_and_intangibles": 1038988000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1174969000, "total_assets": 2643205000, "short_term_debt": 23664000, "accounts_payable": 1280014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1329114000, "long_term_debt": 549025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601128000, "total_liabilities": 1930242000, "total_debt": 572689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -702793000, "total_equity": 712963000, "shares_outstanding": 140551000, "operating_cash_flow": 89567000, "stock_based_compensation": 19660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2545000, "free_cash_flow": 98734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13713000", "ebitda": "27949000", "netIncome": "-1078000", "grossProfit": "100274000", "depreciation": "None", "totalRevenue": "162880000", "costOfRevenue": "62606000", "interestIncome": "3371000", "incomeBeforeTax": "3549000", "interestExpense": "6793000", "operatingIncome": "9574000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4627000", "reportedCurrency": "USD", "netInterestIncome": "-6793000", "nonInterestIncome": "None", "operatingExpenses": "90700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25829000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14236000", "sellingGeneralAndAdministrative": "22631000", "netIncomeFromContinuingOperations": "-1078000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2643205000", "longTermDebt": "549025000", "shortTermDebt": "23664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "60771000", "reportedCurrency": "USD", "retainedEarnings": "-702793000", "totalLiabilities": "1930242000", "otherCurrentAssets": "19376000", "totalCurrentAssets": "1468236000", "currentLongTermDebt": "3650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1122396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1174969000", "currentAccountsPayable": "1280014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622983000", "totalShareholderEquity": "712963000", "capitalLeaseObligations": "70308000", "otherCurrentLiabilities": "25436000", "totalCurrentLiabilities": "1329114000", "otherNonCurrentLiabilities": "1522000", "totalNonCurrentLiabilities": "601128000", "cashAndShortTermInvestments": "326464000", "commonStockSharesOutstanding": "140551000", "intangibleAssetsExcludingGoodwill": "60771000", "cashAndCashEquivalentsAtCarryingValue": "326464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89567000", "capitalExpenditures": "9167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2545000", "cashflowFromInvestment": "-13304000", "stockBasedCompensation": "19660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15233000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 149319000, "cost_of_revenue": 65902000, "gross_profit": 83417000, "ebit": -15112000, "ebitda": -1545000, "pretax_income": -25566000, "tax_provision": -7809000, "net_income": -17757000, "net_income_to_common": -17757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252834000, "total_current_assets": 1273454000, "total_assets": 2454069000, "short_term_debt": 23555000, "long_term_debt": 549077000, "total_debt": 572632000, "total_liabilities": 1758692000, "total_equity": 695377000, "shares_outstanding": 139297000, "goodwill_and_intangibles": 1044756000 }, "cash_flow": { "operating_cash_flow": -60411000, "capital_expenditure": 9252000, "free_cash_flow": -51159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120070, "ticker_id": 7127, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15112000", "ebitda": "-1545000", "netIncome": "-17757000", "grossProfit": "83417000", "depreciation": "None", "totalRevenue": "149319000", "costOfRevenue": "65902000", "interestIncome": "2496000", "incomeBeforeTax": "-25566000", "interestExpense": "7958000", "operatingIncome": "-13828000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7809000", "reportedCurrency": "USD", "netInterestIncome": "-7958000", "nonInterestIncome": "None", "operatingExpenses": "97245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26891000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13567000", "sellingGeneralAndAdministrative": "26665000", "netIncomeFromContinuingOperations": "-17757000" }, "balance": { "goodwill": "978217000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2454069000", "longTermDebt": "549077000", "shortTermDebt": "23555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "66539000", "reportedCurrency": "USD", "retainedEarnings": "-701715000", "totalLiabilities": "1758692000", "otherCurrentAssets": "20772000", "totalCurrentAssets": "1273454000", "currentLongTermDebt": "3650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "999848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180615000", "currentAccountsPayable": "1105552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625691000", "totalShareholderEquity": "695377000", "capitalLeaseObligations": "72964000", "otherCurrentLiabilities": "25584000", "totalCurrentLiabilities": "1154691000", "otherNonCurrentLiabilities": "1577000", "totalNonCurrentLiabilities": "604001000", "cashAndShortTermInvestments": "252834000", "commonStockSharesOutstanding": "139297000", "intangibleAssetsExcludingGoodwill": "66539000", "cashAndCashEquivalentsAtCarryingValue": "252834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17757000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60411000", "capitalExpenditures": "9252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3101000", "cashflowFromInvestment": "-9252000", "stockBasedCompensation": "20831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149319000, "cost_of_revenue": 65902000, "gross_profit": 83417000, "research_and_development": 26891000, "selling_general_admin": 26665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15112000, "depreciation_amortisation": 13567000, "ebitda": -1545000, "interest_expense": 7958000, "interest_income": null, "other_non_operating": null, "pretax_income": -25566000, "tax_provision": -7809000, "effective_tax_rate": null, "net_income": -17757000, "net_income_continuing_ops": -17757000, "net_income_to_common": -17757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252834000, "short_term_investments": null, "net_receivables": 999848000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1273454000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 66539000, "goodwill_and_intangibles": 1044756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1180615000, "total_assets": 2454069000, "short_term_debt": 23555000, "accounts_payable": 1105552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1154691000, "long_term_debt": 549077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 604001000, "total_liabilities": 1758692000, "total_debt": 572632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -701715000, "total_equity": 695377000, "shares_outstanding": 139297000, "operating_cash_flow": -60411000, "stock_based_compensation": 20831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3101000, "free_cash_flow": -51159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15112000", "ebitda": "-1545000", "netIncome": "-17757000", "grossProfit": "83417000", "depreciation": "None", "totalRevenue": "149319000", "costOfRevenue": "65902000", "interestIncome": "2496000", "incomeBeforeTax": "-25566000", "interestExpense": "7958000", "operatingIncome": "-13828000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7809000", "reportedCurrency": "USD", "netInterestIncome": "-7958000", "nonInterestIncome": "None", "operatingExpenses": "97245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26891000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13567000", "sellingGeneralAndAdministrative": "26665000", "netIncomeFromContinuingOperations": "-17757000" }, "balance": { "goodwill": "978217000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2454069000", "longTermDebt": "549077000", "shortTermDebt": "23555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "66539000", "reportedCurrency": "USD", "retainedEarnings": "-701715000", "totalLiabilities": "1758692000", "otherCurrentAssets": "20772000", "totalCurrentAssets": "1273454000", "currentLongTermDebt": "3650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "999848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1180615000", "currentAccountsPayable": "1105552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625691000", "totalShareholderEquity": "695377000", "capitalLeaseObligations": "72964000", "otherCurrentLiabilities": "25584000", "totalCurrentLiabilities": "1154691000", "otherNonCurrentLiabilities": "1577000", "totalNonCurrentLiabilities": "604001000", "cashAndShortTermInvestments": "252834000", "commonStockSharesOutstanding": "139297000", "intangibleAssetsExcludingGoodwill": "66539000", "cashAndCashEquivalentsAtCarryingValue": "252834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17757000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60411000", "capitalExpenditures": "9252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3101000", "cashflowFromInvestment": "-9252000", "stockBasedCompensation": "20831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13567000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 186932000, "cost_of_revenue": 70025000, "gross_profit": 116907000, "ebit": 41264000, "ebitda": 58084000, "pretax_income": 33164000, "tax_provision": 2250000, "net_income": 30914000, "net_income_to_common": 30914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326219000, "total_current_assets": 1523003000, "total_assets": 2688806000, "short_term_debt": 24002000, "long_term_debt": 532986000, "total_debt": 556988000, "total_liabilities": 1987123000, "total_equity": 701683000, "shares_outstanding": 143793000, "goodwill_and_intangibles": 1051154000 }, "cash_flow": { "operating_cash_flow": 89085000, "capital_expenditure": 9625000, "free_cash_flow": 98710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120071, "ticker_id": 7127, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41264000", "ebitda": "58084000", "netIncome": "30914000", "grossProfit": "116907000", "depreciation": "None", "totalRevenue": "186932000", "costOfRevenue": "70025000", "interestIncome": "None", "incomeBeforeTax": "33164000", "interestExpense": "8100000", "operatingIncome": "35124000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2250000", "reportedCurrency": "USD", "netInterestIncome": "-8100000", "nonInterestIncome": "None", "operatingExpenses": "81783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23183000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16820000", "sellingGeneralAndAdministrative": "156000", "netIncomeFromContinuingOperations": "30914000" }, "balance": { "goodwill": "978217000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2688806000", "longTermDebt": "532986000", "shortTermDebt": "24002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72937000", "reportedCurrency": "USD", "retainedEarnings": "-683958000", "totalLiabilities": "1987123000", "otherCurrentAssets": "20508000", "totalCurrentAssets": "1523003000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1176276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165803000", "currentAccountsPayable": "1357086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606653000", "totalShareholderEquity": "701683000", "capitalLeaseObligations": "70067000", "otherCurrentLiabilities": "21047000", "totalCurrentLiabilities": "1402135000", "otherNonCurrentLiabilities": "1657000", "totalNonCurrentLiabilities": "584988000", "cashAndShortTermInvestments": "326219000", "commonStockSharesOutstanding": "143793000", "intangibleAssetsExcludingGoodwill": "72937000", "cashAndCashEquivalentsAtCarryingValue": "326219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30914000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89085000", "capitalExpenditures": "9625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62161000", "cashflowFromInvestment": "-12044000", "stockBasedCompensation": "17155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186932000, "cost_of_revenue": 70025000, "gross_profit": 116907000, "research_and_development": 23183000, "selling_general_admin": 156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41264000, "depreciation_amortisation": 16820000, "ebitda": 58084000, "interest_expense": 8100000, "interest_income": null, "other_non_operating": null, "pretax_income": 33164000, "tax_provision": 2250000, "effective_tax_rate": null, "net_income": 30914000, "net_income_continuing_ops": 30914000, "net_income_to_common": 30914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326219000, "short_term_investments": null, "net_receivables": 1176276000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1523003000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 72937000, "goodwill_and_intangibles": 1051154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1165803000, "total_assets": 2688806000, "short_term_debt": 24002000, "accounts_payable": 1357086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1402135000, "long_term_debt": 532986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 584988000, "total_liabilities": 1987123000, "total_debt": 556988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -683958000, "total_equity": 701683000, "shares_outstanding": 143793000, "operating_cash_flow": 89085000, "stock_based_compensation": 17155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62161000, "free_cash_flow": 98710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41264000", "ebitda": "58084000", "netIncome": "30914000", "grossProfit": "116907000", "depreciation": "None", "totalRevenue": "186932000", "costOfRevenue": "70025000", "interestIncome": "None", "incomeBeforeTax": "33164000", "interestExpense": "8100000", "operatingIncome": "35124000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2250000", "reportedCurrency": "USD", "netInterestIncome": "-8100000", "nonInterestIncome": "None", "operatingExpenses": "81783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23183000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16820000", "sellingGeneralAndAdministrative": "156000", "netIncomeFromContinuingOperations": "30914000" }, "balance": { "goodwill": "978217000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2688806000", "longTermDebt": "532986000", "shortTermDebt": "24002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "72937000", "reportedCurrency": "USD", "retainedEarnings": "-683958000", "totalLiabilities": "1987123000", "otherCurrentAssets": "20508000", "totalCurrentAssets": "1523003000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1176276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165803000", "currentAccountsPayable": "1357086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606653000", "totalShareholderEquity": "701683000", "capitalLeaseObligations": "70067000", "otherCurrentLiabilities": "21047000", "totalCurrentLiabilities": "1402135000", "otherNonCurrentLiabilities": "1657000", "totalNonCurrentLiabilities": "584988000", "cashAndShortTermInvestments": "326219000", "commonStockSharesOutstanding": "143793000", "intangibleAssetsExcludingGoodwill": "72937000", "cashAndCashEquivalentsAtCarryingValue": "326219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30914000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89085000", "capitalExpenditures": "9625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62161000", "cashflowFromInvestment": "-12044000", "stockBasedCompensation": "17155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16820000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 150085000, "cost_of_revenue": 84878000, "gross_profit": 65207000, "ebit": -10870000, "ebitda": 28396000, "pretax_income": -18444000, "tax_provision": -967000, "net_income": -17477000, "net_income_to_common": -17477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310509000, "total_current_assets": 1269180000, "total_assets": 2445009000, "short_term_debt": 24513000, "long_term_debt": 601609000, "total_debt": 626122000, "total_liabilities": 1792899000, "total_equity": 652110000, "shares_outstanding": 137372000, "goodwill_and_intangibles": 1058480000 }, "cash_flow": { "operating_cash_flow": 82059000, "capital_expenditure": 6805000, "free_cash_flow": 88864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120073, "ticker_id": 7127, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10870000", "ebitda": "28396000", "netIncome": "-17477000", "grossProfit": "65207000", "depreciation": "None", "totalRevenue": "150085000", "costOfRevenue": "84878000", "interestIncome": "None", "incomeBeforeTax": "-18444000", "interestExpense": "7574000", "operatingIncome": "-17843000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-967000", "reportedCurrency": "USD", "netInterestIncome": "-7574000", "nonInterestIncome": "None", "operatingExpenses": "83050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23537000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39266000", "sellingGeneralAndAdministrative": "27657000", "netIncomeFromContinuingOperations": "-17477000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2445009000", "longTermDebt": "601609000", "shortTermDebt": "24513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "80263000", "reportedCurrency": "USD", "retainedEarnings": "-714872000", "totalLiabilities": "1792899000", "otherCurrentAssets": "21453000", "totalCurrentAssets": "1269180000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175829000", "currentAccountsPayable": "1085726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110663000", "shortLongTermDebtTotal": "680147000", "totalShareholderEquity": "652110000", "capitalLeaseObligations": "74938000", "otherCurrentLiabilities": "20825000", "totalCurrentLiabilities": "1131064000", "otherNonCurrentLiabilities": "1801000", "totalNonCurrentLiabilities": "661835000", "cashAndShortTermInvestments": "310509000", "commonStockSharesOutstanding": "137372000", "intangibleAssetsExcludingGoodwill": "80263000", "cashAndCashEquivalentsAtCarryingValue": "310509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-78531000", "operatingCashflow": "82059000", "capitalExpenditures": "6805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30644000", "cashflowFromInvestment": "-6805000", "stockBasedCompensation": "17468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150085000, "cost_of_revenue": 84878000, "gross_profit": 65207000, "research_and_development": 23537000, "selling_general_admin": 27657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10870000, "depreciation_amortisation": 39266000, "ebitda": 28396000, "interest_expense": 7574000, "interest_income": null, "other_non_operating": null, "pretax_income": -18444000, "tax_provision": -967000, "effective_tax_rate": null, "net_income": -17477000, "net_income_continuing_ops": -17477000, "net_income_to_common": -17477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310509000, "short_term_investments": null, "net_receivables": 937218000, "inventory": null, "other_current_assets": null, "total_current_assets": 1269180000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 80263000, "goodwill_and_intangibles": 1058480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175829000, "total_assets": 2445009000, "short_term_debt": 24513000, "accounts_payable": 1085726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1131064000, "long_term_debt": 601609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661835000, "total_liabilities": 1792899000, "total_debt": 626122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -714872000, "total_equity": 652110000, "shares_outstanding": 137372000, "operating_cash_flow": 82059000, "stock_based_compensation": 17468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30644000, "free_cash_flow": 88864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10870000", "ebitda": "28396000", "netIncome": "-17477000", "grossProfit": "65207000", "depreciation": "None", "totalRevenue": "150085000", "costOfRevenue": "84878000", "interestIncome": "None", "incomeBeforeTax": "-18444000", "interestExpense": "7574000", "operatingIncome": "-17843000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-967000", "reportedCurrency": "USD", "netInterestIncome": "-7574000", "nonInterestIncome": "None", "operatingExpenses": "83050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23537000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39266000", "sellingGeneralAndAdministrative": "27657000", "netIncomeFromContinuingOperations": "-17477000" }, "balance": { "goodwill": "978217000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2445009000", "longTermDebt": "601609000", "shortTermDebt": "24513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "80263000", "reportedCurrency": "USD", "retainedEarnings": "-714872000", "totalLiabilities": "1792899000", "otherCurrentAssets": "21453000", "totalCurrentAssets": "1269180000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175829000", "currentAccountsPayable": "1085726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110663000", "shortLongTermDebtTotal": "680147000", "totalShareholderEquity": "652110000", "capitalLeaseObligations": "74938000", "otherCurrentLiabilities": "20825000", "totalCurrentLiabilities": "1131064000", "otherNonCurrentLiabilities": "1801000", "totalNonCurrentLiabilities": "661835000", "cashAndShortTermInvestments": "310509000", "commonStockSharesOutstanding": "137372000", "intangibleAssetsExcludingGoodwill": "80263000", "cashAndCashEquivalentsAtCarryingValue": "310509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-78531000", "operatingCashflow": "82059000", "capitalExpenditures": "6805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30644000", "cashflowFromInvestment": "-6805000", "stockBasedCompensation": "17468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39266000", "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": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "income_statement": { "revenue": 152543000, "cost_of_revenue": 130175000, "gross_profit": 22368000, "ebit": -64706000, "ebitda": 24366000, "pretax_income": -73226000, "tax_provision": 663000, "net_income": -73889000, "net_income_to_common": -73889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266364000, "total_current_assets": 1196925000, "total_assets": 2407789000, "short_term_debt": 25106000, "long_term_debt": 635036000, "total_debt": 660142000, "total_liabilities": 1755211000, "total_equity": 652578000, "shares_outstanding": 136164000, "goodwill_and_intangibles": 1088541000 }, "cash_flow": { "operating_cash_flow": 74116000, "capital_expenditure": 8330000, "free_cash_flow": 82446000, "dividends_paid": 1901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120074, "ticker_id": 7127, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:41.404153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64706000", "ebitda": "24366000", "netIncome": "-73889000", "grossProfit": "22368000", "depreciation": "None", "totalRevenue": "152543000", "costOfRevenue": "130175000", "interestIncome": "None", "incomeBeforeTax": "-73226000", "interestExpense": "8520000", "operatingIncome": "-71795000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "663000", "reportedCurrency": "USD", "netInterestIncome": "-8520000", "nonInterestIncome": "None", "operatingExpenses": "94163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23383000", "otherNonOperatingIncome": "7089000", "costofGoodsAndServicesSold": "130175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89072000", "sellingGeneralAndAdministrative": "32742000", "netIncomeFromContinuingOperations": "-73889000" }, "balance": { "goodwill": "978217000", "inventory": "2", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2407789000", "longTermDebt": "635036000", "shortTermDebt": "25106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "110324000", "reportedCurrency": "USD", "retainedEarnings": "-697395000", "totalLiabilities": "1755211000", "otherCurrentAssets": "22123000", "totalCurrentAssets": "1196925000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "908438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210864000", "currentAccountsPayable": "1006554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "68212000", "shortLongTermDebtTotal": "719049000", "totalShareholderEquity": "652578000", "capitalLeaseObligations": "80413000", "otherCurrentLiabilities": "22377000", "totalCurrentLiabilities": "1054037000", "otherNonCurrentLiabilities": "1847000", "totalNonCurrentLiabilities": "701174000", "cashAndShortTermInvestments": "266364000", "commonStockSharesOutstanding": "136164000", "intangibleAssetsExcludingGoodwill": "110324000", "cashAndCashEquivalentsAtCarryingValue": "266364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73889000", "profitLoss": "None", "dividendPayout": "1901000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-88878000", "operatingCashflow": "74116000", "capitalExpenditures": "8330000", "changeInReceivables": "-51998000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33228000", "cashflowFromInvestment": "-11067000", "stockBasedCompensation": "18707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152543000, "cost_of_revenue": 130175000, "gross_profit": 22368000, "research_and_development": 23383000, "selling_general_admin": 32742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64706000, "depreciation_amortisation": 89072000, "ebitda": 24366000, "interest_expense": 8520000, "interest_income": null, "other_non_operating": null, "pretax_income": -73226000, "tax_provision": 663000, "effective_tax_rate": null, "net_income": -73889000, "net_income_continuing_ops": -73889000, "net_income_to_common": -73889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266364000, "short_term_investments": null, "net_receivables": 908438000, "inventory": 2, "other_current_assets": null, "total_current_assets": 1196925000, "net_ppe": null, "goodwill": 978217000, "intangible_assets": 110324000, "goodwill_and_intangibles": 1088541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1210864000, "total_assets": 2407789000, "short_term_debt": 25106000, "accounts_payable": 1006554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1054037000, "long_term_debt": 635036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 701174000, "total_liabilities": 1755211000, "total_debt": 660142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -697395000, "total_equity": 652578000, "shares_outstanding": 136164000, "operating_cash_flow": 74116000, "stock_based_compensation": 18707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11067000, "dividends_paid": 1901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33228000, "free_cash_flow": 82446000, "net_change_in_cash": 29821000 }, "raw_data": { "income": { "ebit": "-64706000", "ebitda": "24366000", "netIncome": "-73889000", "grossProfit": "22368000", "depreciation": "None", "totalRevenue": "152543000", "costOfRevenue": "130175000", "interestIncome": "None", "incomeBeforeTax": "-73226000", "interestExpense": "8520000", "operatingIncome": "-71795000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "663000", "reportedCurrency": "USD", "netInterestIncome": "-8520000", "nonInterestIncome": "None", "operatingExpenses": "94163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23383000", "otherNonOperatingIncome": "7089000", "costofGoodsAndServicesSold": "130175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89072000", "sellingGeneralAndAdministrative": "32742000", "netIncomeFromContinuingOperations": "-73889000" }, "balance": { "goodwill": "978217000", "inventory": "2", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2407789000", "longTermDebt": "635036000", "shortTermDebt": "25106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "110324000", "reportedCurrency": "USD", "retainedEarnings": "-697395000", "totalLiabilities": "1755211000", "otherCurrentAssets": "22123000", "totalCurrentAssets": "1196925000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "908438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210864000", "currentAccountsPayable": "1006554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "68212000", "shortLongTermDebtTotal": "719049000", "totalShareholderEquity": "652578000", "capitalLeaseObligations": "80413000", "otherCurrentLiabilities": "22377000", "totalCurrentLiabilities": "1054037000", "otherNonCurrentLiabilities": "1847000", "totalNonCurrentLiabilities": "701174000", "cashAndShortTermInvestments": "266364000", "commonStockSharesOutstanding": "136164000", "intangibleAssetsExcludingGoodwill": "110324000", "cashAndCashEquivalentsAtCarryingValue": "266364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73889000", "profitLoss": "None", "dividendPayout": "1901000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-88878000", "operatingCashflow": "74116000", "capitalExpenditures": "8330000", "changeInReceivables": "-51998000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33228000", "cashflowFromInvestment": "-11067000", "stockBasedCompensation": "18707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89072000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }