{ "ticker": { "uuid": "a6ffd069-190d-4546-89fc-6c7ca1d09d1d", "symbol": "TDAY", "name": "USA TODAY Co., Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/" }, "ticker_metadata": { "id": 3891, "uuid": "a6ffd069-190d-4546-89fc-6c7ca1d09d1d", "symbol": "TDAY", "name": "USA TODAY Co., Inc.", "asset_type": "equity", "market_cap": 1135670000, "stock_exchange_id": 3, "industry": "Publishing", "sector": "Communication Services", "description": "USA TODAY Co., Inc. is a media and digital marketing solutions company in the United States. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a6ffd069-190d-4546-89fc-6c7ca1d09d1d", "symbol": "TDAY", "name": "USA TODAY Co., Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Publishing", "page_url": "https://sharemaestro.com/factors/ticker/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a6ffd069-190d-4546-89fc-6c7ca1d09d1d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.57, "value": 0.23, "quality": 0.66, "momentum": 0.94, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 8.15, "market_cap": 1350927700, "pe_ratio": 46.6271, "earnings_yield": 0.0214, "ebitda_to_ev": 0.1199, "shareholder_yield": 0, "roe": 0.2041, "piotroski_f_score": 6, "momentum_12_1": 1.1373, "volatility_252d": 0.5438 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.917014+00:00", "batch_id": "" }, "size": { "price_close": 8.15, "market_cap": 1350927700, "market_cap_usd": 1350927700, "enterprise_value": 2262347700, "shares_outstanding": 165758000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 46.6271, "pb_ratio": 9.5179, "ptbv_ratio": null, "ps_ratio": 0.5927, "pcf_ratio": 12.2407, "pfcf_ratio": 8.3798, "ev_ebitda": 8.3402, "ev_ebit": 19.3457, "ev_sales": 0.9926, "ev_fcf": 14.0334, "earnings_yield": 0.0214, "fcf_yield": 0.0713, "price_to_sales": 0.5927, "price_to_book": 9.5179, "price_to_cashflow": 12.2407, "ebitda_to_ev": 0.1199, "sales_yield": 1.0074 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3448, "operating_margin": 0.0513, "net_margin": 0.0127, "ebitda_margin": 0.119, "fcf_margin": 0.0707, "roe": 0.2041, "roa": 0.0161, "roic": 0.0739, "roc_greenblatt": null, "asset_turnover": 1.2651, "cash_conversion": 5.5642, "accruals_ratio": -0.0452, "sbc_to_revenue": 0.0037, "piotroski_f_score": 6, "altman_z_score": 1.0961, "earnings_stability_5y": 4.2982, "revenue_stability_5y": 0.1974, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4363, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 11.6957, "net_debt_to_ebitda": 3.36, "debt_to_assets": 0.5532, "interest_coverage": 1.2544, "current_ratio": 0.7907, "quick_ratio": 0.7686, "net_debt": 911420000, "local_beta": 0.0009, "volatility_252d": 0.5438, "volatility_60d": 1.2919, "max_drawdown_12m": -0.1837, "risk_adjusted_momentum": 2.0911 }, "growth": { "revenue_growth_1y": -0.0679, "revenue_growth_3y_cagr": -0.0788, "revenue_growth_5y_cagr": -0.0753, "eps_growth_1y": -0.4328, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0659, "book_value_growth_1y": -0.0111, "revenue_growth": -0.0679, "earnings_growth": -0.4328 }, "momentum": { "price_return_1m": 0.0682, "price_return_3m": 0.2814, "price_return_6m": 0.4791, "price_return_9m": 0.8998, "price_return_12m": 1.2829, "price_return_12m_ex1m": 1.1373, "momentum_6m": 0.4791, "momentum_12m": 1.2829, "momentum_12_1": 1.1373, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4772, "relative_strength": 1.1829 }, "raw_ttm": { "revenue_ttm": 2279138000, "gross_profit_ttm": 785950000, "ebit_ttm": 116943000, "ebitda_ttm": 271258000, "net_income_ttm": 28973000, "eps_diluted_ttm": 0.1748, "operating_cash_flow_ttm": 110364000, "capital_expenditure_ttm": 50848000, "fcf_ttm": 161212000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93226000, "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_current_liabilities": 499281000, "net_ppe": null, "total_assets": 1801483000, "total_debt": 996593000, "total_equity": 141936000, "net_working_capital": -88742000, "book_value_per_share": 0.8563, "retained_earnings": -1031906000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -698981000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 83, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 54, "rank_ev_ebitda": 28, "rank_ev_ebit": 67, "rank_earnings_yield": 83, "rank_fcf_yield": 55, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 19, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 64, "rank_fcf_margin": 76, "rank_piotroski": 41, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 8 }, "composites": { "value_composite": 77, "quality_composite": 34, "momentum_composite": 6, "growth_composite": 96, "yield_composite": 94, "svqf_composite": 92, "vc1_composite": 71, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.3896, "os_score": 0.57, "value_percentile": 0.23, "quality_percentile": 0.66, "momentum_percentile": 0.94, "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": 32, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5152, "ticker_id": 3891, "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": "2026-06-07T06:54:58.917014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.15, "market_cap": 1350927700, "market_cap_usd": 1350927700, "enterprise_value": 2262347700, "shares_outstanding": 165758000, "fx_rate_to_usd": null, "pe_ratio": 46.62712525, "pb_ratio": 9.51786509, "ptbv_ratio": null, "ps_ratio": 0.59273625, "pcf_ratio": 12.24065547, "pfcf_ratio": 8.37982098, "ev_ebitda": 8.34020637, "ev_ebit": 19.34572997, "ev_sales": 0.99263305, "ev_fcf": 14.03337034, "earnings_yield": 0.02144674, "fcf_yield": 0.07125872, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34484529, "operating_margin": 0.05131019, "net_margin": 0.01271226, "ebitda_margin": 0.1190178, "fcf_margin": 0.07073376, "roe": 0.20412721, "roa": 0.01608286, "roic": 0.07387954, "roc_greenblatt": null, "asset_turnover": 1.26514544, "cash_conversion": 5.56421496, "accruals_ratio": -0.04518, "sbc_to_revenue": 0.00365928, "debt_to_equity": 11.69573611, "net_debt_to_ebitda": 3.35997464, "debt_to_assets": 0.553207, "interest_coverage": 1.25440328, "current_ratio": 0.79067499, "quick_ratio": 0.76862328, "net_debt": 911420000, "revenue_growth_1y": -0.06788564, "revenue_growth_3y_cagr": -0.07883098, "revenue_growth_5y_cagr": -0.07532508, "eps_growth_1y": -0.4328028, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06587856, "book_value_growth_1y": -0.01113733, "piotroski_f_score": 6, "altman_z_score": 1.09608787, "earnings_stability_5y": 4.298222, "revenue_stability_5y": 0.197389, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06815203, "price_return_3m": 0.28144654, "price_return_6m": 0.47912886, "price_return_9m": 0.8997669, "price_return_12m": 1.28291317, "price_return_12m_ex1m": 1.1372549, "distance_from_52w_high": 0, "distance_from_52w_low": 1.47720365, "relative_strength": 1.18294958, "local_beta": 0.0009, "volatility_252d": 0.543846, "volatility_60d": 1.291929, "max_drawdown_12m": -0.18372093, "revenue_ttm": 2279138000, "gross_profit_ttm": 785950000, "ebit_ttm": 116943000, "ebitda_ttm": 271258000, "net_income_ttm": 28973000, "eps_diluted_ttm": 0.17479096, "operating_cash_flow_ttm": 110364000, "capital_expenditure_ttm": 50848000, "fcf_ttm": 161212000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93226000, "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_current_liabilities": 499281000, "net_ppe": null, "total_assets": 1801483000, "total_debt": 996593000, "total_equity": 141936000, "net_working_capital": -88742000, "book_value_per_share": 0.85628446, "retained_earnings": -1031906000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -698981000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 83, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 54, "rank_ev_ebitda": 28, "rank_ev_ebit": 67, "rank_earnings_yield": 83, "rank_fcf_yield": 55, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 19, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 64, "rank_fcf_margin": 76, "rank_piotroski": 41, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 8, "value_composite": 77, "quality_composite": 34, "momentum_composite": 6, "growth_composite": 96, "yield_composite": 94, "svqf_composite": 92, "vc1_composite": 71, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 77, "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": 8.15, "os": 0.57, "value": 0.23, "quality": 0.66, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 46.6271, "earnings_yield": 0.0214, "shareholder_yield": 0, "roe": 0.2041, "momentum_12_1": 1.1373, "complete_fields": { "id": 5152, "ticker_id": 3891, "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": "2026-06-07T06:54:58.917014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.15, "market_cap": 1350927700, "market_cap_usd": 1350927700, "enterprise_value": 2262347700, "shares_outstanding": 165758000, "fx_rate_to_usd": null, "pe_ratio": 46.62712525, "pb_ratio": 9.51786509, "ptbv_ratio": null, "ps_ratio": 0.59273625, "pcf_ratio": 12.24065547, "pfcf_ratio": 8.37982098, "ev_ebitda": 8.34020637, "ev_ebit": 19.34572997, "ev_sales": 0.99263305, "ev_fcf": 14.03337034, "earnings_yield": 0.02144674, "fcf_yield": 0.07125872, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34484529, "operating_margin": 0.05131019, "net_margin": 0.01271226, "ebitda_margin": 0.1190178, "fcf_margin": 0.07073376, "roe": 0.20412721, "roa": 0.01608286, "roic": 0.07387954, "roc_greenblatt": null, "asset_turnover": 1.26514544, "cash_conversion": 5.56421496, "accruals_ratio": -0.04518, "sbc_to_revenue": 0.00365928, "debt_to_equity": 11.69573611, "net_debt_to_ebitda": 3.35997464, "debt_to_assets": 0.553207, "interest_coverage": 1.25440328, "current_ratio": 0.79067499, "quick_ratio": 0.76862328, "net_debt": 911420000, "revenue_growth_1y": -0.06788564, "revenue_growth_3y_cagr": -0.07883098, "revenue_growth_5y_cagr": -0.07532508, "eps_growth_1y": -0.4328028, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06587856, "book_value_growth_1y": -0.01113733, "piotroski_f_score": 6, "altman_z_score": 1.09608787, "earnings_stability_5y": 4.298222, "revenue_stability_5y": 0.197389, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06815203, "price_return_3m": 0.28144654, "price_return_6m": 0.47912886, "price_return_9m": 0.8997669, "price_return_12m": 1.28291317, "price_return_12m_ex1m": 1.1372549, "distance_from_52w_high": 0, "distance_from_52w_low": 1.47720365, "relative_strength": 1.18294958, "local_beta": 0.0009, "volatility_252d": 0.543846, "volatility_60d": 1.291929, "max_drawdown_12m": -0.18372093, "revenue_ttm": 2279138000, "gross_profit_ttm": 785950000, "ebit_ttm": 116943000, "ebitda_ttm": 271258000, "net_income_ttm": 28973000, "eps_diluted_ttm": 0.17479096, "operating_cash_flow_ttm": 110364000, "capital_expenditure_ttm": 50848000, "fcf_ttm": 161212000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93226000, "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_current_liabilities": 499281000, "net_ppe": null, "total_assets": 1801483000, "total_debt": 996593000, "total_equity": 141936000, "net_working_capital": -88742000, "book_value_per_share": 0.85628446, "retained_earnings": -1031906000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -698981000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 83, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 54, "rank_ev_ebitda": 28, "rank_ev_ebit": 67, "rank_earnings_yield": 83, "rank_fcf_yield": 55, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 19, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 64, "rank_fcf_margin": 76, "rank_piotroski": 41, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 8, "value_composite": 77, "quality_composite": 34, "momentum_composite": 6, "growth_composite": 96, "yield_composite": 94, "svqf_composite": 92, "vc1_composite": 71, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "ebit": 85931000, "ebitda": 251690000, "pretax_income": -1275000, "tax_provision": -3030000, "net_income": 1749000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 987673000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 145977000, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 114389000, "capital_expenditure": 51486000, "free_cash_flow": 165875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337732, "ticker_id": 3891, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85931000", "ebitda": "251690000", "netIncome": "1749000", "grossProfit": "725679000", "depreciation": "None", "totalRevenue": "2302226000", "costOfRevenue": "1576547000", "interestIncome": "None", "incomeBeforeTax": "-1275000", "interestExpense": "99136000", "operatingIncome": "85931000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3030000", "reportedCurrency": "USD", "netInterestIncome": "-97225000", "nonInterestIncome": "None", "operatingExpenses": "639748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165759000", "sellingGeneralAndAdministrative": "639748000", "netIncomeFromContinuingOperations": "1755000" }, "balance": { "goodwill": "518762000", "inventory": "12888000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1837158000", "longTermDebt": "884923000", "shortTermDebt": "102750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337845000", "reportedCurrency": "USD", "retainedEarnings": "-1051797000", "totalLiabilities": "1682546000", "otherCurrentAssets": "62525000", "totalCurrentAssets": "389177000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1447981000", "currentAccountsPayable": "144401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1134094000", "totalShareholderEquity": "155111000", "capitalLeaseObligations": "179856000", "otherCurrentLiabilities": "165234000", "totalCurrentLiabilities": "517783000", "otherNonCurrentLiabilities": "91107000", "totalNonCurrentLiabilities": "1164763000", "cashAndShortTermInvestments": "90213000", "commonStockSharesOutstanding": "145977000", "intangibleAssetsExcludingGoodwill": "337845000", "cashAndCashEquivalentsAtCarryingValue": "90213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "114389000", "capitalExpenditures": "51486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139837000", "cashflowFromInvestment": "8970000", "stockBasedCompensation": "9149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2302226000, "cost_of_revenue": 1576547000, "gross_profit": 725679000, "research_and_development": null, "selling_general_admin": 639748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85931000, "depreciation_amortisation": 165759000, "ebitda": 251690000, "interest_expense": 99136000, "interest_income": null, "other_non_operating": null, "pretax_income": -1275000, "tax_provision": -3030000, "effective_tax_rate": null, "net_income": 1749000, "net_income_continuing_ops": 1755000, "net_income_to_common": 1749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90213000, "short_term_investments": null, "net_receivables": 223551000, "inventory": 12888000, "other_current_assets": null, "total_current_assets": 389177000, "net_ppe": null, "goodwill": 518762000, "intangible_assets": 337845000, "goodwill_and_intangibles": 856607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1447981000, "total_assets": 1837158000, "short_term_debt": 102750000, "accounts_payable": 144401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517783000, "long_term_debt": 884923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164763000, "total_liabilities": 1682546000, "total_debt": 987673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1051797000, "total_equity": 155111000, "shares_outstanding": 145977000, "operating_cash_flow": 114389000, "stock_based_compensation": 9149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139837000, "free_cash_flow": 165875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85931000", "ebitda": "251690000", "netIncome": "1749000", "grossProfit": "725679000", "depreciation": "None", "totalRevenue": "2302226000", "costOfRevenue": "1576547000", "interestIncome": "None", "incomeBeforeTax": "-1275000", "interestExpense": "99136000", "operatingIncome": "85931000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3030000", "reportedCurrency": "USD", "netInterestIncome": "-97225000", "nonInterestIncome": "None", "operatingExpenses": "639748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165759000", "sellingGeneralAndAdministrative": "639748000", "netIncomeFromContinuingOperations": "1755000" }, "balance": { "goodwill": "518762000", "inventory": "12888000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1837158000", "longTermDebt": "884923000", "shortTermDebt": "102750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337845000", "reportedCurrency": "USD", "retainedEarnings": "-1051797000", "totalLiabilities": "1682546000", "otherCurrentAssets": "62525000", "totalCurrentAssets": "389177000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1447981000", "currentAccountsPayable": "144401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1134094000", "totalShareholderEquity": "155111000", "capitalLeaseObligations": "179856000", "otherCurrentLiabilities": "165234000", "totalCurrentLiabilities": "517783000", "otherNonCurrentLiabilities": "91107000", "totalNonCurrentLiabilities": "1164763000", "cashAndShortTermInvestments": "90213000", "commonStockSharesOutstanding": "145977000", "intangibleAssetsExcludingGoodwill": "337845000", "cashAndCashEquivalentsAtCarryingValue": "90213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "114389000", "capitalExpenditures": "51486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139837000", "cashflowFromInvestment": "8970000", "stockBasedCompensation": "9149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 2509315000, "cost_of_revenue": 1545584000, "gross_profit": 963731000, "ebit": 27024000, "ebitda": 183311000, "pretax_income": -77673000, "tax_provision": -51286000, "net_income": -26354000, "net_income_to_common": -26354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106299000, "total_current_assets": 425895000, "total_assets": 2040147000, "short_term_debt": 114061000, "long_term_debt": 1005511000, "total_debt": 1119572000, "total_liabilities": 1887513000, "total_equity": 153139000, "shares_outstanding": 142516000, "goodwill_and_intangibles": 960402000 }, "cash_flow": { "operating_cash_flow": 100310000, "capital_expenditure": 49534000, "free_cash_flow": 149844000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337737, "ticker_id": 3891, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27024000", "ebitda": "183311000", "netIncome": "-26354000", "grossProfit": "963731000", "depreciation": "None", "totalRevenue": "2509315000", "costOfRevenue": "1545584000", "interestIncome": "None", "incomeBeforeTax": "-77673000", "interestExpense": "104697000", "operatingIncome": "-42838000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-51286000", "reportedCurrency": "USD", "netInterestIncome": "-104697000", "nonInterestIncome": "None", "operatingExpenses": "1006569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1545584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156287000", "sellingGeneralAndAdministrative": "726028000", "netIncomeFromContinuingOperations": "-26387000" }, "balance": { "goodwill": "530028000", "inventory": "20910000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2040147000", "longTermDebt": "1005511000", "shortTermDebt": "114061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430374000", "reportedCurrency": "USD", "retainedEarnings": "-1053546000", "totalLiabilities": "1887513000", "otherCurrentAssets": "59050000", "totalCurrentAssets": "425895000", "currentLongTermDebt": "74300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614252000", "currentAccountsPayable": "154162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287303000", "totalShareholderEquity": "153139000", "capitalLeaseObligations": "207492000", "otherCurrentLiabilities": "160244000", "totalCurrentLiabilities": "545602000", "otherNonCurrentLiabilities": "125921000", "totalNonCurrentLiabilities": "1341911000", "cashAndShortTermInvestments": "106299000", "commonStockSharesOutstanding": "142516000", "intangibleAssetsExcludingGoodwill": "430374000", "cashAndCashEquivalentsAtCarryingValue": "106299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26387000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4617000", "operatingCashflow": "100310000", "capitalExpenditures": "49534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68853000", "cashflowFromInvestment": "-27950000", "stockBasedCompensation": "12522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2509315000, "cost_of_revenue": 1545584000, "gross_profit": 963731000, "research_and_development": null, "selling_general_admin": 726028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27024000, "depreciation_amortisation": 156287000, "ebitda": 183311000, "interest_expense": 104697000, "interest_income": null, "other_non_operating": null, "pretax_income": -77673000, "tax_provision": -51286000, "effective_tax_rate": null, "net_income": -26354000, "net_income_continuing_ops": -26387000, "net_income_to_common": -26354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106299000, "short_term_investments": null, "net_receivables": 239636000, "inventory": 20910000, "other_current_assets": null, "total_current_assets": 425895000, "net_ppe": null, "goodwill": 530028000, "intangible_assets": 430374000, "goodwill_and_intangibles": 960402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1614252000, "total_assets": 2040147000, "short_term_debt": 114061000, "accounts_payable": 154162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545602000, "long_term_debt": 1005511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1341911000, "total_liabilities": 1887513000, "total_debt": 1119572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1053546000, "total_equity": 153139000, "shares_outstanding": 142516000, "operating_cash_flow": 100310000, "stock_based_compensation": 12522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68853000, "free_cash_flow": 149844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27024000", "ebitda": "183311000", "netIncome": "-26354000", "grossProfit": "963731000", "depreciation": "None", "totalRevenue": "2509315000", "costOfRevenue": "1545584000", "interestIncome": "None", "incomeBeforeTax": "-77673000", "interestExpense": "104697000", "operatingIncome": "-42838000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-51286000", "reportedCurrency": "USD", "netInterestIncome": "-104697000", "nonInterestIncome": "None", "operatingExpenses": "1006569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1545584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156287000", "sellingGeneralAndAdministrative": "726028000", "netIncomeFromContinuingOperations": "-26387000" }, "balance": { "goodwill": "530028000", "inventory": "20910000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2040147000", "longTermDebt": "1005511000", "shortTermDebt": "114061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430374000", "reportedCurrency": "USD", "retainedEarnings": "-1053546000", "totalLiabilities": "1887513000", "otherCurrentAssets": "59050000", "totalCurrentAssets": "425895000", "currentLongTermDebt": "74300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614252000", "currentAccountsPayable": "154162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287303000", "totalShareholderEquity": "153139000", "capitalLeaseObligations": "207492000", "otherCurrentLiabilities": "160244000", "totalCurrentLiabilities": "545602000", "otherNonCurrentLiabilities": "125921000", "totalNonCurrentLiabilities": "1341911000", "cashAndShortTermInvestments": "106299000", "commonStockSharesOutstanding": "142516000", "intangibleAssetsExcludingGoodwill": "430374000", "cashAndCashEquivalentsAtCarryingValue": "106299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26387000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4617000", "operatingCashflow": "100310000", "capitalExpenditures": "49534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68853000", "cashflowFromInvestment": "-27950000", "stockBasedCompensation": "12522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 2663550000, "cost_of_revenue": 1692031000, "gross_profit": 971519000, "ebit": 105611000, "ebitda": 261533000, "pretax_income": -6165000, "tax_provision": 21729000, "net_income": -27791000, "net_income_to_common": -27791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100180000, "total_current_assets": 444237000, "total_assets": 2181247000, "short_term_debt": 109515000, "long_term_debt": 980872000, "total_debt": 1090387000, "total_liabilities": 1863934000, "total_equity": 317785000, "shares_outstanding": 139633000, "goodwill_and_intangibles": 1058226000 }, "cash_flow": { "operating_cash_flow": 94574000, "capital_expenditure": 38116000, "free_cash_flow": 132690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337742, "ticker_id": 3891, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105611000", "ebitda": "261533000", "netIncome": "-27791000", "grossProfit": "971519000", "depreciation": "None", "totalRevenue": "2663550000", "costOfRevenue": "1692031000", "interestIncome": "None", "incomeBeforeTax": "-6165000", "interestExpense": "111776000", "operatingIncome": "86271000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21729000", "reportedCurrency": "USD", "netInterestIncome": "-111776000", "nonInterestIncome": "None", "operatingExpenses": "885248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1692031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155922000", "sellingGeneralAndAdministrative": "-651775000", "netIncomeFromContinuingOperations": "-27894000" }, "balance": { "goodwill": "533876000", "inventory": "26794000", "commonStock": "1586000", "currentDebt": "None", "investments": "None", "totalAssets": "2181247000", "longTermDebt": "980872000", "shortTermDebt": "109515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "524350000", "reportedCurrency": "USD", "retainedEarnings": "-1027192000", "totalLiabilities": "1863934000", "otherCurrentAssets": "51167000", "totalCurrentAssets": "444237000", "currentLongTermDebt": "63752000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1737010000", "currentAccountsPayable": "142215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294258000", "totalShareholderEquity": "317785000", "capitalLeaseObligations": "249634000", "otherCurrentLiabilities": "151291000", "totalCurrentLiabilities": "533513000", "otherNonCurrentLiabilities": "100989000", "totalNonCurrentLiabilities": "1330421000", "cashAndShortTermInvestments": "100180000", "commonStockSharesOutstanding": "139633000", "intangibleAssetsExcludingGoodwill": "524350000", "cashAndCashEquivalentsAtCarryingValue": "100180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18510000", "operatingCashflow": "94574000", "capitalExpenditures": "38116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135511000", "cashflowFromInvestment": "46979000", "stockBasedCompensation": "16567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2663550000, "cost_of_revenue": 1692031000, "gross_profit": 971519000, "research_and_development": null, "selling_general_admin": -651775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105611000, "depreciation_amortisation": 155922000, "ebitda": 261533000, "interest_expense": 111776000, "interest_income": null, "other_non_operating": null, "pretax_income": -6165000, "tax_provision": 21729000, "effective_tax_rate": null, "net_income": -27791000, "net_income_continuing_ops": -27894000, "net_income_to_common": -27791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100180000, "short_term_investments": null, "net_receivables": 266096000, "inventory": 26794000, "other_current_assets": null, "total_current_assets": 444237000, "net_ppe": null, "goodwill": 533876000, "intangible_assets": 524350000, "goodwill_and_intangibles": 1058226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1737010000, "total_assets": 2181247000, "short_term_debt": 109515000, "accounts_payable": 142215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533513000, "long_term_debt": 980872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1330421000, "total_liabilities": 1863934000, "total_debt": 1090387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1027192000, "total_equity": 317785000, "shares_outstanding": 139633000, "operating_cash_flow": 94574000, "stock_based_compensation": 16567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135511000, "free_cash_flow": 132690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105611000", "ebitda": "261533000", "netIncome": "-27791000", "grossProfit": "971519000", "depreciation": "None", "totalRevenue": "2663550000", "costOfRevenue": "1692031000", "interestIncome": "None", "incomeBeforeTax": "-6165000", "interestExpense": "111776000", "operatingIncome": "86271000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21729000", "reportedCurrency": "USD", "netInterestIncome": "-111776000", "nonInterestIncome": "None", "operatingExpenses": "885248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1692031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155922000", "sellingGeneralAndAdministrative": "-651775000", "netIncomeFromContinuingOperations": "-27894000" }, "balance": { "goodwill": "533876000", "inventory": "26794000", "commonStock": "1586000", "currentDebt": "None", "investments": "None", "totalAssets": "2181247000", "longTermDebt": "980872000", "shortTermDebt": "109515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "524350000", "reportedCurrency": "USD", "retainedEarnings": "-1027192000", "totalLiabilities": "1863934000", "otherCurrentAssets": "51167000", "totalCurrentAssets": "444237000", "currentLongTermDebt": "63752000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1737010000", "currentAccountsPayable": "142215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294258000", "totalShareholderEquity": "317785000", "capitalLeaseObligations": "249634000", "otherCurrentLiabilities": "151291000", "totalCurrentLiabilities": "533513000", "otherNonCurrentLiabilities": "100989000", "totalNonCurrentLiabilities": "1330421000", "cashAndShortTermInvestments": "100180000", "commonStockSharesOutstanding": "139633000", "intangibleAssetsExcludingGoodwill": "524350000", "cashAndCashEquivalentsAtCarryingValue": "100180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18510000", "operatingCashflow": "94574000", "capitalExpenditures": "38116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135511000", "cashflowFromInvestment": "46979000", "stockBasedCompensation": "16567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 2945303000, "cost_of_revenue": 1860353000, "gross_profit": 1084950000, "ebit": 31460000, "ebitda": 213482000, "pretax_income": -76906000, "tax_provision": 1349000, "net_income": -78002000, "net_income_to_common": -78002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94255000, "total_current_assets": 507777000, "total_assets": 2393555000, "short_term_debt": 105324000, "long_term_debt": 1101323000, "total_debt": 1206647000, "total_liabilities": 2098182000, "total_equity": 295742000, "shares_outstanding": 136903000, "goodwill_and_intangibles": 1146524000 }, "cash_flow": { "operating_cash_flow": 40776000, "capital_expenditure": 45376000, "free_cash_flow": 86152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337747, "ticker_id": 3891, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31460000", "ebitda": "213482000", "netIncome": "-78002000", "grossProfit": "1084950000", "depreciation": "None", "totalRevenue": "2945303000", "costOfRevenue": "1860353000", "interestIncome": "None", "incomeBeforeTax": "-76906000", "interestExpense": "108366000", "operatingIncome": "-33599000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1349000", "reportedCurrency": "USD", "netInterestIncome": "-108366000", "nonInterestIncome": "None", "operatingExpenses": "1118549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1860353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182022000", "sellingGeneralAndAdministrative": "852488000", "netIncomeFromContinuingOperations": "-78255000" }, "balance": { "goodwill": "533166000", "inventory": "45223000", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "2393555000", "longTermDebt": "1101323000", "shortTermDebt": "105324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "613358000", "reportedCurrency": "USD", "retainedEarnings": "-999401000", "totalLiabilities": "2098182000", "otherCurrentAssets": "78884000", "totalCurrentAssets": "507777000", "currentLongTermDebt": "60452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1885778000", "currentAccountsPayable": "189094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1425756000", "totalShareholderEquity": "295742000", "capitalLeaseObligations": "263981000", "otherCurrentLiabilities": "157032000", "totalCurrentLiabilities": "617038000", "otherNonCurrentLiabilities": "108563000", "totalNonCurrentLiabilities": "1481144000", "cashAndShortTermInvestments": "94255000", "commonStockSharesOutstanding": "136903000", "intangibleAssetsExcludingGoodwill": "613358000", "cashAndCashEquivalentsAtCarryingValue": "94255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7434000", "operatingCashflow": "40776000", "capitalExpenditures": "45376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102867000", "cashflowFromInvestment": "22124000", "stockBasedCompensation": "16751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2945303000, "cost_of_revenue": 1860353000, "gross_profit": 1084950000, "research_and_development": null, "selling_general_admin": 852488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31460000, "depreciation_amortisation": 182022000, "ebitda": 213482000, "interest_expense": 108366000, "interest_income": null, "other_non_operating": null, "pretax_income": -76906000, "tax_provision": 1349000, "effective_tax_rate": null, "net_income": -78002000, "net_income_continuing_ops": -78255000, "net_income_to_common": -78002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94255000, "short_term_investments": null, "net_receivables": 289415000, "inventory": 45223000, "other_current_assets": null, "total_current_assets": 507777000, "net_ppe": null, "goodwill": 533166000, "intangible_assets": 613358000, "goodwill_and_intangibles": 1146524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1885778000, "total_assets": 2393555000, "short_term_debt": 105324000, "accounts_payable": 189094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 617038000, "long_term_debt": 1101323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1481144000, "total_liabilities": 2098182000, "total_debt": 1206647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -999401000, "total_equity": 295742000, "shares_outstanding": 136903000, "operating_cash_flow": 40776000, "stock_based_compensation": 16751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102867000, "free_cash_flow": 86152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31460000", "ebitda": "213482000", "netIncome": "-78002000", "grossProfit": "1084950000", "depreciation": "None", "totalRevenue": "2945303000", "costOfRevenue": "1860353000", "interestIncome": "None", "incomeBeforeTax": "-76906000", "interestExpense": "108366000", "operatingIncome": "-33599000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1349000", "reportedCurrency": "USD", "netInterestIncome": "-108366000", "nonInterestIncome": "None", "operatingExpenses": "1118549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1860353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182022000", "sellingGeneralAndAdministrative": "852488000", "netIncomeFromContinuingOperations": "-78255000" }, "balance": { "goodwill": "533166000", "inventory": "45223000", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "2393555000", "longTermDebt": "1101323000", "shortTermDebt": "105324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "613358000", "reportedCurrency": "USD", "retainedEarnings": "-999401000", "totalLiabilities": "2098182000", "otherCurrentAssets": "78884000", "totalCurrentAssets": "507777000", "currentLongTermDebt": "60452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1885778000", "currentAccountsPayable": "189094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1425756000", "totalShareholderEquity": "295742000", "capitalLeaseObligations": "263981000", "otherCurrentLiabilities": "157032000", "totalCurrentLiabilities": "617038000", "otherNonCurrentLiabilities": "108563000", "totalNonCurrentLiabilities": "1481144000", "cashAndShortTermInvestments": "94255000", "commonStockSharesOutstanding": "136903000", "intangibleAssetsExcludingGoodwill": "613358000", "cashAndCashEquivalentsAtCarryingValue": "94255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7434000", "operatingCashflow": "40776000", "capitalExpenditures": "45376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102867000", "cashflowFromInvestment": "22124000", "stockBasedCompensation": "16751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 3208083000, "cost_of_revenue": 1901564000, "gross_profit": 1306519000, "ebit": 47827000, "ebitda": 251785000, "pretax_income": -87921000, "tax_provision": 48250000, "net_income": -134962000, "net_income_to_common": -134962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130756000, "total_current_assets": 577261000, "total_assets": 2828069000, "short_term_debt": 69456000, "long_term_debt": 1162800000, "total_debt": 1232256000, "total_liabilities": 2298454000, "total_equity": 532100000, "shares_outstanding": 134783000, "goodwill_and_intangibles": 1246862000 }, "cash_flow": { "operating_cash_flow": 127453000, "capital_expenditure": 39560000, "free_cash_flow": 167013000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337752, "ticker_id": 3891, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47827000", "ebitda": "251785000", "netIncome": "-134962000", "grossProfit": "1306519000", "depreciation": "None", "totalRevenue": "3208083000", "costOfRevenue": "1901564000", "interestIncome": "None", "incomeBeforeTax": "-87921000", "interestExpense": "135748000", "operatingIncome": "109077000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "48250000", "reportedCurrency": "USD", "netInterestIncome": "-135748000", "nonInterestIncome": "None", "operatingExpenses": "1197442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1901564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203958000", "sellingGeneralAndAdministrative": "902064000", "netIncomeFromContinuingOperations": "-136171000" }, "balance": { "goodwill": "533709000", "inventory": "37662000", "commonStock": "1446000", "currentDebt": "None", "investments": "None", "totalAssets": "2828069000", "longTermDebt": "1162800000", "shortTermDebt": "69456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "713153000", "reportedCurrency": "USD", "retainedEarnings": "-921399000", "totalLiabilities": "2298454000", "otherCurrentAssets": "80110000", "totalCurrentAssets": "577261000", "currentLongTermDebt": "69456000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2250808000", "currentAccountsPayable": "157257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1487225000", "totalShareholderEquity": "532100000", "capitalLeaseObligations": "254969000", "otherCurrentLiabilities": "224933000", "totalCurrentLiabilities": "662526000", "otherNonCurrentLiabilities": "117410000", "totalNonCurrentLiabilities": "1635928000", "cashAndShortTermInvestments": "130756000", "commonStockSharesOutstanding": "134783000", "intangibleAssetsExcludingGoodwill": "713153000", "cashAndCashEquivalentsAtCarryingValue": "130756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136171000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2824000", "operatingCashflow": "127453000", "capitalExpenditures": "39560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261172000", "cashflowFromInvestment": "70647000", "stockBasedCompensation": "18439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3208083000, "cost_of_revenue": 1901564000, "gross_profit": 1306519000, "research_and_development": null, "selling_general_admin": 902064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47827000, "depreciation_amortisation": 203958000, "ebitda": 251785000, "interest_expense": 135748000, "interest_income": null, "other_non_operating": null, "pretax_income": -87921000, "tax_provision": 48250000, "effective_tax_rate": null, "net_income": -134962000, "net_income_continuing_ops": -136171000, "net_income_to_common": -134962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130756000, "short_term_investments": null, "net_receivables": 328733000, "inventory": 37662000, "other_current_assets": null, "total_current_assets": 577261000, "net_ppe": null, "goodwill": 533709000, "intangible_assets": 713153000, "goodwill_and_intangibles": 1246862000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2250808000, "total_assets": 2828069000, "short_term_debt": 69456000, "accounts_payable": 157257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662526000, "long_term_debt": 1162800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1635928000, "total_liabilities": 2298454000, "total_debt": 1232256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -921399000, "total_equity": 532100000, "shares_outstanding": 134783000, "operating_cash_flow": 127453000, "stock_based_compensation": 18439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 70647000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261172000, "free_cash_flow": 167013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47827000", "ebitda": "251785000", "netIncome": "-134962000", "grossProfit": "1306519000", "depreciation": "None", "totalRevenue": "3208083000", "costOfRevenue": "1901564000", "interestIncome": "None", "incomeBeforeTax": "-87921000", "interestExpense": "135748000", "operatingIncome": "109077000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "48250000", "reportedCurrency": "USD", "netInterestIncome": "-135748000", "nonInterestIncome": "None", "operatingExpenses": "1197442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1901564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203958000", "sellingGeneralAndAdministrative": "902064000", "netIncomeFromContinuingOperations": "-136171000" }, "balance": { "goodwill": "533709000", "inventory": "37662000", "commonStock": "1446000", "currentDebt": "None", "investments": "None", "totalAssets": "2828069000", "longTermDebt": "1162800000", "shortTermDebt": "69456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "713153000", "reportedCurrency": "USD", "retainedEarnings": "-921399000", "totalLiabilities": "2298454000", "otherCurrentAssets": "80110000", "totalCurrentAssets": "577261000", "currentLongTermDebt": "69456000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2250808000", "currentAccountsPayable": "157257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1487225000", "totalShareholderEquity": "532100000", "capitalLeaseObligations": "254969000", "otherCurrentLiabilities": "224933000", "totalCurrentLiabilities": "662526000", "otherNonCurrentLiabilities": "117410000", "totalNonCurrentLiabilities": "1635928000", "cashAndShortTermInvestments": "130756000", "commonStockSharesOutstanding": "134783000", "intangibleAssetsExcludingGoodwill": "713153000", "cashAndCashEquivalentsAtCarryingValue": "130756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136171000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2824000", "operatingCashflow": "127453000", "capitalExpenditures": "39560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261172000", "cashflowFromInvestment": "70647000", "stockBasedCompensation": "18439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 3405670000, "cost_of_revenue": 2034272000, "gross_profit": 1371398000, "ebit": -477334000, "ebitda": -213515000, "pretax_income": -705847000, "tax_provision": -33450000, "net_income": -670479000, "net_income_to_common": -670479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170725000, "total_current_assets": 636686000, "total_assets": 3108914000, "short_term_debt": 128445000, "long_term_debt": null, "total_debt": 128445000, "total_liabilities": 2745955000, "total_equity": 364109000, "shares_outstanding": 131741999, "goodwill_and_intangibles": 1358738000 }, "cash_flow": { "operating_cash_flow": 57770000, "capital_expenditure": 36975000, "free_cash_flow": 94745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337757, "ticker_id": 3891, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-477334000", "ebitda": "-213515000", "netIncome": "-670479000", "grossProfit": "1371398000", "depreciation": "None", "totalRevenue": "3405670000", "costOfRevenue": "2034272000", "interestIncome": "None", "incomeBeforeTax": "-705847000", "interestExpense": "228513000", "operatingIncome": "-447888000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-33450000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1819286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2034272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263819000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "534088000", "inventory": "35075000", "commonStock": "1395000", "currentDebt": "None", "investments": "None", "totalAssets": "3108914000", "longTermDebt": "None", "shortTermDebt": "128445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "824650000", "reportedCurrency": "None", "retainedEarnings": "-786437000", "totalLiabilities": "2745955000", "otherCurrentAssets": "116581000", "totalCurrentAssets": "636686000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2472228000", "currentAccountsPayable": "131797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874633000", "totalShareholderEquity": "364109000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "264217000", "totalCurrentLiabilities": "741300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2004655000", "cashAndShortTermInvestments": "170725000", "commonStockSharesOutstanding": "131741999", "intangibleAssetsExcludingGoodwill": "824650000", "cashAndCashEquivalentsAtCarryingValue": "170725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-672397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "19965000", "operatingCashflow": "57770000", "capitalExpenditures": "36975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201342000", "cashflowFromInvestment": "160136000", "stockBasedCompensation": "26350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3405670000, "cost_of_revenue": 2034272000, "gross_profit": 1371398000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -477334000, "depreciation_amortisation": 263819000, "ebitda": -213515000, "interest_expense": 228513000, "interest_income": null, "other_non_operating": null, "pretax_income": -705847000, "tax_provision": -33450000, "effective_tax_rate": null, "net_income": -670479000, "net_income_continuing_ops": null, "net_income_to_common": -670479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170725000, "short_term_investments": null, "net_receivables": 314305000, "inventory": 35075000, "other_current_assets": null, "total_current_assets": 636686000, "net_ppe": null, "goodwill": 534088000, "intangible_assets": 824650000, "goodwill_and_intangibles": 1358738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2472228000, "total_assets": 3108914000, "short_term_debt": 128445000, "accounts_payable": 131797000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 741300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2004655000, "total_liabilities": 2745955000, "total_debt": 128445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -786437000, "total_equity": 364109000, "shares_outstanding": 131741999, "operating_cash_flow": 57770000, "stock_based_compensation": 26350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 160136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201342000, "free_cash_flow": 94745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-477334000", "ebitda": "-213515000", "netIncome": "-670479000", "grossProfit": "1371398000", "depreciation": "None", "totalRevenue": "3405670000", "costOfRevenue": "2034272000", "interestIncome": "None", "incomeBeforeTax": "-705847000", "interestExpense": "228513000", "operatingIncome": "-447888000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-33450000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1819286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2034272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "263819000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "534088000", "inventory": "35075000", "commonStock": "1395000", "currentDebt": "None", "investments": "None", "totalAssets": "3108914000", "longTermDebt": "None", "shortTermDebt": "128445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "824650000", "reportedCurrency": "None", "retainedEarnings": "-786437000", "totalLiabilities": "2745955000", "otherCurrentAssets": "116581000", "totalCurrentAssets": "636686000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2472228000", "currentAccountsPayable": "131797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874633000", "totalShareholderEquity": "364109000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "264217000", "totalCurrentLiabilities": "741300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2004655000", "cashAndShortTermInvestments": "170725000", "commonStockSharesOutstanding": "131741999", "intangibleAssetsExcludingGoodwill": "824650000", "cashAndCashEquivalentsAtCarryingValue": "170725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-672397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "19965000", "operatingCashflow": "57770000", "capitalExpenditures": "36975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201342000", "cashflowFromInvestment": "160136000", "stockBasedCompensation": "26350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 1867909000, "cost_of_revenue": 1191475000, "gross_profit": 676434000, "ebit": -143524000, "ebitda": -31642000, "pretax_income": -207184000, "tax_provision": -85994000, "net_income": -119842000, "net_income_to_common": -119842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156042000, "total_current_assets": 779115000, "total_assets": 4020102000, "short_term_debt": 3300000, "long_term_debt": null, "total_debt": 3300000, "total_liabilities": 3036896000, "total_equity": 981356000, "shares_outstanding": 67671398, "goodwill_and_intangibles": 1926895000 }, "cash_flow": { "operating_cash_flow": 25535000, "capital_expenditure": 13978000, "free_cash_flow": 39513000, "dividends_paid": 91936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337762, "ticker_id": 3891, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143524000", "ebitda": "-31642000", "netIncome": "-119842000", "grossProfit": "676434000", "depreciation": "None", "totalRevenue": "1867909000", "costOfRevenue": "1191475000", "interestIncome": "None", "incomeBeforeTax": "-207184000", "interestExpense": "63660000", "operatingIncome": "69517000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-85994000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "606917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1191475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111882000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "914331000", "inventory": "55090000", "commonStock": "1294000", "currentDebt": "None", "investments": "None", "totalAssets": "4020102000", "longTermDebt": "None", "shortTermDebt": "3300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1012564000", "reportedCurrency": "None", "retainedEarnings": "-115958000", "totalLiabilities": "3036896000", "otherCurrentAssets": "129460000", "totalCurrentAssets": "779115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3240987000", "currentAccountsPayable": "146995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1940597000", "totalShareholderEquity": "981356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331262000", "totalCurrentLiabilities": "718453000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2318443000", "cashAndShortTermInvestments": "156042000", "commonStockSharesOutstanding": "67671398", "intangibleAssetsExcludingGoodwill": "1012564000", "cashAndCashEquivalentsAtCarryingValue": "156042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121190000", "profitLoss": "None", "dividendPayout": "91936000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "5150000", "operatingCashflow": "25535000", "capitalExpenditures": "13978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "898913000", "cashflowFromInvestment": "-785060000", "stockBasedCompensation": "11324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1867909000, "cost_of_revenue": 1191475000, "gross_profit": 676434000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143524000, "depreciation_amortisation": 111882000, "ebitda": -31642000, "interest_expense": 63660000, "interest_income": null, "other_non_operating": null, "pretax_income": -207184000, "tax_provision": -85994000, "effective_tax_rate": null, "net_income": -119842000, "net_income_continuing_ops": null, "net_income_to_common": -119842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156042000, "short_term_investments": null, "net_receivables": 438523000, "inventory": 55090000, "other_current_assets": null, "total_current_assets": 779115000, "net_ppe": null, "goodwill": 914331000, "intangible_assets": 1012564000, "goodwill_and_intangibles": 1926895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3240987000, "total_assets": 4020102000, "short_term_debt": 3300000, "accounts_payable": 146995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 718453000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2318443000, "total_liabilities": 3036896000, "total_debt": 3300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115958000, "total_equity": 981356000, "shares_outstanding": 67671398, "operating_cash_flow": 25535000, "stock_based_compensation": 11324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -785060000, "dividends_paid": 91936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 898913000, "free_cash_flow": 39513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-143524000", "ebitda": "-31642000", "netIncome": "-119842000", "grossProfit": "676434000", "depreciation": "None", "totalRevenue": "1867909000", "costOfRevenue": "1191475000", "interestIncome": "None", "incomeBeforeTax": "-207184000", "interestExpense": "63660000", "operatingIncome": "69517000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-85994000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "606917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1191475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111882000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "914331000", "inventory": "55090000", "commonStock": "1294000", "currentDebt": "None", "investments": "None", "totalAssets": "4020102000", "longTermDebt": "None", "shortTermDebt": "3300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1012564000", "reportedCurrency": "None", "retainedEarnings": "-115958000", "totalLiabilities": "3036896000", "otherCurrentAssets": "129460000", "totalCurrentAssets": "779115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "438523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3240987000", "currentAccountsPayable": "146995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1940597000", "totalShareholderEquity": "981356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "331262000", "totalCurrentLiabilities": "718453000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2318443000", "cashAndShortTermInvestments": "156042000", "commonStockSharesOutstanding": "67671398", "intangibleAssetsExcludingGoodwill": "1012564000", "cashAndCashEquivalentsAtCarryingValue": "156042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121190000", "profitLoss": "None", "dividendPayout": "91936000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "5150000", "operatingCashflow": "25535000", "capitalExpenditures": "13978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "898913000", "cashflowFromInvestment": "-785060000", "stockBasedCompensation": "11324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 1526024000, "cost_of_revenue": 865234000, "gross_profit": 660790000, "ebit": 56091000, "ebitda": 140882000, "pretax_income": 20019000, "tax_provision": 1912000, "net_income": 18196000, "net_income_to_common": 18196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48651000, "total_current_assets": 297609000, "total_assets": 1443864000, "short_term_debt": 12395000, "long_term_debt": null, "total_debt": 12395000, "total_liabilities": 726641000, "total_equity": 717223000, "shares_outstanding": 58399000, "goodwill_and_intangibles": 796791000 }, "cash_flow": { "operating_cash_flow": 109559000, "capital_expenditure": 11639000, "free_cash_flow": 121198000, "dividends_paid": 87195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337767, "ticker_id": 3891, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56091000", "ebitda": "140882000", "netIncome": "18196000", "grossProfit": "660790000", "depreciation": "None", "totalRevenue": "1526024000", "costOfRevenue": "865234000", "interestIncome": "None", "incomeBeforeTax": "20019000", "interestExpense": "36072000", "operatingIncome": "58139000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1912000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "590073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "865234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84791000", "sellingGeneralAndAdministrative": "503750000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "310737000", "inventory": "25022000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "1443864000", "longTermDebt": "None", "shortTermDebt": "12395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "486054000", "reportedCurrency": "None", "retainedEarnings": "3767000", "totalLiabilities": "726641000", "otherCurrentAssets": "49662000", "totalCurrentAssets": "297609000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1146255000", "currentAccountsPayable": "16612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "440575000", "totalShareholderEquity": "717223000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107321000", "totalCurrentLiabilities": "247844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "478797000", "cashAndShortTermInvestments": "48651000", "commonStockSharesOutstanding": "58399000", "intangibleAssetsExcludingGoodwill": "486054000", "cashAndCashEquivalentsAtCarryingValue": "48651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18107000", "profitLoss": "None", "dividendPayout": "87195000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-4336000", "operatingCashflow": "109559000", "capitalExpenditures": "11639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98525000", "cashflowFromInvestment": "-201476000", "stockBasedCompensation": "3156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-792000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1526024000, "cost_of_revenue": 865234000, "gross_profit": 660790000, "research_and_development": null, "selling_general_admin": 503750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56091000, "depreciation_amortisation": 84791000, "ebitda": 140882000, "interest_expense": 36072000, "interest_income": null, "other_non_operating": null, "pretax_income": 20019000, "tax_provision": 1912000, "effective_tax_rate": null, "net_income": 18196000, "net_income_continuing_ops": null, "net_income_to_common": 18196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48651000, "short_term_investments": null, "net_receivables": 174274000, "inventory": 25022000, "other_current_assets": null, "total_current_assets": 297609000, "net_ppe": null, "goodwill": 310737000, "intangible_assets": 486054000, "goodwill_and_intangibles": 796791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1146255000, "total_assets": 1443864000, "short_term_debt": 12395000, "accounts_payable": 16612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247844000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 478797000, "total_liabilities": 726641000, "total_debt": 12395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3767000, "total_equity": 717223000, "shares_outstanding": 58399000, "operating_cash_flow": 109559000, "stock_based_compensation": 3156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201476000, "dividends_paid": 87195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98525000, "free_cash_flow": 121198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56091000", "ebitda": "140882000", "netIncome": "18196000", "grossProfit": "660790000", "depreciation": "None", "totalRevenue": "1526024000", "costOfRevenue": "865234000", "interestIncome": "None", "incomeBeforeTax": "20019000", "interestExpense": "36072000", "operatingIncome": "58139000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1912000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "590073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "865234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84791000", "sellingGeneralAndAdministrative": "503750000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "310737000", "inventory": "25022000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "1443864000", "longTermDebt": "None", "shortTermDebt": "12395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "486054000", "reportedCurrency": "None", "retainedEarnings": "3767000", "totalLiabilities": "726641000", "otherCurrentAssets": "49662000", "totalCurrentAssets": "297609000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1146255000", "currentAccountsPayable": "16612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "440575000", "totalShareholderEquity": "717223000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "107321000", "totalCurrentLiabilities": "247844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "478797000", "cashAndShortTermInvestments": "48651000", "commonStockSharesOutstanding": "58399000", "intangibleAssetsExcludingGoodwill": "486054000", "cashAndCashEquivalentsAtCarryingValue": "48651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18107000", "profitLoss": "None", "dividendPayout": "87195000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-4336000", "operatingCashflow": "109559000", "capitalExpenditures": "11639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98525000", "cashflowFromInvestment": "-201476000", "stockBasedCompensation": "3156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-792000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "ebit": 39164000, "ebitda": 70354000, "pretax_income": 30675000, "tax_provision": 10784000, "net_income": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85173000, "total_current_assets": 394769000, "total_assets": 1801483000, "short_term_debt": 100943000, "long_term_debt": 895650000, "total_debt": 996593000, "total_liabilities": 1660046000, "total_equity": 141936000, "shares_outstanding": 165758000, "goodwill_and_intangibles": 840917000 }, "cash_flow": { "operating_cash_flow": 19283000, "capital_expenditure": 12908000, "free_cash_flow": 32191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337730, "ticker_id": 3891, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39164000", "ebitda": "70354000", "netIncome": "19891000", "grossProfit": "189944000", "depreciation": "None", "totalRevenue": "548485000", "costOfRevenue": "358541000", "interestIncome": "None", "incomeBeforeTax": "30675000", "interestExpense": "21240000", "operatingIncome": "39164000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10784000", "reportedCurrency": "USD", "netInterestIncome": "-21240000", "nonInterestIncome": "None", "operatingExpenses": "150780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31190000", "sellingGeneralAndAdministrative": "150780000", "netIncomeFromContinuingOperations": "19891000" }, "balance": { "goodwill": "518439000", "inventory": "11010000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1801483000", "longTermDebt": "895650000", "shortTermDebt": "100943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "322478000", "reportedCurrency": "USD", "retainedEarnings": "-1031906000", "totalLiabilities": "1660046000", "otherCurrentAssets": "72080000", "totalCurrentAssets": "394769000", "currentLongTermDebt": "70741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406714000", "currentAccountsPayable": "285102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1132022000", "totalShareholderEquity": "141936000", "capitalLeaseObligations": "165631000", "otherCurrentLiabilities": "3256000", "totalCurrentLiabilities": "499281000", "otherNonCurrentLiabilities": "86249000", "totalNonCurrentLiabilities": "1160765000", "cashAndShortTermInvestments": "85173000", "commonStockSharesOutstanding": "165758000", "intangibleAssetsExcludingGoodwill": "322478000", "cashAndCashEquivalentsAtCarryingValue": "85173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19283000", "capitalExpenditures": "12908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20599000", "cashflowFromInvestment": "-3649000", "stockBasedCompensation": "2070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548485000, "cost_of_revenue": 358541000, "gross_profit": 189944000, "research_and_development": null, "selling_general_admin": 150780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39164000, "depreciation_amortisation": 31190000, "ebitda": 70354000, "interest_expense": 21240000, "interest_income": null, "other_non_operating": null, "pretax_income": 30675000, "tax_provision": 10784000, "effective_tax_rate": null, "net_income": 19891000, "net_income_continuing_ops": 19891000, "net_income_to_common": 19891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85173000, "short_term_investments": null, "net_receivables": 226506000, "inventory": 11010000, "other_current_assets": null, "total_current_assets": 394769000, "net_ppe": null, "goodwill": 518439000, "intangible_assets": 322478000, "goodwill_and_intangibles": 840917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1406714000, "total_assets": 1801483000, "short_term_debt": 100943000, "accounts_payable": 285102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499281000, "long_term_debt": 895650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1160765000, "total_liabilities": 1660046000, "total_debt": 996593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1031906000, "total_equity": 141936000, "shares_outstanding": 165758000, "operating_cash_flow": 19283000, "stock_based_compensation": 2070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20599000, "free_cash_flow": 32191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39164000", "ebitda": "70354000", "netIncome": "19891000", "grossProfit": "189944000", "depreciation": "None", "totalRevenue": "548485000", "costOfRevenue": "358541000", "interestIncome": "None", "incomeBeforeTax": "30675000", "interestExpense": "21240000", "operatingIncome": "39164000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10784000", "reportedCurrency": "USD", "netInterestIncome": "-21240000", "nonInterestIncome": "None", "operatingExpenses": "150780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "358541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31190000", "sellingGeneralAndAdministrative": "150780000", "netIncomeFromContinuingOperations": "19891000" }, "balance": { "goodwill": "518439000", "inventory": "11010000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1801483000", "longTermDebt": "895650000", "shortTermDebt": "100943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "322478000", "reportedCurrency": "USD", "retainedEarnings": "-1031906000", "totalLiabilities": "1660046000", "otherCurrentAssets": "72080000", "totalCurrentAssets": "394769000", "currentLongTermDebt": "70741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1406714000", "currentAccountsPayable": "285102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1132022000", "totalShareholderEquity": "141936000", "capitalLeaseObligations": "165631000", "otherCurrentLiabilities": "3256000", "totalCurrentLiabilities": "499281000", "otherNonCurrentLiabilities": "86249000", "totalNonCurrentLiabilities": "1160765000", "cashAndShortTermInvestments": "85173000", "commonStockSharesOutstanding": "165758000", "intangibleAssetsExcludingGoodwill": "322478000", "cashAndCashEquivalentsAtCarryingValue": "85173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19283000", "capitalExpenditures": "12908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20599000", "cashflowFromInvestment": "-3649000", "stockBasedCompensation": "2070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2744000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 584996000, "cost_of_revenue": 379682000, "gross_profit": 205314000, "ebit": 50922000, "ebitda": 88192000, "pretax_income": 43560000, "tax_provision": 73621000, "net_income": -30060000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90213000, "total_current_assets": 389177000, "total_assets": 1837158000, "short_term_debt": 102750000, "long_term_debt": 884923000, "total_debt": 987673000, "total_liabilities": 1682546000, "total_equity": 155111000, "shares_outstanding": 147124756, "goodwill_and_intangibles": 856607000 }, "cash_flow": { "operating_cash_flow": 43363000, "capital_expenditure": 12585000, "free_cash_flow": 55948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337731, "ticker_id": 3891, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50922000", "ebitda": "88192000", "netIncome": "-30060000", "grossProfit": "205314000", "depreciation": "None", "totalRevenue": "584996000", "costOfRevenue": "379682000", "interestIncome": "None", "incomeBeforeTax": "43560000", "interestExpense": "22931000", "operatingIncome": "50922000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73621000", "reportedCurrency": "USD", "netInterestIncome": "-22912000", "nonInterestIncome": "None", "operatingExpenses": "154392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37270000", "sellingGeneralAndAdministrative": "154392000", "netIncomeFromContinuingOperations": "-30061000" }, "balance": { "goodwill": "518762000", "inventory": "12888000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1837158000", "longTermDebt": "884923000", "shortTermDebt": "102750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337845000", "reportedCurrency": "USD", "retainedEarnings": "-1051797000", "totalLiabilities": "1682546000", "otherCurrentAssets": "62525000", "totalCurrentAssets": "389177000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1447981000", "currentAccountsPayable": "144401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1134094000", "totalShareholderEquity": "155111000", "capitalLeaseObligations": "179856000", "otherCurrentLiabilities": "165234000", "totalCurrentLiabilities": "517783000", "otherNonCurrentLiabilities": "91107000", "totalNonCurrentLiabilities": "1164763000", "cashAndShortTermInvestments": "90213000", "commonStockSharesOutstanding": "147124756", "intangibleAssetsExcludingGoodwill": "337845000", "cashAndCashEquivalentsAtCarryingValue": "90213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "43363000", "capitalExpenditures": "12585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19131000", "cashflowFromInvestment": "-8649000", "stockBasedCompensation": "2311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584996000, "cost_of_revenue": 379682000, "gross_profit": 205314000, "research_and_development": null, "selling_general_admin": 154392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50922000, "depreciation_amortisation": 37270000, "ebitda": 88192000, "interest_expense": 22931000, "interest_income": null, "other_non_operating": null, "pretax_income": 43560000, "tax_provision": 73621000, "effective_tax_rate": null, "net_income": -30060000, "net_income_continuing_ops": -30061000, "net_income_to_common": -30060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90213000, "short_term_investments": null, "net_receivables": 223551000, "inventory": 12888000, "other_current_assets": null, "total_current_assets": 389177000, "net_ppe": null, "goodwill": 518762000, "intangible_assets": 337845000, "goodwill_and_intangibles": 856607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1447981000, "total_assets": 1837158000, "short_term_debt": 102750000, "accounts_payable": 144401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517783000, "long_term_debt": 884923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164763000, "total_liabilities": 1682546000, "total_debt": 987673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1051797000, "total_equity": 155111000, "shares_outstanding": 147124756, "operating_cash_flow": 43363000, "stock_based_compensation": 2311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19131000, "free_cash_flow": 55948000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50922000", "ebitda": "88192000", "netIncome": "-30060000", "grossProfit": "205314000", "depreciation": "None", "totalRevenue": "584996000", "costOfRevenue": "379682000", "interestIncome": "None", "incomeBeforeTax": "43560000", "interestExpense": "22931000", "operatingIncome": "50922000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73621000", "reportedCurrency": "USD", "netInterestIncome": "-22912000", "nonInterestIncome": "None", "operatingExpenses": "154392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37270000", "sellingGeneralAndAdministrative": "154392000", "netIncomeFromContinuingOperations": "-30061000" }, "balance": { "goodwill": "518762000", "inventory": "12888000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1837158000", "longTermDebt": "884923000", "shortTermDebt": "102750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337845000", "reportedCurrency": "USD", "retainedEarnings": "-1051797000", "totalLiabilities": "1682546000", "otherCurrentAssets": "62525000", "totalCurrentAssets": "389177000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1447981000", "currentAccountsPayable": "144401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1134094000", "totalShareholderEquity": "155111000", "capitalLeaseObligations": "179856000", "otherCurrentLiabilities": "165234000", "totalCurrentLiabilities": "517783000", "otherNonCurrentLiabilities": "91107000", "totalNonCurrentLiabilities": "1164763000", "cashAndShortTermInvestments": "90213000", "commonStockSharesOutstanding": "147124756", "intangibleAssetsExcludingGoodwill": "337845000", "cashAndCashEquivalentsAtCarryingValue": "90213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8105000", "operatingCashflow": "43363000", "capitalExpenditures": "12585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19131000", "cashflowFromInvestment": "-8649000", "stockBasedCompensation": "2311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 560796000, "cost_of_revenue": 395517000, "gross_profit": 165279000, "ebit": 11536000, "ebitda": 54747000, "pretax_income": -21614000, "tax_provision": 17635000, "net_income": -39249000, "net_income_to_common": -39249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75246000, "total_current_assets": 366077000, "total_assets": 1924342000, "short_term_debt": 104387000, "long_term_debt": 902547000, "total_debt": 1006934000, "total_liabilities": 1730831000, "total_equity": 194009000, "shares_outstanding": 145798000, "goodwill_and_intangibles": 875777000 }, "cash_flow": { "operating_cash_flow": 15163000, "capital_expenditure": 10297000, "free_cash_flow": 25460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337733, "ticker_id": 3891, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11536000", "ebitda": "54747000", "netIncome": "-39249000", "grossProfit": "165279000", "depreciation": "None", "totalRevenue": "560796000", "costOfRevenue": "395517000", "interestIncome": "None", "incomeBeforeTax": "-21614000", "interestExpense": "24660000", "operatingIncome": "11536000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17635000", "reportedCurrency": "USD", "netInterestIncome": "-23835000", "nonInterestIncome": "None", "operatingExpenses": "153743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43211000", "sellingGeneralAndAdministrative": "153743000", "netIncomeFromContinuingOperations": "-39249000" }, "balance": { "goodwill": "518694000", "inventory": "13232000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1924342000", "longTermDebt": "902547000", "shortTermDebt": "104387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "357083000", "reportedCurrency": "USD", "retainedEarnings": "-1021737000", "totalLiabilities": "1730831000", "otherCurrentAssets": "57531000", "totalCurrentAssets": "366077000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558265000", "currentAccountsPayable": "154635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1155381000", "totalShareholderEquity": "194009000", "capitalLeaseObligations": "183519000", "otherCurrentLiabilities": "161738000", "totalCurrentLiabilities": "528510000", "otherNonCurrentLiabilities": "107515000", "totalNonCurrentLiabilities": "1202321000", "cashAndShortTermInvestments": "75246000", "commonStockSharesOutstanding": "145798000", "intangibleAssetsExcludingGoodwill": "357083000", "cashAndCashEquivalentsAtCarryingValue": "75246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39249000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15163000", "capitalExpenditures": "10297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18543000", "cashflowFromInvestment": "-10185000", "stockBasedCompensation": "1877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560796000, "cost_of_revenue": 395517000, "gross_profit": 165279000, "research_and_development": null, "selling_general_admin": 153743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11536000, "depreciation_amortisation": 43211000, "ebitda": 54747000, "interest_expense": 24660000, "interest_income": null, "other_non_operating": null, "pretax_income": -21614000, "tax_provision": 17635000, "effective_tax_rate": null, "net_income": -39249000, "net_income_continuing_ops": -39249000, "net_income_to_common": -39249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75246000, "short_term_investments": null, "net_receivables": 220068000, "inventory": 13232000, "other_current_assets": null, "total_current_assets": 366077000, "net_ppe": null, "goodwill": 518694000, "intangible_assets": 357083000, "goodwill_and_intangibles": 875777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1558265000, "total_assets": 1924342000, "short_term_debt": 104387000, "accounts_payable": 154635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528510000, "long_term_debt": 902547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1202321000, "total_liabilities": 1730831000, "total_debt": 1006934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1021737000, "total_equity": 194009000, "shares_outstanding": 145798000, "operating_cash_flow": 15163000, "stock_based_compensation": 1877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18543000, "free_cash_flow": 25460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11536000", "ebitda": "54747000", "netIncome": "-39249000", "grossProfit": "165279000", "depreciation": "None", "totalRevenue": "560796000", "costOfRevenue": "395517000", "interestIncome": "None", "incomeBeforeTax": "-21614000", "interestExpense": "24660000", "operatingIncome": "11536000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17635000", "reportedCurrency": "USD", "netInterestIncome": "-23835000", "nonInterestIncome": "None", "operatingExpenses": "153743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43211000", "sellingGeneralAndAdministrative": "153743000", "netIncomeFromContinuingOperations": "-39249000" }, "balance": { "goodwill": "518694000", "inventory": "13232000", "commonStock": "1599000", "currentDebt": "None", "investments": "None", "totalAssets": "1924342000", "longTermDebt": "902547000", "shortTermDebt": "104387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "357083000", "reportedCurrency": "USD", "retainedEarnings": "-1021737000", "totalLiabilities": "1730831000", "otherCurrentAssets": "57531000", "totalCurrentAssets": "366077000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558265000", "currentAccountsPayable": "154635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1155381000", "totalShareholderEquity": "194009000", "capitalLeaseObligations": "183519000", "otherCurrentLiabilities": "161738000", "totalCurrentLiabilities": "528510000", "otherNonCurrentLiabilities": "107515000", "totalNonCurrentLiabilities": "1202321000", "cashAndShortTermInvestments": "75246000", "commonStockSharesOutstanding": "145798000", "intangibleAssetsExcludingGoodwill": "357083000", "cashAndCashEquivalentsAtCarryingValue": "75246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39249000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15163000", "capitalExpenditures": "10297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18543000", "cashflowFromInvestment": "-10185000", "stockBasedCompensation": "1877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 584861000, "cost_of_revenue": 359448000, "gross_profit": 225413000, "ebit": 15321000, "ebitda": 57965000, "pretax_income": -9074000, "tax_provision": -87472000, "net_income": 78391000, "net_income_to_common": 78391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88542000, "total_current_assets": 392840000, "total_assets": 2010187000, "short_term_debt": 106069000, "long_term_debt": 919571000, "total_debt": 1025640000, "total_liabilities": 1773598000, "total_equity": 237087000, "shares_outstanding": 142931000, "goodwill_and_intangibles": 896451000 }, "cash_flow": { "operating_cash_flow": 32555000, "capital_expenditure": 15058000, "free_cash_flow": 47613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337734, "ticker_id": 3891, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15321000", "ebitda": "57965000", "netIncome": "78391000", "grossProfit": "225413000", "depreciation": "None", "totalRevenue": "584861000", "costOfRevenue": "359448000", "interestIncome": "None", "incomeBeforeTax": "-9074000", "interestExpense": "24395000", "operatingIncome": "18522000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-87472000", "reportedCurrency": "USD", "netInterestIncome": "-24395000", "nonInterestIncome": "None", "operatingExpenses": "206891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42644000", "sellingGeneralAndAdministrative": "164247000", "netIncomeFromContinuingOperations": "78398000" }, "balance": { "goodwill": "519035000", "inventory": "15715000", "commonStock": "1594000", "currentDebt": "None", "investments": "None", "totalAssets": "2010187000", "longTermDebt": "919571000", "shortTermDebt": "106069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "377416000", "reportedCurrency": "USD", "retainedEarnings": "-982488000", "totalLiabilities": "1773598000", "otherCurrentAssets": "62124000", "totalCurrentAssets": "392840000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617347000", "currentAccountsPayable": "155233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1177828000", "totalShareholderEquity": "237087000", "capitalLeaseObligations": "188942000", "otherCurrentLiabilities": "162603000", "totalCurrentLiabilities": "540953000", "otherNonCurrentLiabilities": "118266000", "totalNonCurrentLiabilities": "1232645000", "cashAndShortTermInvestments": "88542000", "commonStockSharesOutstanding": "142931000", "intangibleAssetsExcludingGoodwill": "377416000", "cashAndCashEquivalentsAtCarryingValue": "88542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78398000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32555000", "capitalExpenditures": "15058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23809000", "cashflowFromInvestment": "-7019000", "stockBasedCompensation": "2082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584861000, "cost_of_revenue": 359448000, "gross_profit": 225413000, "research_and_development": null, "selling_general_admin": 164247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15321000, "depreciation_amortisation": 42644000, "ebitda": 57965000, "interest_expense": 24395000, "interest_income": null, "other_non_operating": null, "pretax_income": -9074000, "tax_provision": -87472000, "effective_tax_rate": null, "net_income": 78391000, "net_income_continuing_ops": 78398000, "net_income_to_common": 78391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88542000, "short_term_investments": null, "net_receivables": 226459000, "inventory": 15715000, "other_current_assets": null, "total_current_assets": 392840000, "net_ppe": null, "goodwill": 519035000, "intangible_assets": 377416000, "goodwill_and_intangibles": 896451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1617347000, "total_assets": 2010187000, "short_term_debt": 106069000, "accounts_payable": 155233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540953000, "long_term_debt": 919571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1232645000, "total_liabilities": 1773598000, "total_debt": 1025640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -982488000, "total_equity": 237087000, "shares_outstanding": 142931000, "operating_cash_flow": 32555000, "stock_based_compensation": 2082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23809000, "free_cash_flow": 47613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15321000", "ebitda": "57965000", "netIncome": "78391000", "grossProfit": "225413000", "depreciation": "None", "totalRevenue": "584861000", "costOfRevenue": "359448000", "interestIncome": "None", "incomeBeforeTax": "-9074000", "interestExpense": "24395000", "operatingIncome": "18522000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-87472000", "reportedCurrency": "USD", "netInterestIncome": "-24395000", "nonInterestIncome": "None", "operatingExpenses": "206891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42644000", "sellingGeneralAndAdministrative": "164247000", "netIncomeFromContinuingOperations": "78398000" }, "balance": { "goodwill": "519035000", "inventory": "15715000", "commonStock": "1594000", "currentDebt": "None", "investments": "None", "totalAssets": "2010187000", "longTermDebt": "919571000", "shortTermDebt": "106069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "377416000", "reportedCurrency": "USD", "retainedEarnings": "-982488000", "totalLiabilities": "1773598000", "otherCurrentAssets": "62124000", "totalCurrentAssets": "392840000", "currentLongTermDebt": "69315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617347000", "currentAccountsPayable": "155233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1177828000", "totalShareholderEquity": "237087000", "capitalLeaseObligations": "188942000", "otherCurrentLiabilities": "162603000", "totalCurrentLiabilities": "540953000", "otherNonCurrentLiabilities": "118266000", "totalNonCurrentLiabilities": "1232645000", "cashAndShortTermInvestments": "88542000", "commonStockSharesOutstanding": "142931000", "intangibleAssetsExcludingGoodwill": "377416000", "cashAndCashEquivalentsAtCarryingValue": "88542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78398000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32555000", "capitalExpenditures": "15058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23809000", "cashflowFromInvestment": "-7019000", "stockBasedCompensation": "2082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 571573000, "cost_of_revenue": 399256000, "gross_profit": 172317000, "ebit": 490000, "ebitda": 43124000, "pretax_income": -14147000, "tax_provision": -6814000, "net_income": -7333000, "net_income_to_common": -7333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85912000, "total_current_assets": 387759000, "total_assets": 1951818000, "short_term_debt": 105948000, "long_term_debt": 940241000, "total_debt": 1046189000, "total_liabilities": 1802180000, "total_equity": 150143000, "shares_outstanding": 143392000, "goodwill_and_intangibles": 914053000 }, "cash_flow": { "operating_cash_flow": 23308000, "capital_expenditure": 13546000, "free_cash_flow": 36854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337735, "ticker_id": 3891, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "490000", "ebitda": "43124000", "netIncome": "-7333000", "grossProfit": "172317000", "depreciation": "None", "totalRevenue": "571573000", "costOfRevenue": "399256000", "interestIncome": "None", "incomeBeforeTax": "-14147000", "interestExpense": "26083000", "operatingIncome": "490000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6814000", "reportedCurrency": "USD", "netInterestIncome": "-26083000", "nonInterestIncome": "None", "operatingExpenses": "171827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42634000", "sellingGeneralAndAdministrative": "171643000", "netIncomeFromContinuingOperations": "-7333000" }, "balance": { "goodwill": "518099000", "inventory": "18737000", "commonStock": "1591000", "currentDebt": "None", "investments": "None", "totalAssets": "1951818000", "longTermDebt": "940241000", "shortTermDebt": "105948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "395954000", "reportedCurrency": "USD", "retainedEarnings": "-1060879000", "totalLiabilities": "1802180000", "otherCurrentAssets": "60118000", "totalCurrentAssets": "387759000", "currentLongTermDebt": "68000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "222992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1564059000", "currentAccountsPayable": "153746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1204513000", "totalShareholderEquity": "150143000", "capitalLeaseObligations": "196272000", "otherCurrentLiabilities": "163628000", "totalCurrentLiabilities": "535902000", "otherNonCurrentLiabilities": "118850000", "totalNonCurrentLiabilities": "1266278000", "cashAndShortTermInvestments": "85912000", "commonStockSharesOutstanding": "143392000", "intangibleAssetsExcludingGoodwill": "395954000", "cashAndCashEquivalentsAtCarryingValue": "85912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7333000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23308000", "capitalExpenditures": "13546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78354000", "cashflowFromInvestment": "34823000", "stockBasedCompensation": "2879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2761000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571573000, "cost_of_revenue": 399256000, "gross_profit": 172317000, "research_and_development": null, "selling_general_admin": 171643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 490000, "depreciation_amortisation": 42634000, "ebitda": 43124000, "interest_expense": 26083000, "interest_income": null, "other_non_operating": null, "pretax_income": -14147000, "tax_provision": -6814000, "effective_tax_rate": null, "net_income": -7333000, "net_income_continuing_ops": -7333000, "net_income_to_common": -7333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85912000, "short_term_investments": null, "net_receivables": 222992000, "inventory": 18737000, "other_current_assets": null, "total_current_assets": 387759000, "net_ppe": null, "goodwill": 518099000, "intangible_assets": 395954000, "goodwill_and_intangibles": 914053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1564059000, "total_assets": 1951818000, "short_term_debt": 105948000, "accounts_payable": 153746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535902000, "long_term_debt": 940241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1266278000, "total_liabilities": 1802180000, "total_debt": 1046189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1060879000, "total_equity": 150143000, "shares_outstanding": 143392000, "operating_cash_flow": 23308000, "stock_based_compensation": 2879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78354000, "free_cash_flow": 36854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "490000", "ebitda": "43124000", "netIncome": "-7333000", "grossProfit": "172317000", "depreciation": "None", "totalRevenue": "571573000", "costOfRevenue": "399256000", "interestIncome": "None", "incomeBeforeTax": "-14147000", "interestExpense": "26083000", "operatingIncome": "490000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6814000", "reportedCurrency": "USD", "netInterestIncome": "-26083000", "nonInterestIncome": "None", "operatingExpenses": "171827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42634000", "sellingGeneralAndAdministrative": "171643000", "netIncomeFromContinuingOperations": "-7333000" }, "balance": { "goodwill": "518099000", "inventory": "18737000", "commonStock": "1591000", "currentDebt": "None", "investments": "None", "totalAssets": "1951818000", "longTermDebt": "940241000", "shortTermDebt": "105948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "395954000", "reportedCurrency": "USD", "retainedEarnings": "-1060879000", "totalLiabilities": "1802180000", "otherCurrentAssets": "60118000", "totalCurrentAssets": "387759000", "currentLongTermDebt": "68000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "222992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1564059000", "currentAccountsPayable": "153746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1204513000", "totalShareholderEquity": "150143000", "capitalLeaseObligations": "196272000", "otherCurrentLiabilities": "163628000", "totalCurrentLiabilities": "535902000", "otherNonCurrentLiabilities": "118850000", "totalNonCurrentLiabilities": "1266278000", "cashAndShortTermInvestments": "85912000", "commonStockSharesOutstanding": "143392000", "intangibleAssetsExcludingGoodwill": "395954000", "cashAndCashEquivalentsAtCarryingValue": "85912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7333000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23308000", "capitalExpenditures": "13546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78354000", "cashflowFromInvestment": "34823000", "stockBasedCompensation": "2879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2761000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 621275000, "cost_of_revenue": 375799000, "gross_profit": 245476000, "ebit": 62089000, "ebitda": 101422000, "pretax_income": 36186000, "tax_provision": -28132000, "net_income": 64319000, "net_income_to_common": 64319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106299000, "total_current_assets": 425895000, "total_assets": 2040147000, "short_term_debt": 114061000, "long_term_debt": 1005511000, "total_debt": 1119572000, "total_liabilities": 1887513000, "total_equity": 153139000, "shares_outstanding": 142723500, "goodwill_and_intangibles": 960402000 }, "cash_flow": { "operating_cash_flow": 8989000, "capital_expenditure": 12826000, "free_cash_flow": 21815000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337736, "ticker_id": 3891, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62089000", "ebitda": "101422000", "netIncome": "64319000", "grossProfit": "245476000", "depreciation": "None", "totalRevenue": "621275000", "costOfRevenue": "375799000", "interestIncome": "None", "incomeBeforeTax": "36186000", "interestExpense": "25903000", "operatingIncome": "6105000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28132000", "reportedCurrency": "USD", "netInterestIncome": "-25903000", "nonInterestIncome": "None", "operatingExpenses": "239371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39333000", "sellingGeneralAndAdministrative": "178663000", "netIncomeFromContinuingOperations": "64318000" }, "balance": { "goodwill": "530028000", "inventory": "20910000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2040147000", "longTermDebt": "1005511000", "shortTermDebt": "114061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430374000", "reportedCurrency": "USD", "retainedEarnings": "-1053546000", "totalLiabilities": "1887513000", "otherCurrentAssets": "59050000", "totalCurrentAssets": "425895000", "currentLongTermDebt": "74300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614252000", "currentAccountsPayable": "154162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287303000", "totalShareholderEquity": "153139000", "capitalLeaseObligations": "207492000", "otherCurrentLiabilities": "160244000", "totalCurrentLiabilities": "545602000", "otherNonCurrentLiabilities": "125921000", "totalNonCurrentLiabilities": "1341911000", "cashAndShortTermInvestments": "106299000", "commonStockSharesOutstanding": "142723500", "intangibleAssetsExcludingGoodwill": "430374000", "cashAndCashEquivalentsAtCarryingValue": "106299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8989000", "capitalExpenditures": "12826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3655000", "cashflowFromInvestment": "-10885000", "stockBasedCompensation": "3279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621275000, "cost_of_revenue": 375799000, "gross_profit": 245476000, "research_and_development": null, "selling_general_admin": 178663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62089000, "depreciation_amortisation": 39333000, "ebitda": 101422000, "interest_expense": 25903000, "interest_income": null, "other_non_operating": null, "pretax_income": 36186000, "tax_provision": -28132000, "effective_tax_rate": null, "net_income": 64319000, "net_income_continuing_ops": 64318000, "net_income_to_common": 64319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106299000, "short_term_investments": null, "net_receivables": 239636000, "inventory": 20910000, "other_current_assets": null, "total_current_assets": 425895000, "net_ppe": null, "goodwill": 530028000, "intangible_assets": 430374000, "goodwill_and_intangibles": 960402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1614252000, "total_assets": 2040147000, "short_term_debt": 114061000, "accounts_payable": 154162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545602000, "long_term_debt": 1005511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1341911000, "total_liabilities": 1887513000, "total_debt": 1119572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1053546000, "total_equity": 153139000, "shares_outstanding": 142723500, "operating_cash_flow": 8989000, "stock_based_compensation": 3279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10885000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3655000, "free_cash_flow": 21815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62089000", "ebitda": "101422000", "netIncome": "64319000", "grossProfit": "245476000", "depreciation": "None", "totalRevenue": "621275000", "costOfRevenue": "375799000", "interestIncome": "None", "incomeBeforeTax": "36186000", "interestExpense": "25903000", "operatingIncome": "6105000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28132000", "reportedCurrency": "USD", "netInterestIncome": "-25903000", "nonInterestIncome": "None", "operatingExpenses": "239371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39333000", "sellingGeneralAndAdministrative": "178663000", "netIncomeFromContinuingOperations": "64318000" }, "balance": { "goodwill": "530028000", "inventory": "20910000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2040147000", "longTermDebt": "1005511000", "shortTermDebt": "114061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430374000", "reportedCurrency": "USD", "retainedEarnings": "-1053546000", "totalLiabilities": "1887513000", "otherCurrentAssets": "59050000", "totalCurrentAssets": "425895000", "currentLongTermDebt": "74300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614252000", "currentAccountsPayable": "154162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287303000", "totalShareholderEquity": "153139000", "capitalLeaseObligations": "207492000", "otherCurrentLiabilities": "160244000", "totalCurrentLiabilities": "545602000", "otherNonCurrentLiabilities": "125921000", "totalNonCurrentLiabilities": "1341911000", "cashAndShortTermInvestments": "106299000", "commonStockSharesOutstanding": "142723500", "intangibleAssetsExcludingGoodwill": "430374000", "cashAndCashEquivalentsAtCarryingValue": "106299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8989000", "capitalExpenditures": "12826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3655000", "cashflowFromInvestment": "-10885000", "stockBasedCompensation": "3279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 612439000, "cost_of_revenue": 396089000, "gross_profit": 216350000, "ebit": -124000, "ebitda": 40274000, "pretax_income": -26083000, "tax_provision": -6429000, "net_income": -19653000, "net_income_to_common": -19653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101801000, "total_current_assets": 432720000, "total_assets": 2063380000, "short_term_debt": 100899000, "long_term_debt": 931607000, "total_debt": 1032506000, "total_liabilities": 1823433000, "total_equity": 240451000, "shares_outstanding": 143209000, "goodwill_and_intangibles": 984164000 }, "cash_flow": { "operating_cash_flow": 33745000, "capital_expenditure": 13983000, "free_cash_flow": 47728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337738, "ticker_id": 3891, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-124000", "ebitda": "40274000", "netIncome": "-19653000", "grossProfit": "216350000", "depreciation": "None", "totalRevenue": "612439000", "costOfRevenue": "396089000", "interestIncome": "None", "incomeBeforeTax": "-26083000", "interestExpense": "25959000", "operatingIncome": "-6023000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6429000", "reportedCurrency": "USD", "netInterestIncome": "-25959000", "nonInterestIncome": "None", "operatingExpenses": "222373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40398000", "sellingGeneralAndAdministrative": "183857000", "netIncomeFromContinuingOperations": "-19654000" }, "balance": { "goodwill": "531112000", "inventory": "22423000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2063380000", "longTermDebt": "931607000", "shortTermDebt": "100899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "453052000", "reportedCurrency": "USD", "retainedEarnings": "-1117865000", "totalLiabilities": "1823433000", "otherCurrentAssets": "64485000", "totalCurrentAssets": "432720000", "currentLongTermDebt": "60452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1630660000", "currentAccountsPayable": "161603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1208658000", "totalShareholderEquity": "240451000", "capitalLeaseObligations": "216599000", "otherCurrentLiabilities": "169704000", "totalCurrentLiabilities": "551165000", "otherNonCurrentLiabilities": "125386000", "totalNonCurrentLiabilities": "1272268000", "cashAndShortTermInvestments": "101801000", "commonStockSharesOutstanding": "143209000", "intangibleAssetsExcludingGoodwill": "453052000", "cashAndCashEquivalentsAtCarryingValue": "101801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33745000", "capitalExpenditures": "13983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28984000", "cashflowFromInvestment": "-799000", "stockBasedCompensation": "252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612439000, "cost_of_revenue": 396089000, "gross_profit": 216350000, "research_and_development": null, "selling_general_admin": 183857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -124000, "depreciation_amortisation": 40398000, "ebitda": 40274000, "interest_expense": 25959000, "interest_income": null, "other_non_operating": null, "pretax_income": -26083000, "tax_provision": -6429000, "effective_tax_rate": null, "net_income": -19653000, "net_income_continuing_ops": -19654000, "net_income_to_common": -19653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101801000, "short_term_investments": null, "net_receivables": 244011000, "inventory": 22423000, "other_current_assets": null, "total_current_assets": 432720000, "net_ppe": null, "goodwill": 531112000, "intangible_assets": 453052000, "goodwill_and_intangibles": 984164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1630660000, "total_assets": 2063380000, "short_term_debt": 100899000, "accounts_payable": 161603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551165000, "long_term_debt": 931607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1272268000, "total_liabilities": 1823433000, "total_debt": 1032506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1117865000, "total_equity": 240451000, "shares_outstanding": 143209000, "operating_cash_flow": 33745000, "stock_based_compensation": 252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28984000, "free_cash_flow": 47728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-124000", "ebitda": "40274000", "netIncome": "-19653000", "grossProfit": "216350000", "depreciation": "None", "totalRevenue": "612439000", "costOfRevenue": "396089000", "interestIncome": "None", "incomeBeforeTax": "-26083000", "interestExpense": "25959000", "operatingIncome": "-6023000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6429000", "reportedCurrency": "USD", "netInterestIncome": "-25959000", "nonInterestIncome": "None", "operatingExpenses": "222373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40398000", "sellingGeneralAndAdministrative": "183857000", "netIncomeFromContinuingOperations": "-19654000" }, "balance": { "goodwill": "531112000", "inventory": "22423000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2063380000", "longTermDebt": "931607000", "shortTermDebt": "100899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "453052000", "reportedCurrency": "USD", "retainedEarnings": "-1117865000", "totalLiabilities": "1823433000", "otherCurrentAssets": "64485000", "totalCurrentAssets": "432720000", "currentLongTermDebt": "60452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1630660000", "currentAccountsPayable": "161603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1208658000", "totalShareholderEquity": "240451000", "capitalLeaseObligations": "216599000", "otherCurrentLiabilities": "169704000", "totalCurrentLiabilities": "551165000", "otherNonCurrentLiabilities": "125386000", "totalNonCurrentLiabilities": "1272268000", "cashAndShortTermInvestments": "101801000", "commonStockSharesOutstanding": "143209000", "intangibleAssetsExcludingGoodwill": "453052000", "cashAndCashEquivalentsAtCarryingValue": "101801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33745000", "capitalExpenditures": "13983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28984000", "cashflowFromInvestment": "-799000", "stockBasedCompensation": "252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 639840000, "cost_of_revenue": 391474000, "gross_profit": 248366000, "ebit": 13184000, "ebitda": 51442000, "pretax_income": -13086000, "tax_provision": -26803000, "net_income": 13748000, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99128000, "total_current_assets": 418035000, "total_assets": 2053486000, "short_term_debt": 102146000, "long_term_debt": null, "total_debt": 102146000, "total_liabilities": 1804216000, "total_equity": 249773000, "shares_outstanding": 141991500, "goodwill_and_intangibles": 1012384000 }, "cash_flow": { "operating_cash_flow": 35125000, "capital_expenditure": 9726000, "free_cash_flow": 44851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337739, "ticker_id": 3891, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13184000", "ebitda": "51442000", "netIncome": "13748000", "grossProfit": "248366000", "depreciation": "None", "totalRevenue": "639840000", "costOfRevenue": "391474000", "interestIncome": "None", "incomeBeforeTax": "-13086000", "interestExpense": "26270000", "operatingIncome": "6966000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-26803000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "241400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38258000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533687000", "inventory": "22427000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2053486000", "longTermDebt": "None", "shortTermDebt": "102146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "478697000", "reportedCurrency": "None", "retainedEarnings": "-1098212000", "totalLiabilities": "1804216000", "otherCurrentAssets": "54831000", "totalCurrentAssets": "418035000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1635451000", "currentAccountsPayable": "154353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239864000", "totalShareholderEquity": "249773000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "148692000", "totalCurrentLiabilities": "527648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1276568000", "cashAndShortTermInvestments": "99128000", "commonStockSharesOutstanding": "141991500", "intangibleAssetsExcludingGoodwill": "478697000", "cashAndCashEquivalentsAtCarryingValue": "99128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "35125000", "capitalExpenditures": "9726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25279000", "cashflowFromInvestment": "-3840000", "stockBasedCompensation": "3512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639840000, "cost_of_revenue": 391474000, "gross_profit": 248366000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13184000, "depreciation_amortisation": 38258000, "ebitda": 51442000, "interest_expense": 26270000, "interest_income": null, "other_non_operating": null, "pretax_income": -13086000, "tax_provision": -26803000, "effective_tax_rate": null, "net_income": 13748000, "net_income_continuing_ops": null, "net_income_to_common": 13748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99128000, "short_term_investments": null, "net_receivables": 241649000, "inventory": 22427000, "other_current_assets": null, "total_current_assets": 418035000, "net_ppe": null, "goodwill": 533687000, "intangible_assets": 478697000, "goodwill_and_intangibles": 1012384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1635451000, "total_assets": 2053486000, "short_term_debt": 102146000, "accounts_payable": 154353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527648000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1276568000, "total_liabilities": 1804216000, "total_debt": 102146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1098212000, "total_equity": 249773000, "shares_outstanding": 141991500, "operating_cash_flow": 35125000, "stock_based_compensation": 3512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3840000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25279000, "free_cash_flow": 44851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13184000", "ebitda": "51442000", "netIncome": "13748000", "grossProfit": "248366000", "depreciation": "None", "totalRevenue": "639840000", "costOfRevenue": "391474000", "interestIncome": "None", "incomeBeforeTax": "-13086000", "interestExpense": "26270000", "operatingIncome": "6966000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-26803000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "241400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38258000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533687000", "inventory": "22427000", "commonStock": "1588000", "currentDebt": "None", "investments": "None", "totalAssets": "2053486000", "longTermDebt": "None", "shortTermDebt": "102146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "478697000", "reportedCurrency": "None", "retainedEarnings": "-1098212000", "totalLiabilities": "1804216000", "otherCurrentAssets": "54831000", "totalCurrentAssets": "418035000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "241649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1635451000", "currentAccountsPayable": "154353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239864000", "totalShareholderEquity": "249773000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "148692000", "totalCurrentLiabilities": "527648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1276568000", "cashAndShortTermInvestments": "99128000", "commonStockSharesOutstanding": "141991500", "intangibleAssetsExcludingGoodwill": "478697000", "cashAndCashEquivalentsAtCarryingValue": "99128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "35125000", "capitalExpenditures": "9726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25279000", "cashflowFromInvestment": "-3840000", "stockBasedCompensation": "3512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 635761000, "cost_of_revenue": 402399000, "gross_profit": 233362000, "ebit": -48125000, "ebitda": -9827000, "pretax_income": -74690000, "tax_provision": 10078000, "net_income": -84768000, "net_income_to_common": -84768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93731000, "total_current_assets": 425768000, "total_assets": 2089166000, "short_term_debt": 107849000, "long_term_debt": null, "total_debt": 107849000, "total_liabilities": 1856185000, "total_equity": 233453000, "shares_outstanding": 140774000, "goodwill_and_intangibles": 1035383000 }, "cash_flow": { "operating_cash_flow": 22451000, "capital_expenditure": 12999000, "free_cash_flow": 35450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337740, "ticker_id": 3891, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48125000", "ebitda": "-9827000", "netIncome": "-84768000", "grossProfit": "233362000", "depreciation": "None", "totalRevenue": "635761000", "costOfRevenue": "402399000", "interestIncome": "None", "incomeBeforeTax": "-74690000", "interestExpense": "26565000", "operatingIncome": "-49886000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10078000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "283248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38298000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533743000", "inventory": "23622000", "commonStock": "1586000", "currentDebt": "None", "investments": "None", "totalAssets": "2089166000", "longTermDebt": "None", "shortTermDebt": "107849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "501640000", "reportedCurrency": "None", "retainedEarnings": "-1111960000", "totalLiabilities": "1856185000", "otherCurrentAssets": "64333000", "totalCurrentAssets": "425768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1663398000", "currentAccountsPayable": "151201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269857000", "totalShareholderEquity": "233453000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146417000", "totalCurrentLiabilities": "537001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1319184000", "cashAndShortTermInvestments": "93731000", "commonStockSharesOutstanding": "140774000", "intangibleAssetsExcludingGoodwill": "501640000", "cashAndCashEquivalentsAtCarryingValue": "93731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "22451000", "capitalExpenditures": "12999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18245000", "cashflowFromInvestment": "-12426000", "stockBasedCompensation": "2826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 635761000, "cost_of_revenue": 402399000, "gross_profit": 233362000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48125000, "depreciation_amortisation": 38298000, "ebitda": -9827000, "interest_expense": 26565000, "interest_income": null, "other_non_operating": null, "pretax_income": -74690000, "tax_provision": 10078000, "effective_tax_rate": null, "net_income": -84768000, "net_income_continuing_ops": null, "net_income_to_common": -84768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93731000, "short_term_investments": null, "net_receivables": 244082000, "inventory": 23622000, "other_current_assets": null, "total_current_assets": 425768000, "net_ppe": null, "goodwill": 533743000, "intangible_assets": 501640000, "goodwill_and_intangibles": 1035383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1663398000, "total_assets": 2089166000, "short_term_debt": 107849000, "accounts_payable": 151201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537001000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1319184000, "total_liabilities": 1856185000, "total_debt": 107849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1111960000, "total_equity": 233453000, "shares_outstanding": 140774000, "operating_cash_flow": 22451000, "stock_based_compensation": 2826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18245000, "free_cash_flow": 35450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48125000", "ebitda": "-9827000", "netIncome": "-84768000", "grossProfit": "233362000", "depreciation": "None", "totalRevenue": "635761000", "costOfRevenue": "402399000", "interestIncome": "None", "incomeBeforeTax": "-74690000", "interestExpense": "26565000", "operatingIncome": "-49886000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10078000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "283248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38298000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533743000", "inventory": "23622000", "commonStock": "1586000", "currentDebt": "None", "investments": "None", "totalAssets": "2089166000", "longTermDebt": "None", "shortTermDebt": "107849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "501640000", "reportedCurrency": "None", "retainedEarnings": "-1111960000", "totalLiabilities": "1856185000", "otherCurrentAssets": "64333000", "totalCurrentAssets": "425768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1663398000", "currentAccountsPayable": "151201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269857000", "totalShareholderEquity": "233453000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146417000", "totalCurrentLiabilities": "537001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1319184000", "cashAndShortTermInvestments": "93731000", "commonStockSharesOutstanding": "140774000", "intangibleAssetsExcludingGoodwill": "501640000", "cashAndCashEquivalentsAtCarryingValue": "93731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "22451000", "capitalExpenditures": "12999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18245000", "cashflowFromInvestment": "-12426000", "stockBasedCompensation": "2826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 669405000, "cost_of_revenue": 419644000, "gross_profit": 249761000, "ebit": 25654000, "ebitda": 64150000, "pretax_income": -1315000, "tax_provision": 21581000, "net_income": -22892000, "net_income_to_common": -22892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100551000, "total_current_assets": 444237000, "total_assets": 2181247000, "short_term_debt": 109515000, "long_term_debt": null, "total_debt": 109515000, "total_liabilities": 1863934000, "total_equity": 317785000, "shares_outstanding": 148939463, "goodwill_and_intangibles": 1058226000 }, "cash_flow": { "operating_cash_flow": 21157000, "capital_expenditure": 8409000, "free_cash_flow": 29566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337741, "ticker_id": 3891, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25654000", "ebitda": "64150000", "netIncome": "-22892000", "grossProfit": "249761000", "depreciation": "None", "totalRevenue": "669405000", "costOfRevenue": "419644000", "interestIncome": "None", "incomeBeforeTax": "-1315000", "interestExpense": "26969000", "operatingIncome": "17858000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21581000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "231903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38496000", "sellingGeneralAndAdministrative": "167246000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533876000", "inventory": "26794000", "commonStock": "1586000", "currentDebt": "None", "investments": "None", "totalAssets": "2181247000", "longTermDebt": "None", "shortTermDebt": "109515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "524350000", "reportedCurrency": "None", "retainedEarnings": "-1027192000", "totalLiabilities": "1863934000", "otherCurrentAssets": "50796000", "totalCurrentAssets": "444237000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1737010000", "currentAccountsPayable": "142215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294258000", "totalShareholderEquity": "317785000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151291000", "totalCurrentLiabilities": "533513000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1330421000", "cashAndShortTermInvestments": "100551000", "commonStockSharesOutstanding": "148939463", "intangibleAssetsExcludingGoodwill": "524350000", "cashAndCashEquivalentsAtCarryingValue": "100551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "18510000", "operatingCashflow": "21157000", "capitalExpenditures": "8409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22568000", "cashflowFromInvestment": "-7089000", "stockBasedCompensation": "3840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669405000, "cost_of_revenue": 419644000, "gross_profit": 249761000, "research_and_development": null, "selling_general_admin": 167246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25654000, "depreciation_amortisation": 38496000, "ebitda": 64150000, "interest_expense": 26969000, "interest_income": null, "other_non_operating": null, "pretax_income": -1315000, "tax_provision": 21581000, "effective_tax_rate": null, "net_income": -22892000, "net_income_continuing_ops": null, "net_income_to_common": -22892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100551000, "short_term_investments": null, "net_receivables": 266096000, "inventory": 26794000, "other_current_assets": null, "total_current_assets": 444237000, "net_ppe": null, "goodwill": 533876000, "intangible_assets": 524350000, "goodwill_and_intangibles": 1058226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1737010000, "total_assets": 2181247000, "short_term_debt": 109515000, "accounts_payable": 142215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533513000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1330421000, "total_liabilities": 1863934000, "total_debt": 109515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1027192000, "total_equity": 317785000, "shares_outstanding": 148939463, "operating_cash_flow": 21157000, "stock_based_compensation": 3840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22568000, "free_cash_flow": 29566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25654000", "ebitda": "64150000", "netIncome": "-22892000", "grossProfit": "249761000", "depreciation": "None", "totalRevenue": "669405000", "costOfRevenue": "419644000", "interestIncome": "None", "incomeBeforeTax": "-1315000", "interestExpense": "26969000", "operatingIncome": "17858000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21581000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "231903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38496000", "sellingGeneralAndAdministrative": "167246000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533876000", "inventory": "26794000", "commonStock": "1586000", "currentDebt": "None", "investments": "None", "totalAssets": "2181247000", "longTermDebt": "None", "shortTermDebt": "109515000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "524350000", "reportedCurrency": "None", "retainedEarnings": "-1027192000", "totalLiabilities": "1863934000", "otherCurrentAssets": "50796000", "totalCurrentAssets": "444237000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1737010000", "currentAccountsPayable": "142215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294258000", "totalShareholderEquity": "317785000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151291000", "totalCurrentLiabilities": "533513000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1330421000", "cashAndShortTermInvestments": "100551000", "commonStockSharesOutstanding": "148939463", "intangibleAssetsExcludingGoodwill": "524350000", "cashAndCashEquivalentsAtCarryingValue": "100551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "18510000", "operatingCashflow": "21157000", "capitalExpenditures": "8409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22568000", "cashflowFromInvestment": "-7089000", "stockBasedCompensation": "3840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 652871000, "cost_of_revenue": 416103000, "gross_profit": 236768000, "ebit": 41494000, "ebitda": 82138000, "pretax_income": 13576000, "tax_provision": 16144000, "net_income": -2566000, "net_income_to_common": -2566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109240000, "total_current_assets": 463620000, "total_assets": 2249377000, "short_term_debt": 163175000, "long_term_debt": null, "total_debt": 163175000, "total_liabilities": 1923326000, "total_equity": 326519000, "shares_outstanding": 140373000, "goodwill_and_intangibles": 1079004000 }, "cash_flow": { "operating_cash_flow": 20631000, "capital_expenditure": 13259000, "free_cash_flow": 33890000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337743, "ticker_id": 3891, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41494000", "ebitda": "82138000", "netIncome": "-2566000", "grossProfit": "236768000", "depreciation": "None", "totalRevenue": "652871000", "costOfRevenue": "416103000", "interestIncome": "None", "incomeBeforeTax": "13576000", "interestExpense": "27918000", "operatingIncome": "34941000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16144000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "201827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40644000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533264000", "inventory": "29914000", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "2249377000", "longTermDebt": "None", "shortTermDebt": "163175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "545740000", "reportedCurrency": "None", "retainedEarnings": "-1004300000", "totalLiabilities": "1923326000", "otherCurrentAssets": "67434000", "totalCurrentAssets": "463620000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1785757000", "currentAccountsPayable": "159284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1369128000", "totalShareholderEquity": "326519000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98812000", "totalCurrentLiabilities": "561180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1362146000", "cashAndShortTermInvestments": "109240000", "commonStockSharesOutstanding": "140373000", "intangibleAssetsExcludingGoodwill": "545740000", "cashAndCashEquivalentsAtCarryingValue": "109240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "20631000", "capitalExpenditures": "13259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58383000", "cashflowFromInvestment": "39063000", "stockBasedCompensation": "3944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652871000, "cost_of_revenue": 416103000, "gross_profit": 236768000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41494000, "depreciation_amortisation": 40644000, "ebitda": 82138000, "interest_expense": 27918000, "interest_income": null, "other_non_operating": null, "pretax_income": 13576000, "tax_provision": 16144000, "effective_tax_rate": null, "net_income": -2566000, "net_income_continuing_ops": null, "net_income_to_common": -2566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109240000, "short_term_investments": null, "net_receivables": 257032000, "inventory": 29914000, "other_current_assets": null, "total_current_assets": 463620000, "net_ppe": null, "goodwill": 533264000, "intangible_assets": 545740000, "goodwill_and_intangibles": 1079004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1785757000, "total_assets": 2249377000, "short_term_debt": 163175000, "accounts_payable": 159284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561180000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1362146000, "total_liabilities": 1923326000, "total_debt": 163175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1004300000, "total_equity": 326519000, "shares_outstanding": 140373000, "operating_cash_flow": 20631000, "stock_based_compensation": 3944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39063000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58383000, "free_cash_flow": 33890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41494000", "ebitda": "82138000", "netIncome": "-2566000", "grossProfit": "236768000", "depreciation": "None", "totalRevenue": "652871000", "costOfRevenue": "416103000", "interestIncome": "None", "incomeBeforeTax": "13576000", "interestExpense": "27918000", "operatingIncome": "34941000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16144000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "201827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40644000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533264000", "inventory": "29914000", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "2249377000", "longTermDebt": "None", "shortTermDebt": "163175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "545740000", "reportedCurrency": "None", "retainedEarnings": "-1004300000", "totalLiabilities": "1923326000", "otherCurrentAssets": "67434000", "totalCurrentAssets": "463620000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1785757000", "currentAccountsPayable": "159284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1369128000", "totalShareholderEquity": "326519000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98812000", "totalCurrentLiabilities": "561180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1362146000", "cashAndShortTermInvestments": "109240000", "commonStockSharesOutstanding": "140373000", "intangibleAssetsExcludingGoodwill": "545740000", "cashAndCashEquivalentsAtCarryingValue": "109240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "20631000", "capitalExpenditures": "13259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58383000", "cashflowFromInvestment": "39063000", "stockBasedCompensation": "3944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "income_statement": { "revenue": 672357000, "cost_of_revenue": 426096000, "gross_profit": 246261000, "ebit": 17202000, "ebitda": 56986000, "pretax_income": -11357000, "tax_provision": 1333000, "net_income": -12677000, "net_income_to_common": -12677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106633000, "total_current_assets": 481785000, "total_assets": 2306838000, "short_term_debt": 156864000, "long_term_debt": null, "total_debt": 156864000, "total_liabilities": 1979941000, "total_equity": 327363000, "shares_outstanding": 139805000, "goodwill_and_intangibles": 1103553000 }, "cash_flow": { "operating_cash_flow": 46068000, "capital_expenditure": 7650000, "free_cash_flow": 53718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337744, "ticker_id": 3891, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:02.680638+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17202000", "ebitda": "56986000", "netIncome": "-12677000", "grossProfit": "246261000", "depreciation": "None", "totalRevenue": "672357000", "costOfRevenue": "426096000", "interestIncome": "None", "incomeBeforeTax": "-11357000", "interestExpense": "28559000", "operatingIncome": "13511000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1333000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "232750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39784000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533796000", "inventory": "29449000", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "2306838000", "longTermDebt": "None", "shortTermDebt": "156864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "569757000", "reportedCurrency": "None", "retainedEarnings": "-1001734000", "totalLiabilities": "1979941000", "otherCurrentAssets": "95539000", "totalCurrentAssets": "481785000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1825053000", "currentAccountsPayable": "159188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1419420000", "totalShareholderEquity": "327363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91591000", "totalCurrentLiabilities": "555700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1424241000", "cashAndShortTermInvestments": "106633000", "commonStockSharesOutstanding": "139805000", "intangibleAssetsExcludingGoodwill": "569757000", "cashAndCashEquivalentsAtCarryingValue": "106633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "46068000", "capitalExpenditures": "7650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15920000", "cashflowFromInvestment": "-5699000", "stockBasedCompensation": "5047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672357000, "cost_of_revenue": 426096000, "gross_profit": 246261000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17202000, "depreciation_amortisation": 39784000, "ebitda": 56986000, "interest_expense": 28559000, "interest_income": null, "other_non_operating": null, "pretax_income": -11357000, "tax_provision": 1333000, "effective_tax_rate": null, "net_income": -12677000, "net_income_continuing_ops": null, "net_income_to_common": -12677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106633000, "short_term_investments": null, "net_receivables": 250164000, "inventory": 29449000, "other_current_assets": null, "total_current_assets": 481785000, "net_ppe": null, "goodwill": 533796000, "intangible_assets": 569757000, "goodwill_and_intangibles": 1103553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1825053000, "total_assets": 2306838000, "short_term_debt": 156864000, "accounts_payable": 159188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1424241000, "total_liabilities": 1979941000, "total_debt": 156864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1001734000, "total_equity": 327363000, "shares_outstanding": 139805000, "operating_cash_flow": 46068000, "stock_based_compensation": 5047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15920000, "free_cash_flow": 53718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17202000", "ebitda": "56986000", "netIncome": "-12677000", "grossProfit": "246261000", "depreciation": "None", "totalRevenue": "672357000", "costOfRevenue": "426096000", "interestIncome": "None", "incomeBeforeTax": "-11357000", "interestExpense": "28559000", "operatingIncome": "13511000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1333000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "232750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39784000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "533796000", "inventory": "29449000", "commonStock": "1584000", "currentDebt": "None", "investments": "None", "totalAssets": "2306838000", "longTermDebt": "None", "shortTermDebt": "156864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "569757000", "reportedCurrency": "None", "retainedEarnings": "-1001734000", "totalLiabilities": "1979941000", "otherCurrentAssets": "95539000", "totalCurrentAssets": "481785000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1825053000", "currentAccountsPayable": "159188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1419420000", "totalShareholderEquity": "327363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91591000", "totalCurrentLiabilities": "555700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1424241000", "cashAndShortTermInvestments": "106633000", "commonStockSharesOutstanding": "139805000", "intangibleAssetsExcludingGoodwill": "569757000", "cashAndCashEquivalentsAtCarryingValue": "106633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "46068000", "capitalExpenditures": "7650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15920000", "cashflowFromInvestment": "-5699000", "stockBasedCompensation": "5047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }