{ "ticker": { "uuid": "af5913fa-d9a5-4351-812e-011a2e23a938", "symbol": "IRDM", "name": "Iridium Communications Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/af5913fa-d9a5-4351-812e-011a2e23a938/", "api_url": "https://sharemaestro.com/factors/api/tickers/af5913fa-d9a5-4351-812e-011a2e23a938/" }, "ticker_metadata": { "id": 6685, "uuid": "af5913fa-d9a5-4351-812e-011a2e23a938", "symbol": "IRDM", "name": "Iridium Communications Inc", "asset_type": "equity", "market_cap": 5433349000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "Iridium Communications Inc. provides mobile voice and data communications products and services to businesses, governments in the United States and other countries, non-governmental organizations, and consumers around the world. The company is headquartered in McLean, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "af5913fa-d9a5-4351-812e-011a2e23a938", "symbol": "IRDM", "name": "Iridium Communications Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/af5913fa-d9a5-4351-812e-011a2e23a938/", "api_url": "https://sharemaestro.com/factors/api/tickers/af5913fa-d9a5-4351-812e-011a2e23a938/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.06, "quality": 0.98, "momentum": 0.88, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 47.36, "market_cap": 5046539520, "pe_ratio": 47.81, "earnings_yield": 0.0209, "ebitda_to_ev": 0.0659, "shareholder_yield": 0.0126, "roe": 0.2254, "piotroski_f_score": 8, "momentum_12_1": 0.5353, "volatility_252d": 0.6272 }, "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": true }, "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": "2026-06-07T06:48:29.756751+00:00", "batch_id": "" }, "size": { "price_close": 47.36, "market_cap": 5046539520, "market_cap_usd": 5046539520, "enterprise_value": 6696079520, "shares_outstanding": 106557000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.81, "pb_ratio": 10.7751, "ptbv_ratio": 17.7313, "ps_ratio": 5.762, "pcf_ratio": 12.2904, "pfcf_ratio": 9.7745, "ev_ebitda": 15.1663, "ev_ebit": 29.2112, "ev_sales": 7.6453, "ev_fcf": 12.9695, "earnings_yield": 0.0209, "fcf_yield": 0.0771, "price_to_sales": 5.762, "price_to_book": 10.7751, "price_to_cashflow": 12.2904, "ebitda_to_ev": 0.0659, "sales_yield": 0.1308 }, "yield": { "dividend_yield": 0.0126, "buyback_yield": 0, "shareholder_yield": 0.0126, "debt_paydown_yield": null, "total_yield": 0.0126 }, "quality": { "gross_margin": 0.6253, "operating_margin": 0.2617, "net_margin": 0.1205, "ebitda_margin": 0.5041, "fcf_margin": 0.5895, "roe": 0.2254, "roa": 0.0417, "roic": 0.0839, "roc_greenblatt": null, "asset_turnover": 0.3459, "cash_conversion": 4.8913, "accruals_ratio": -0.1205, "sbc_to_revenue": 0.0585, "piotroski_f_score": 8, "altman_z_score": 1.9873, "earnings_stability_5y": 0.2185, "revenue_stability_5y": 0.177, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2163, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.4068, "net_debt_to_ebitda": 3.7361, "debt_to_assets": 0.6955, "interest_coverage": 2.4607, "current_ratio": 2.8507, "quick_ratio": 2.2082, "net_debt": 1649540000, "local_beta": 0.0007, "volatility_252d": 0.6272, "volatility_60d": 1.2167, "max_drawdown_12m": -0.4956, "risk_adjusted_momentum": 0.8534 }, "growth": { "revenue_growth_1y": 0.0405, "revenue_growth_3y_cagr": 0.0653, "revenue_growth_5y_cagr": 0.0836, "eps_growth_1y": -0.1456, "eps_growth_3y_cagr": 1.3581, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.159, "book_value_growth_1y": -0.1088, "revenue_growth": 0.0405, "earnings_growth": -0.1456 }, "momentum": { "price_return_1m": 0.1423, "price_return_3m": 0.9844, "price_return_6m": 1.7086, "price_return_9m": 0.9286, "price_return_12m": 0.7537, "price_return_12m_ex1m": 0.5353, "momentum_6m": 1.7086, "momentum_12m": 0.7537, "momentum_12_1": 0.5353, "distance_from_52w_high": -0.0854, "distance_from_52w_low": 1.9938, "relative_strength": 0.5958 }, "raw_ttm": { "revenue_ttm": 875838000, "gross_profit_ttm": 547637000, "ebit_ttm": 229230000, "ebitda_ttm": 441511000, "net_income_ttm": 105554000, "eps_diluted_ttm": 0.9906, "operating_cash_flow_ttm": 410607000, "capital_expenditure_ttm": 105689000, "fcf_ttm": 516296000, "dividends_paid_ttm": 63717000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93156000, "cash_and_equivalents": 111644000, "total_current_assets": 309137000, "total_current_liabilities": 108444000, "net_ppe": null, "total_assets": 2532289000, "total_debt": 1761184000, "total_equity": 468351000, "net_working_capital": 97016000, "book_value_per_share": 4.3953, "retained_earnings": -396960000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 284612000, "tangible_book_per_share": 2.671 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 82, "rank_pcf": 55, "rank_ev_ebitda": 64, "rank_ev_ebit": 82, "rank_earnings_yield": 84, "rank_fcf_yield": 51, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 16, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 30, "rank_fcf_margin": 12, "rank_piotroski": 4, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 16 }, "composites": { "value_composite": 94, "quality_composite": 2, "momentum_composite": 12, "growth_composite": 83, "yield_composite": 29, "svqf_composite": 92, "vc1_composite": 92, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.2425, "os_score": 0.53, "value_percentile": 0.06, "quality_percentile": 0.98, "momentum_percentile": 0.88, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 90, "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": true } } }, "latest_snapshot_fields": { "id": 1598, "ticker_id": 6685, "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": "2026-06-07T06:48:29.756751+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.36, "market_cap": 5046539520, "market_cap_usd": 5046539520, "enterprise_value": 6696079520, "shares_outstanding": 106557000, "fx_rate_to_usd": null, "pe_ratio": 47.81002634, "pb_ratio": 10.77512276, "ptbv_ratio": 17.73129566, "ps_ratio": 5.76195543, "pcf_ratio": 12.29043713, "pfcf_ratio": 9.77450827, "ev_ebitda": 15.16628016, "ev_ebit": 29.21118318, "ev_sales": 7.64534026, "ev_fcf": 12.96945845, "earnings_yield": 0.02091611, "fcf_yield": 0.07710422, "dividend_yield": 0.01262588, "buyback_yield": 0, "shareholder_yield": 0.01262588, "debt_paydown_yield": null, "total_yield": 0.01262588, "gross_margin": 0.62527203, "operating_margin": 0.26172648, "net_margin": 0.12051772, "ebitda_margin": 0.50410122, "fcf_margin": 0.58948801, "roe": 0.2253737, "roa": 0.04168324, "roic": 0.08389367, "roc_greenblatt": null, "asset_turnover": 0.34586811, "cash_conversion": 4.89129735, "accruals_ratio": -0.12046532, "sbc_to_revenue": 0.05847314, "debt_to_equity": 4.40681882, "net_debt_to_ebitda": 3.73612435, "debt_to_assets": 0.69549092, "interest_coverage": 2.46071107, "current_ratio": 2.85066025, "quick_ratio": 2.20823651, "net_debt": 1649540000, "revenue_growth_1y": 0.04054974, "revenue_growth_3y_cagr": 0.06527964, "revenue_growth_5y_cagr": 0.08360308, "eps_growth_1y": -0.14555389, "eps_growth_3y_cagr": 1.35813073, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15896041, "book_value_growth_1y": -0.1088247, "piotroski_f_score": 8, "altman_z_score": 1.98729607, "earnings_stability_5y": 0.218535, "revenue_stability_5y": 0.176988, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14230584, "price_return_3m": 0.98435477, "price_return_6m": 1.70859189, "price_return_9m": 0.92861361, "price_return_12m": 0.75372982, "price_return_12m_ex1m": 0.53525419, "distance_from_52w_high": -0.08536114, "distance_from_52w_low": 1.99379243, "relative_strength": 0.59578877, "local_beta": 0.0007, "volatility_252d": 0.627233, "volatility_60d": 1.216651, "max_drawdown_12m": -0.49556128, "revenue_ttm": 875838000, "gross_profit_ttm": 547637000, "ebit_ttm": 229230000, "ebitda_ttm": 441511000, "net_income_ttm": 105554000, "eps_diluted_ttm": 0.9905872, "operating_cash_flow_ttm": 410607000, "capital_expenditure_ttm": 105689000, "fcf_ttm": 516296000, "dividends_paid_ttm": 63717000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93156000, "cash_and_equivalents": 111644000, "total_current_assets": 309137000, "total_current_liabilities": 108444000, "net_ppe": null, "total_assets": 2532289000, "total_debt": 1761184000, "total_equity": 468351000, "net_working_capital": 97016000, "book_value_per_share": 4.39530955, "retained_earnings": -396960000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 284612000, "tangible_book_per_share": 2.67098361, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 84, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 82, "rank_pcf": 55, "rank_ev_ebitda": 64, "rank_ev_ebit": 82, "rank_earnings_yield": 84, "rank_fcf_yield": 51, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 16, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 30, "rank_fcf_margin": 12, "rank_piotroski": 4, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 16, "value_composite": 94, "quality_composite": 2, "momentum_composite": 12, "growth_composite": 83, "yield_composite": 29, "svqf_composite": 92, "vc1_composite": 92, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 90, "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": 47.36, "os": 0.53, "value": 0.06, "quality": 0.98, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 47.81, "earnings_yield": 0.0209, "shareholder_yield": 0.0126, "roe": 0.2254, "momentum_12_1": 0.5353, "complete_fields": { "id": 1598, "ticker_id": 6685, "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": "2026-06-07T06:48:29.756751+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.36, "market_cap": 5046539520, "market_cap_usd": 5046539520, "enterprise_value": 6696079520, "shares_outstanding": 106557000, "fx_rate_to_usd": null, "pe_ratio": 47.81002634, "pb_ratio": 10.77512276, "ptbv_ratio": 17.73129566, "ps_ratio": 5.76195543, "pcf_ratio": 12.29043713, "pfcf_ratio": 9.77450827, "ev_ebitda": 15.16628016, "ev_ebit": 29.21118318, "ev_sales": 7.64534026, "ev_fcf": 12.96945845, "earnings_yield": 0.02091611, "fcf_yield": 0.07710422, "dividend_yield": 0.01262588, "buyback_yield": 0, "shareholder_yield": 0.01262588, "debt_paydown_yield": null, "total_yield": 0.01262588, "gross_margin": 0.62527203, "operating_margin": 0.26172648, "net_margin": 0.12051772, "ebitda_margin": 0.50410122, "fcf_margin": 0.58948801, "roe": 0.2253737, "roa": 0.04168324, "roic": 0.08389367, "roc_greenblatt": null, "asset_turnover": 0.34586811, "cash_conversion": 4.89129735, "accruals_ratio": -0.12046532, "sbc_to_revenue": 0.05847314, "debt_to_equity": 4.40681882, "net_debt_to_ebitda": 3.73612435, "debt_to_assets": 0.69549092, "interest_coverage": 2.46071107, "current_ratio": 2.85066025, "quick_ratio": 2.20823651, "net_debt": 1649540000, "revenue_growth_1y": 0.04054974, "revenue_growth_3y_cagr": 0.06527964, "revenue_growth_5y_cagr": 0.08360308, "eps_growth_1y": -0.14555389, "eps_growth_3y_cagr": 1.35813073, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15896041, "book_value_growth_1y": -0.1088247, "piotroski_f_score": 8, "altman_z_score": 1.98729607, "earnings_stability_5y": 0.218535, "revenue_stability_5y": 0.176988, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14230584, "price_return_3m": 0.98435477, "price_return_6m": 1.70859189, "price_return_9m": 0.92861361, "price_return_12m": 0.75372982, "price_return_12m_ex1m": 0.53525419, "distance_from_52w_high": -0.08536114, "distance_from_52w_low": 1.99379243, "relative_strength": 0.59578877, "local_beta": 0.0007, "volatility_252d": 0.627233, "volatility_60d": 1.216651, "max_drawdown_12m": -0.49556128, "revenue_ttm": 875838000, "gross_profit_ttm": 547637000, "ebit_ttm": 229230000, "ebitda_ttm": 441511000, "net_income_ttm": 105554000, "eps_diluted_ttm": 0.9905872, "operating_cash_flow_ttm": 410607000, "capital_expenditure_ttm": 105689000, "fcf_ttm": 516296000, "dividends_paid_ttm": 63717000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93156000, "cash_and_equivalents": 111644000, "total_current_assets": 309137000, "total_current_liabilities": 108444000, "net_ppe": null, "total_assets": 2532289000, "total_debt": 1761184000, "total_equity": 468351000, "net_working_capital": 97016000, "book_value_per_share": 4.39530955, "retained_earnings": -396960000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 284612000, "tangible_book_per_share": 2.67098361, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 84, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 82, "rank_pcf": 55, "rank_ev_ebitda": 64, "rank_ev_ebit": 82, "rank_earnings_yield": 84, "rank_fcf_yield": 51, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 16, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 30, "rank_fcf_margin": 12, "rank_piotroski": 4, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 16, "value_composite": 94, "quality_composite": 2, "momentum_composite": 12, "growth_composite": 83, "yield_composite": 29, "svqf_composite": 92, "vc1_composite": 92, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 871659000, "cost_of_revenue": 197577000, "gross_profit": 674082000, "ebit": 235980000, "ebitda": 446187000, "pretax_income": 141990000, "tax_provision": 27618000, "net_income": 114372000, "net_income_to_common": 114372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96501000, "total_current_assets": 276503000, "total_assets": 2531009000, "short_term_debt": 7471000, "long_term_debt": 1757124000, "total_debt": 1764595000, "total_liabilities": 2068409000, "total_equity": 462600000, "shares_outstanding": 107837000, "goodwill_and_intangibles": 185870000 }, "cash_flow": { "operating_cash_flow": 400073000, "capital_expenditure": 100280000, "free_cash_flow": 500353000, "dividends_paid": 62854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99948, "ticker_id": 6685, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235980000", "ebitda": "446187000", "netIncome": "114372000", "grossProfit": "674082000", "depreciation": "None", "totalRevenue": "871659000", "costOfRevenue": "197577000", "interestIncome": "None", "incomeBeforeTax": "141990000", "interestExpense": "88252000", "operatingIncome": "235980000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27618000", "reportedCurrency": "USD", "netInterestIncome": "-88252000", "nonInterestIncome": "None", "operatingExpenses": "438102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19758000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210207000", "sellingGeneralAndAdministrative": "157711000", "netIncomeFromContinuingOperations": "114372000" }, "balance": { "goodwill": "98942000", "inventory": "73764000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2531009000", "longTermDebt": "1757124000", "shortTermDebt": "7471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86928000", "reportedCurrency": "USD", "retainedEarnings": "-418554000", "totalLiabilities": "2068409000", "otherCurrentAssets": "12466000", "totalCurrentAssets": "276503000", "currentLongTermDebt": "3402000", "longTermInvestments": "39773000", "shortTermInvestments": "None", "currentNetReceivables": "93772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2254506000", "currentAccountsPayable": "17676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1760526000", "totalShareholderEquity": "462600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45396000", "totalCurrentLiabilities": "111670000", "otherNonCurrentLiabilities": "28770000", "totalNonCurrentLiabilities": "1956739000", "cashAndShortTermInvestments": "96501000", "commonStockSharesOutstanding": "107837000", "intangibleAssetsExcludingGoodwill": "86928000", "cashAndCashEquivalentsAtCarryingValue": "96501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114372000", "profitLoss": "None", "dividendPayout": "62854000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4706000", "operatingCashflow": "400073000", "capitalExpenditures": "100280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299910000", "cashflowFromInvestment": "-100280000", "stockBasedCompensation": "51579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871659000, "cost_of_revenue": 197577000, "gross_profit": 674082000, "research_and_development": 19758000, "selling_general_admin": 157711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235980000, "depreciation_amortisation": 210207000, "ebitda": 446187000, "interest_expense": 88252000, "interest_income": null, "other_non_operating": null, "pretax_income": 141990000, "tax_provision": 27618000, "effective_tax_rate": null, "net_income": 114372000, "net_income_continuing_ops": 114372000, "net_income_to_common": 114372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96501000, "short_term_investments": null, "net_receivables": 93772000, "inventory": 73764000, "other_current_assets": null, "total_current_assets": 276503000, "net_ppe": null, "goodwill": 98942000, "intangible_assets": 86928000, "goodwill_and_intangibles": 185870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2254506000, "total_assets": 2531009000, "short_term_debt": 7471000, "accounts_payable": 17676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111670000, "long_term_debt": 1757124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1956739000, "total_liabilities": 2068409000, "total_debt": 1764595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418554000, "total_equity": 462600000, "shares_outstanding": 107837000, "operating_cash_flow": 400073000, "stock_based_compensation": 51579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100280000, "dividends_paid": 62854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299910000, "free_cash_flow": 500353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235980000", "ebitda": "446187000", "netIncome": "114372000", "grossProfit": "674082000", "depreciation": "None", "totalRevenue": "871659000", "costOfRevenue": "197577000", "interestIncome": "None", "incomeBeforeTax": "141990000", "interestExpense": "88252000", "operatingIncome": "235980000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27618000", "reportedCurrency": "USD", "netInterestIncome": "-88252000", "nonInterestIncome": "None", "operatingExpenses": "438102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19758000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210207000", "sellingGeneralAndAdministrative": "157711000", "netIncomeFromContinuingOperations": "114372000" }, "balance": { "goodwill": "98942000", "inventory": "73764000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2531009000", "longTermDebt": "1757124000", "shortTermDebt": "7471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86928000", "reportedCurrency": "USD", "retainedEarnings": "-418554000", "totalLiabilities": "2068409000", "otherCurrentAssets": "12466000", "totalCurrentAssets": "276503000", "currentLongTermDebt": "3402000", "longTermInvestments": "39773000", "shortTermInvestments": "None", "currentNetReceivables": "93772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2254506000", "currentAccountsPayable": "17676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1760526000", "totalShareholderEquity": "462600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45396000", "totalCurrentLiabilities": "111670000", "otherNonCurrentLiabilities": "28770000", "totalNonCurrentLiabilities": "1956739000", "cashAndShortTermInvestments": "96501000", "commonStockSharesOutstanding": "107837000", "intangibleAssetsExcludingGoodwill": "86928000", "cashAndCashEquivalentsAtCarryingValue": "96501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114372000", "profitLoss": "None", "dividendPayout": "62854000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4706000", "operatingCashflow": "400073000", "capitalExpenditures": "100280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299910000", "cashflowFromInvestment": "-100280000", "stockBasedCompensation": "51579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 830682000, "cost_of_revenue": 433694000, "gross_profit": 396988000, "ebit": 212542000, "ebitda": 415669000, "pretax_income": 125035000, "tax_provision": 12259000, "net_income": 112776000, "net_income_to_common": 112776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93526000, "total_current_assets": 292730000, "total_assets": 2671471000, "short_term_debt": 38161000, "long_term_debt": 1757767000, "total_debt": 1795928000, "total_liabilities": 2094833999, "total_equity": 576637000, "shares_outstanding": 119792000, "goodwill_and_intangibles": 189063000 }, "cash_flow": { "operating_cash_flow": 375955000, "capital_expenditure": 69890000, "free_cash_flow": 445845000, "dividends_paid": 64739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99953, "ticker_id": 6685, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212542000", "ebitda": "415669000", "netIncome": "112776000", "grossProfit": "396988000", "depreciation": "None", "totalRevenue": "830682000", "costOfRevenue": "433694000", "interestIncome": "None", "incomeBeforeTax": "125035000", "interestExpense": "102758000", "operatingIncome": "203484000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12259000", "reportedCurrency": "USD", "netInterestIncome": "-91134000", "nonInterestIncome": "None", "operatingExpenses": "193504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28422000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203127000", "sellingGeneralAndAdministrative": "168182000", "netIncomeFromContinuingOperations": "112776000" }, "balance": { "goodwill": "98186000", "inventory": "81283000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "2671471000", "longTermDebt": "1757767000", "shortTermDebt": "38161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90877000", "reportedCurrency": "USD", "retainedEarnings": "-406092000", "totalLiabilities": "2094833999", "otherCurrentAssets": "19118000", "totalCurrentAssets": "292730000", "currentLongTermDebt": "33118000", "longTermInvestments": "42516000", "shortTermInvestments": "None", "currentNetReceivables": "98803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378741000", "currentAccountsPayable": "19715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1806987000", "totalShareholderEquity": "576637000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59768000", "totalCurrentLiabilities": "169214000", "otherNonCurrentLiabilities": "15454000", "totalNonCurrentLiabilities": "1925620000", "cashAndShortTermInvestments": "93526000", "commonStockSharesOutstanding": "119792000", "intangibleAssetsExcludingGoodwill": "90877000", "cashAndCashEquivalentsAtCarryingValue": "93526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112776000", "profitLoss": "None", "dividendPayout": "64739000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9822000", "operatingCashflow": "375955000", "capitalExpenditures": "69890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170481000", "cashflowFromInvestment": "-180603000", "stockBasedCompensation": "63457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-407725000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 830682000, "cost_of_revenue": 433694000, "gross_profit": 396988000, "research_and_development": 28422000, "selling_general_admin": 168182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212542000, "depreciation_amortisation": 203127000, "ebitda": 415669000, "interest_expense": 102758000, "interest_income": null, "other_non_operating": null, "pretax_income": 125035000, "tax_provision": 12259000, "effective_tax_rate": null, "net_income": 112776000, "net_income_continuing_ops": 112776000, "net_income_to_common": 112776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93526000, "short_term_investments": null, "net_receivables": 98803000, "inventory": 81283000, "other_current_assets": null, "total_current_assets": 292730000, "net_ppe": null, "goodwill": 98186000, "intangible_assets": 90877000, "goodwill_and_intangibles": 189063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2378741000, "total_assets": 2671471000, "short_term_debt": 38161000, "accounts_payable": 19715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169214000, "long_term_debt": 1757767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1925620000, "total_liabilities": 2094833999, "total_debt": 1795928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406092000, "total_equity": 576637000, "shares_outstanding": 119792000, "operating_cash_flow": 375955000, "stock_based_compensation": 63457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180603000, "dividends_paid": 64739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170481000, "free_cash_flow": 445845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212542000", "ebitda": "415669000", "netIncome": "112776000", "grossProfit": "396988000", "depreciation": "None", "totalRevenue": "830682000", "costOfRevenue": "433694000", "interestIncome": "None", "incomeBeforeTax": "125035000", "interestExpense": "102758000", "operatingIncome": "203484000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12259000", "reportedCurrency": "USD", "netInterestIncome": "-91134000", "nonInterestIncome": "None", "operatingExpenses": "193504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28422000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203127000", "sellingGeneralAndAdministrative": "168182000", "netIncomeFromContinuingOperations": "112776000" }, "balance": { "goodwill": "98186000", "inventory": "81283000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "2671471000", "longTermDebt": "1757767000", "shortTermDebt": "38161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90877000", "reportedCurrency": "USD", "retainedEarnings": "-406092000", "totalLiabilities": "2094833999", "otherCurrentAssets": "19118000", "totalCurrentAssets": "292730000", "currentLongTermDebt": "33118000", "longTermInvestments": "42516000", "shortTermInvestments": "None", "currentNetReceivables": "98803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378741000", "currentAccountsPayable": "19715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1806987000", "totalShareholderEquity": "576637000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59768000", "totalCurrentLiabilities": "169214000", "otherNonCurrentLiabilities": "15454000", "totalNonCurrentLiabilities": "1925620000", "cashAndShortTermInvestments": "93526000", "commonStockSharesOutstanding": "119792000", "intangibleAssetsExcludingGoodwill": "90877000", "cashAndCashEquivalentsAtCarryingValue": "93526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112776000", "profitLoss": "None", "dividendPayout": "64739000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9822000", "operatingCashflow": "375955000", "capitalExpenditures": "69890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170481000", "cashflowFromInvestment": "-180603000", "stockBasedCompensation": "63457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-407725000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 790723000, "cost_of_revenue": 507620000, "gross_profit": 283103000, "ebit": 97574000, "ebitda": 380074000, "pretax_income": -10836000, "tax_provision": -26251000, "net_income": 15415000, "net_income_to_common": 15415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71870000, "total_current_assets": 271084000, "total_assets": 2661775000, "short_term_debt": 19327000, "long_term_debt": 1467490000, "total_debt": 1486817000, "total_liabilities": 1773676000, "total_equity": 888099000, "shares_outstanding": 127215000, "goodwill_and_intangibles": 41095000 }, "cash_flow": { "operating_cash_flow": 314913000, "capital_expenditure": 73487000, "free_cash_flow": 388400000, "dividends_paid": 64774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99958, "ticker_id": 6685, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97574000", "ebitda": "380074000", "netIncome": "15415000", "grossProfit": "283103000", "depreciation": "None", "totalRevenue": "790723000", "costOfRevenue": "507620000", "interestIncome": "None", "incomeBeforeTax": "-10836000", "interestExpense": "102321000", "operatingIncome": "119128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-26251000", "reportedCurrency": "USD", "netInterestIncome": "-90387000", "nonInterestIncome": "None", "operatingExpenses": "163975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282500000", "sellingGeneralAndAdministrative": "143706000", "netIncomeFromContinuingOperations": "15415000" }, "balance": { "goodwill": "0", "inventory": "91135000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "2661775000", "longTermDebt": "1467490000", "shortTermDebt": "19327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41095000", "reportedCurrency": "USD", "retainedEarnings": "-235397000", "totalLiabilities": "1773676000", "otherCurrentAssets": "16364000", "totalCurrentAssets": "271084000", "currentLongTermDebt": "15000000", "longTermInvestments": "67130000", "shortTermInvestments": "None", "currentNetReceivables": "91715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2390691000", "currentAccountsPayable": "28671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1500904000", "totalShareholderEquity": "888099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50499000", "totalCurrentLiabilities": "131554000", "otherNonCurrentLiabilities": "16025000", "totalNonCurrentLiabilities": "1642121999", "cashAndShortTermInvestments": "71870000", "commonStockSharesOutstanding": "127215000", "intangibleAssetsExcludingGoodwill": "41095000", "cashAndCashEquivalentsAtCarryingValue": "71870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15415000", "profitLoss": "None", "dividendPayout": "64774000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-50958000", "operatingCashflow": "314913000", "capitalExpenditures": "73487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327052000", "cashflowFromInvestment": "-83487000", "stockBasedCompensation": "57455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790723000, "cost_of_revenue": 507620000, "gross_profit": 283103000, "research_and_development": 20269000, "selling_general_admin": 143706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97574000, "depreciation_amortisation": 282500000, "ebitda": 380074000, "interest_expense": 102321000, "interest_income": null, "other_non_operating": null, "pretax_income": -10836000, "tax_provision": -26251000, "effective_tax_rate": null, "net_income": 15415000, "net_income_continuing_ops": 15415000, "net_income_to_common": 15415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71870000, "short_term_investments": null, "net_receivables": 91715000, "inventory": 91135000, "other_current_assets": null, "total_current_assets": 271084000, "net_ppe": null, "goodwill": 0, "intangible_assets": 41095000, "goodwill_and_intangibles": 41095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2390691000, "total_assets": 2661775000, "short_term_debt": 19327000, "accounts_payable": 28671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131554000, "long_term_debt": 1467490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1642121999, "total_liabilities": 1773676000, "total_debt": 1486817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235397000, "total_equity": 888099000, "shares_outstanding": 127215000, "operating_cash_flow": 314913000, "stock_based_compensation": 57455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83487000, "dividends_paid": 64774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327052000, "free_cash_flow": 388400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97574000", "ebitda": "380074000", "netIncome": "15415000", "grossProfit": "283103000", "depreciation": "None", "totalRevenue": "790723000", "costOfRevenue": "507620000", "interestIncome": "None", "incomeBeforeTax": "-10836000", "interestExpense": "102321000", "operatingIncome": "119128000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-26251000", "reportedCurrency": "USD", "netInterestIncome": "-90387000", "nonInterestIncome": "None", "operatingExpenses": "163975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282500000", "sellingGeneralAndAdministrative": "143706000", "netIncomeFromContinuingOperations": "15415000" }, "balance": { "goodwill": "0", "inventory": "91135000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "2661775000", "longTermDebt": "1467490000", "shortTermDebt": "19327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41095000", "reportedCurrency": "USD", "retainedEarnings": "-235397000", "totalLiabilities": "1773676000", "otherCurrentAssets": "16364000", "totalCurrentAssets": "271084000", "currentLongTermDebt": "15000000", "longTermInvestments": "67130000", "shortTermInvestments": "None", "currentNetReceivables": "91715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2390691000", "currentAccountsPayable": "28671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1500904000", "totalShareholderEquity": "888099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50499000", "totalCurrentLiabilities": "131554000", "otherNonCurrentLiabilities": "16025000", "totalNonCurrentLiabilities": "1642121999", "cashAndShortTermInvestments": "71870000", "commonStockSharesOutstanding": "127215000", "intangibleAssetsExcludingGoodwill": "41095000", "cashAndCashEquivalentsAtCarryingValue": "71870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15415000", "profitLoss": "None", "dividendPayout": "64774000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-50958000", "operatingCashflow": "314913000", "capitalExpenditures": "73487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327052000", "cashflowFromInvestment": "-83487000", "stockBasedCompensation": "57455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 721034000, "cost_of_revenue": 504633000, "gross_profit": 216401000, "ebit": 82600000, "ebitda": 386084000, "pretax_income": 9014000, "tax_provision": 292000, "net_income": 8722000, "net_income_to_common": 8722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168770000, "total_current_assets": 306204000, "total_assets": 2954011000, "short_term_debt": 20284000, "long_term_debt": 1470685000, "total_debt": 1490969000, "total_liabilities": 1825456000, "total_equity": 1128555000, "shares_outstanding": 130133999, "goodwill_and_intangibles": 42577000 }, "cash_flow": { "operating_cash_flow": 344729000, "capital_expenditure": 71267000, "free_cash_flow": 415996000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99963, "ticker_id": 6685, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82600000", "ebitda": "386084000", "netIncome": "8722000", "grossProfit": "216401000", "depreciation": "None", "totalRevenue": "721034000", "costOfRevenue": "504633000", "interestIncome": "None", "incomeBeforeTax": "9014000", "interestExpense": "72090000", "operatingIncome": "76679000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "292000", "reportedCurrency": "USD", "netInterestIncome": "-65089000", "nonInterestIncome": "None", "operatingExpenses": "139722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16218000", "otherNonOperatingIncome": "-2576000", "costofGoodsAndServicesSold": "504633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303484000", "sellingGeneralAndAdministrative": "123504000", "netIncomeFromContinuingOperations": "8722000" }, "balance": { "goodwill": "None", "inventory": "39776000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "2954011000", "longTermDebt": "1470685000", "shortTermDebt": "20284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "42577000", "reportedCurrency": "USD", "retainedEarnings": "-47744000", "totalLiabilities": "1825456000", "otherCurrentAssets": "15385000", "totalCurrentAssets": "306204000", "currentLongTermDebt": "16500000", "longTermInvestments": "49853000", "shortTermInvestments": "None", "currentNetReceivables": "82273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2647807000", "currentAccountsPayable": "21372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2433305000", "shortLongTermDebtTotal": "1506770000", "totalShareholderEquity": "1128555000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64179000", "totalCurrentLiabilities": "141577000", "otherNonCurrentLiabilities": "16360000", "totalNonCurrentLiabilities": "1683879000", "cashAndShortTermInvestments": "168770000", "commonStockSharesOutstanding": "130133999", "intangibleAssetsExcludingGoodwill": "42577000", "cashAndCashEquivalentsAtCarryingValue": "168770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8722000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10183000", "operatingCashflow": "344729000", "capitalExpenditures": "71267000", "changeInReceivables": "-18712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374980000", "cashflowFromInvestment": "-121267000", "stockBasedCompensation": "43732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-151518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 721034000, "cost_of_revenue": 504633000, "gross_profit": 216401000, "research_and_development": 16218000, "selling_general_admin": 123504000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82600000, "depreciation_amortisation": 303484000, "ebitda": 386084000, "interest_expense": 72090000, "interest_income": null, "other_non_operating": null, "pretax_income": 9014000, "tax_provision": 292000, "effective_tax_rate": null, "net_income": 8722000, "net_income_continuing_ops": 8722000, "net_income_to_common": 8722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168770000, "short_term_investments": null, "net_receivables": 82273000, "inventory": 39776000, "other_current_assets": null, "total_current_assets": 306204000, "net_ppe": null, "goodwill": null, "intangible_assets": 42577000, "goodwill_and_intangibles": 42577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2647807000, "total_assets": 2954011000, "short_term_debt": 20284000, "accounts_payable": 21372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141577000, "long_term_debt": 1470685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1683879000, "total_liabilities": 1825456000, "total_debt": 1490969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47744000, "total_equity": 1128555000, "shares_outstanding": 130133999, "operating_cash_flow": 344729000, "stock_based_compensation": 43732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121267000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -374980000, "free_cash_flow": 415996000, "net_change_in_cash": -151518000 }, "raw_data": { "income": { "ebit": "82600000", "ebitda": "386084000", "netIncome": "8722000", "grossProfit": "216401000", "depreciation": "None", "totalRevenue": "721034000", "costOfRevenue": "504633000", "interestIncome": "None", "incomeBeforeTax": "9014000", "interestExpense": "72090000", "operatingIncome": "76679000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "292000", "reportedCurrency": "USD", "netInterestIncome": "-65089000", "nonInterestIncome": "None", "operatingExpenses": "139722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16218000", "otherNonOperatingIncome": "-2576000", "costofGoodsAndServicesSold": "504633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303484000", "sellingGeneralAndAdministrative": "123504000", "netIncomeFromContinuingOperations": "8722000" }, "balance": { "goodwill": "None", "inventory": "39776000", "commonStock": "126000", "currentDebt": "None", "investments": "None", "totalAssets": "2954011000", "longTermDebt": "1470685000", "shortTermDebt": "20284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "42577000", "reportedCurrency": "USD", "retainedEarnings": "-47744000", "totalLiabilities": "1825456000", "otherCurrentAssets": "15385000", "totalCurrentAssets": "306204000", "currentLongTermDebt": "16500000", "longTermInvestments": "49853000", "shortTermInvestments": "None", "currentNetReceivables": "82273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2647807000", "currentAccountsPayable": "21372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2433305000", "shortLongTermDebtTotal": "1506770000", "totalShareholderEquity": "1128555000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64179000", "totalCurrentLiabilities": "141577000", "otherNonCurrentLiabilities": "16360000", "totalNonCurrentLiabilities": "1683879000", "cashAndShortTermInvestments": "168770000", "commonStockSharesOutstanding": "130133999", "intangibleAssetsExcludingGoodwill": "42577000", "cashAndCashEquivalentsAtCarryingValue": "168770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8722000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10183000", "operatingCashflow": "344729000", "capitalExpenditures": "71267000", "changeInReceivables": "-18712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374980000", "cashflowFromInvestment": "-121267000", "stockBasedCompensation": "43732000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-151518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 614500000, "cost_of_revenue": 455827000, "gross_profit": 158673000, "ebit": 45018000, "ebitda": 350449000, "pretax_income": -28888000, "tax_provision": -19569000, "net_income": -9319000, "net_income_to_common": -9319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320913000, "total_current_assets": 424410000, "total_assets": 3180795000, "short_term_debt": 20203000, "long_term_debt": 1581516000, "total_debt": 1601719000, "total_liabilities": 1892848000, "total_equity": 1287947000, "shares_outstanding": 133530000, "goodwill_and_intangibles": 43999000 }, "cash_flow": { "operating_cash_flow": 302874000, "capital_expenditure": 42147000, "free_cash_flow": 345021000, "dividends_paid": 7443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99968, "ticker_id": 6685, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45018000", "ebitda": "350449000", "netIncome": "-9319000", "grossProfit": "158673000", "depreciation": "None", "totalRevenue": "614500000", "costOfRevenue": "455827000", "interestIncome": "None", "incomeBeforeTax": "-28888000", "interestExpense": "73906000", "operatingIncome": "46314000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19569000", "reportedCurrency": "USD", "netInterestIncome": "-73906000", "nonInterestIncome": "None", "operatingExpenses": "112359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11885000", "otherNonOperatingIncome": "-1296000", "costofGoodsAndServicesSold": "455827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305431000", "sellingGeneralAndAdministrative": "100474000", "netIncomeFromContinuingOperations": "-9319000" }, "balance": { "goodwill": "None", "inventory": "29044000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "3180795000", "longTermDebt": "1581516000", "shortTermDebt": "20203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43999000", "reportedCurrency": "USD", "retainedEarnings": "140810000", "totalLiabilities": "1892848000", "otherCurrentAssets": "11043000", "totalCurrentAssets": "424410000", "currentLongTermDebt": "16500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "63410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756385000", "currentAccountsPayable": "16196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2662336000", "shortLongTermDebtTotal": "1621306000", "totalShareholderEquity": "1287947000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44419000", "totalCurrentLiabilities": "108836000", "otherNonCurrentLiabilities": "20147000", "totalNonCurrentLiabilities": "1784012000", "cashAndShortTermInvestments": "320913000", "commonStockSharesOutstanding": "133530000", "intangibleAssetsExcludingGoodwill": "43999000", "cashAndCashEquivalentsAtCarryingValue": "320913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9319000", "profitLoss": "None", "dividendPayout": "7443000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3592000", "operatingCashflow": "302874000", "capitalExpenditures": "42147000", "changeInReceivables": "-1823000", "changeInExchangeRate": "-288000", "cashflowFromFinancing": "-182469000", "cashflowFromInvestment": "-36382000", "stockBasedCompensation": "26782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83735000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614500000, "cost_of_revenue": 455827000, "gross_profit": 158673000, "research_and_development": 11885000, "selling_general_admin": 100474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45018000, "depreciation_amortisation": 305431000, "ebitda": 350449000, "interest_expense": 73906000, "interest_income": null, "other_non_operating": null, "pretax_income": -28888000, "tax_provision": -19569000, "effective_tax_rate": null, "net_income": -9319000, "net_income_continuing_ops": -9319000, "net_income_to_common": -9319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320913000, "short_term_investments": null, "net_receivables": 63410000, "inventory": 29044000, "other_current_assets": null, "total_current_assets": 424410000, "net_ppe": null, "goodwill": null, "intangible_assets": 43999000, "goodwill_and_intangibles": 43999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2756385000, "total_assets": 3180795000, "short_term_debt": 20203000, "accounts_payable": 16196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108836000, "long_term_debt": 1581516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1784012000, "total_liabilities": 1892848000, "total_debt": 1601719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140810000, "total_equity": 1287947000, "shares_outstanding": 133530000, "operating_cash_flow": 302874000, "stock_based_compensation": 26782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36382000, "dividends_paid": 7443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182469000, "free_cash_flow": 345021000, "net_change_in_cash": 83735000 }, "raw_data": { "income": { "ebit": "45018000", "ebitda": "350449000", "netIncome": "-9319000", "grossProfit": "158673000", "depreciation": "None", "totalRevenue": "614500000", "costOfRevenue": "455827000", "interestIncome": "None", "incomeBeforeTax": "-28888000", "interestExpense": "73906000", "operatingIncome": "46314000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19569000", "reportedCurrency": "USD", "netInterestIncome": "-73906000", "nonInterestIncome": "None", "operatingExpenses": "112359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11885000", "otherNonOperatingIncome": "-1296000", "costofGoodsAndServicesSold": "455827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305431000", "sellingGeneralAndAdministrative": "100474000", "netIncomeFromContinuingOperations": "-9319000" }, "balance": { "goodwill": "None", "inventory": "29044000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "3180795000", "longTermDebt": "1581516000", "shortTermDebt": "20203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43999000", "reportedCurrency": "USD", "retainedEarnings": "140810000", "totalLiabilities": "1892848000", "otherCurrentAssets": "11043000", "totalCurrentAssets": "424410000", "currentLongTermDebt": "16500000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "63410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756385000", "currentAccountsPayable": "16196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2662336000", "shortLongTermDebtTotal": "1621306000", "totalShareholderEquity": "1287947000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44419000", "totalCurrentLiabilities": "108836000", "otherNonCurrentLiabilities": "20147000", "totalNonCurrentLiabilities": "1784012000", "cashAndShortTermInvestments": "320913000", "commonStockSharesOutstanding": "133530000", "intangibleAssetsExcludingGoodwill": "43999000", "cashAndCashEquivalentsAtCarryingValue": "320913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9319000", "profitLoss": "None", "dividendPayout": "7443000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3592000", "operatingCashflow": "302874000", "capitalExpenditures": "42147000", "changeInReceivables": "-1823000", "changeInExchangeRate": "-288000", "cashflowFromFinancing": "-182469000", "cashflowFromInvestment": "-36382000", "stockBasedCompensation": "26782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83735000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163442000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 583439000, "cost_of_revenue": 445867000, "gross_profit": 137572000, "ebit": 9636000, "ebitda": 312810000, "pretax_income": -88964000, "tax_provision": -32909999, "net_income": -56054000, "net_income_to_common": -56054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237178000, "total_current_assets": 343968000, "total_assets": 3360949000, "short_term_debt": 20604000, "long_term_debt": 1596893000, "total_debt": 1617497000, "total_liabilities": 1941510000, "total_equity": 1419439000, "shares_outstanding": 133491000, "goodwill_and_intangibles": 45504000 }, "cash_flow": { "operating_cash_flow": 249767000, "capital_expenditure": 38689000, "free_cash_flow": 288456000, "dividends_paid": 8202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99973, "ticker_id": 6685, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9636000", "ebitda": "312810000", "netIncome": "-56054000", "grossProfit": "137572000", "depreciation": "None", "totalRevenue": "583439000", "costOfRevenue": "445867000", "interestIncome": "None", "incomeBeforeTax": "-88964000", "interestExpense": "98600000", "operatingIncome": "35483000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-32909999", "reportedCurrency": "USD", "netInterestIncome": "-94271000", "nonInterestIncome": "None", "operatingExpenses": "102089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12037000", "otherNonOperatingIncome": "33000", "costofGoodsAndServicesSold": "445867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303174000", "sellingGeneralAndAdministrative": "90052000", "netIncomeFromContinuingOperations": "-56054000" }, "balance": { "goodwill": "None", "inventory": "32479999", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "3360949000", "longTermDebt": "1596893000", "shortTermDebt": "20604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "45504000", "reportedCurrency": "USD", "retainedEarnings": "275915000", "totalLiabilities": "1941510000", "otherCurrentAssets": "5611000", "totalCurrentAssets": "343968000", "currentLongTermDebt": "16766000", "longTermInvestments": "None", "shortTermInvestments": "7548000", "currentNetReceivables": "61151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016981000", "currentAccountsPayable": "14390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2917076000", "shortLongTermDebtTotal": "1640755000", "totalShareholderEquity": "1419439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45666000", "totalCurrentLiabilities": "113072000", "otherNonCurrentLiabilities": "25203000", "totalNonCurrentLiabilities": "1828438000", "cashAndShortTermInvestments": "237178000", "commonStockSharesOutstanding": "133491000", "intangibleAssetsExcludingGoodwill": "45504000", "cashAndCashEquivalentsAtCarryingValue": "237178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56054000", "profitLoss": "None", "dividendPayout": "8202000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7234000", "operatingCashflow": "249767000", "capitalExpenditures": "38689000", "changeInReceivables": "6380000", "changeInExchangeRate": "-1494000", "cashflowFromFinancing": "-188186000", "cashflowFromInvestment": "-46470000", "stockBasedCompensation": "16714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13617000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4513000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 583439000, "cost_of_revenue": 445867000, "gross_profit": 137572000, "research_and_development": 12037000, "selling_general_admin": 90052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9636000, "depreciation_amortisation": 303174000, "ebitda": 312810000, "interest_expense": 98600000, "interest_income": null, "other_non_operating": null, "pretax_income": -88964000, "tax_provision": -32909999, "effective_tax_rate": null, "net_income": -56054000, "net_income_continuing_ops": -56054000, "net_income_to_common": -56054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237178000, "short_term_investments": 7548000, "net_receivables": 61151000, "inventory": 32479999, "other_current_assets": null, "total_current_assets": 343968000, "net_ppe": null, "goodwill": null, "intangible_assets": 45504000, "goodwill_and_intangibles": 45504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3016981000, "total_assets": 3360949000, "short_term_debt": 20604000, "accounts_payable": 14390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113072000, "long_term_debt": 1596893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1828438000, "total_liabilities": 1941510000, "total_debt": 1617497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 275915000, "total_equity": 1419439000, "shares_outstanding": 133491000, "operating_cash_flow": 249767000, "stock_based_compensation": 16714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46470000, "dividends_paid": 8202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188186000, "free_cash_flow": 288456000, "net_change_in_cash": 13617000 }, "raw_data": { "income": { "ebit": "9636000", "ebitda": "312810000", "netIncome": "-56054000", "grossProfit": "137572000", "depreciation": "None", "totalRevenue": "583439000", "costOfRevenue": "445867000", "interestIncome": "None", "incomeBeforeTax": "-88964000", "interestExpense": "98600000", "operatingIncome": "35483000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-32909999", "reportedCurrency": "USD", "netInterestIncome": "-94271000", "nonInterestIncome": "None", "operatingExpenses": "102089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12037000", "otherNonOperatingIncome": "33000", "costofGoodsAndServicesSold": "445867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303174000", "sellingGeneralAndAdministrative": "90052000", "netIncomeFromContinuingOperations": "-56054000" }, "balance": { "goodwill": "None", "inventory": "32479999", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "3360949000", "longTermDebt": "1596893000", "shortTermDebt": "20604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "45504000", "reportedCurrency": "USD", "retainedEarnings": "275915000", "totalLiabilities": "1941510000", "otherCurrentAssets": "5611000", "totalCurrentAssets": "343968000", "currentLongTermDebt": "16766000", "longTermInvestments": "None", "shortTermInvestments": "7548000", "currentNetReceivables": "61151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3016981000", "currentAccountsPayable": "14390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2917076000", "shortLongTermDebtTotal": "1640755000", "totalShareholderEquity": "1419439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45666000", "totalCurrentLiabilities": "113072000", "otherNonCurrentLiabilities": "25203000", "totalNonCurrentLiabilities": "1828438000", "cashAndShortTermInvestments": "237178000", "commonStockSharesOutstanding": "133491000", "intangibleAssetsExcludingGoodwill": "45504000", "cashAndCashEquivalentsAtCarryingValue": "237178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56054000", "profitLoss": "None", "dividendPayout": "8202000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7234000", "operatingCashflow": "249767000", "capitalExpenditures": "38689000", "changeInReceivables": "6380000", "changeInExchangeRate": "-1494000", "cashflowFromFinancing": "-188186000", "cashflowFromInvestment": "-46470000", "stockBasedCompensation": "16714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13617000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4513000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 560444000, "cost_of_revenue": 442849000, "gross_profit": 117595000, "ebit": -78019000, "ebitda": 219686000, "pretax_income": -218119000, "tax_provision": -56120000, "net_income": -161999000, "net_income_to_common": -161999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223561000, "total_current_assets": 342935000, "total_assets": 3623557000, "short_term_debt": 14272000, "long_term_debt": 1412501000, "total_debt": 1426773000, "total_liabilities": 2164275000, "total_equity": 1459282000, "shares_outstanding": 125167000, "goodwill_and_intangibles": 46977000 }, "cash_flow": { "operating_cash_flow": 198143000, "capital_expenditure": 117819000, "free_cash_flow": 315962000, "dividends_paid": 8387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99978, "ticker_id": 6685, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78019000", "ebitda": "219686000", "netIncome": "-161999000", "grossProfit": "117595000", "depreciation": "None", "totalRevenue": "560444000", "costOfRevenue": "442849000", "interestIncome": "115396000", "incomeBeforeTax": "-218119000", "interestExpense": "140100000", "operatingIncome": "10120000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-56120000", "reportedCurrency": "USD", "netInterestIncome": "-115396000", "nonInterestIncome": "None", "operatingExpenses": "107475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14310000", "otherNonOperatingIncome": "-1133000", "costofGoodsAndServicesSold": "442849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297705000", "sellingGeneralAndAdministrative": "93165000", "netIncomeFromContinuingOperations": "-161999000" }, "balance": { "goodwill": "None", "inventory": "39938000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "3623557000", "longTermDebt": "1412501000", "shortTermDebt": "14272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "46977000", "reportedCurrency": "USD", "retainedEarnings": "331969000", "totalLiabilities": "2164275000", "otherCurrentAssets": "10739000", "totalCurrentAssets": "342935000", "currentLongTermDebt": "10875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280622000", "currentAccountsPayable": "6713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3180799000", "shortLongTermDebtTotal": "1806626000", "totalShareholderEquity": "1459282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53686000", "totalCurrentLiabilities": "113751000", "otherNonCurrentLiabilities": "29284000", "totalNonCurrentLiabilities": "2050524000", "cashAndShortTermInvestments": "223561000", "commonStockSharesOutstanding": "125167000", "intangibleAssetsExcludingGoodwill": "46977000", "cashAndCashEquivalentsAtCarryingValue": "223561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161999000", "profitLoss": "None", "dividendPayout": "8387000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12951000", "operatingCashflow": "198143000", "capitalExpenditures": "117819000", "changeInReceivables": "2509000", "changeInExchangeRate": "1230000", "cashflowFromFinancing": "-313280000", "cashflowFromInvestment": "-127819000", "stockBasedCompensation": "15138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-241726000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560444000, "cost_of_revenue": 442849000, "gross_profit": 117595000, "research_and_development": 14310000, "selling_general_admin": 93165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78019000, "depreciation_amortisation": 297705000, "ebitda": 219686000, "interest_expense": 140100000, "interest_income": null, "other_non_operating": null, "pretax_income": -218119000, "tax_provision": -56120000, "effective_tax_rate": null, "net_income": -161999000, "net_income_continuing_ops": -161999000, "net_income_to_common": -161999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223561000, "short_term_investments": null, "net_receivables": 68697000, "inventory": 39938000, "other_current_assets": null, "total_current_assets": 342935000, "net_ppe": null, "goodwill": null, "intangible_assets": 46977000, "goodwill_and_intangibles": 46977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3280622000, "total_assets": 3623557000, "short_term_debt": 14272000, "accounts_payable": 6713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113751000, "long_term_debt": 1412501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2050524000, "total_liabilities": 2164275000, "total_debt": 1426773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 331969000, "total_equity": 1459282000, "shares_outstanding": 125167000, "operating_cash_flow": 198143000, "stock_based_compensation": 15138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127819000, "dividends_paid": 8387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313280000, "free_cash_flow": 315962000, "net_change_in_cash": -241726000 }, "raw_data": { "income": { "ebit": "-78019000", "ebitda": "219686000", "netIncome": "-161999000", "grossProfit": "117595000", "depreciation": "None", "totalRevenue": "560444000", "costOfRevenue": "442849000", "interestIncome": "115396000", "incomeBeforeTax": "-218119000", "interestExpense": "140100000", "operatingIncome": "10120000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-56120000", "reportedCurrency": "USD", "netInterestIncome": "-115396000", "nonInterestIncome": "None", "operatingExpenses": "107475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14310000", "otherNonOperatingIncome": "-1133000", "costofGoodsAndServicesSold": "442849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297705000", "sellingGeneralAndAdministrative": "93165000", "netIncomeFromContinuingOperations": "-161999000" }, "balance": { "goodwill": "None", "inventory": "39938000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "3623557000", "longTermDebt": "1412501000", "shortTermDebt": "14272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "46977000", "reportedCurrency": "USD", "retainedEarnings": "331969000", "totalLiabilities": "2164275000", "otherCurrentAssets": "10739000", "totalCurrentAssets": "342935000", "currentLongTermDebt": "10875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280622000", "currentAccountsPayable": "6713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3180799000", "shortLongTermDebtTotal": "1806626000", "totalShareholderEquity": "1459282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53686000", "totalCurrentLiabilities": "113751000", "otherNonCurrentLiabilities": "29284000", "totalNonCurrentLiabilities": "2050524000", "cashAndShortTermInvestments": "223561000", "commonStockSharesOutstanding": "125167000", "intangibleAssetsExcludingGoodwill": "46977000", "cashAndCashEquivalentsAtCarryingValue": "223561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161999000", "profitLoss": "None", "dividendPayout": "8387000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12951000", "operatingCashflow": "198143000", "capitalExpenditures": "117819000", "changeInReceivables": "2509000", "changeInExchangeRate": "1230000", "cashflowFromFinancing": "-313280000", "cashflowFromInvestment": "-127819000", "stockBasedCompensation": "15138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-241726000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 523008000, "cost_of_revenue": 361080000, "gross_profit": 161928000, "ebit": 34492000, "ebitda": 252699000, "pretax_income": -20649000, "tax_provision": -7265000, "net_income": -13384000, "net_income_to_common": -13384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273352000, "total_current_assets": 390384000, "total_assets": 4014271000, "short_term_debt": 126000000, "long_term_debt": 1478739000, "total_debt": 1604739000, "total_liabilities": 2412694000, "total_equity": 1601577000, "shares_outstanding": 112200000, "goodwill_and_intangibles": 48540000 }, "cash_flow": { "operating_cash_flow": 263709000, "capital_expenditure": 391390000, "free_cash_flow": 655099000, "dividends_paid": 15427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99983, "ticker_id": 6685, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34492000", "ebitda": "252699000", "netIncome": "-13384000", "grossProfit": "161928000", "depreciation": "None", "totalRevenue": "523008000", "costOfRevenue": "361080000", "interestIncome": "69741000", "incomeBeforeTax": "-20649000", "interestExpense": "55141000", "operatingIncome": "41653000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-7265000", "reportedCurrency": "USD", "netInterestIncome": "-62441000", "nonInterestIncome": "None", "operatingExpenses": "120275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22429000", "otherNonOperatingIncome": "139000", "costofGoodsAndServicesSold": "361080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218207000", "sellingGeneralAndAdministrative": "97846000", "netIncomeFromContinuingOperations": "-13384000" }, "balance": { "goodwill": "None", "inventory": "27538000", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "4014271000", "longTermDebt": "1478739000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "48540000", "reportedCurrency": "USD", "retainedEarnings": "501712000", "totalLiabilities": "2412694000", "otherCurrentAssets": "18284000", "totalCurrentAssets": "390384000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623887000", "currentAccountsPayable": "12869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3370855000", "shortLongTermDebtTotal": "1955737000", "totalShareholderEquity": "1601577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86421000", "totalCurrentLiabilities": "262719000", "otherNonCurrentLiabilities": "4160000", "totalNonCurrentLiabilities": "2149975000", "cashAndShortTermInvestments": "273352000", "commonStockSharesOutstanding": "112200000", "intangibleAssetsExcludingGoodwill": "48540000", "cashAndCashEquivalentsAtCarryingValue": "273352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13384000", "profitLoss": "None", "dividendPayout": "15427000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7579000", "operatingCashflow": "263709000", "capitalExpenditures": "391390000", "changeInReceivables": "-12783000", "changeInExchangeRate": "-1270000", "cashflowFromFinancing": "193503000", "cashflowFromInvestment": "-378912000", "stockBasedCompensation": "14490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77030000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523008000, "cost_of_revenue": 361080000, "gross_profit": 161928000, "research_and_development": 22429000, "selling_general_admin": 97846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34492000, "depreciation_amortisation": 218207000, "ebitda": 252699000, "interest_expense": 55141000, "interest_income": null, "other_non_operating": null, "pretax_income": -20649000, "tax_provision": -7265000, "effective_tax_rate": null, "net_income": -13384000, "net_income_continuing_ops": -13384000, "net_income_to_common": -13384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273352000, "short_term_investments": 0, "net_receivables": 71210000, "inventory": 27538000, "other_current_assets": null, "total_current_assets": 390384000, "net_ppe": null, "goodwill": null, "intangible_assets": 48540000, "goodwill_and_intangibles": 48540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3623887000, "total_assets": 4014271000, "short_term_debt": 126000000, "accounts_payable": 12869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262719000, "long_term_debt": 1478739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2149975000, "total_liabilities": 2412694000, "total_debt": 1604739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 501712000, "total_equity": 1601577000, "shares_outstanding": 112200000, "operating_cash_flow": 263709000, "stock_based_compensation": 14490000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 391390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378912000, "dividends_paid": 15427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 193503000, "free_cash_flow": 655099000, "net_change_in_cash": 77030000 }, "raw_data": { "income": { "ebit": "34492000", "ebitda": "252699000", "netIncome": "-13384000", "grossProfit": "161928000", "depreciation": "None", "totalRevenue": "523008000", "costOfRevenue": "361080000", "interestIncome": "69741000", "incomeBeforeTax": "-20649000", "interestExpense": "55141000", "operatingIncome": "41653000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-7265000", "reportedCurrency": "USD", "netInterestIncome": "-62441000", "nonInterestIncome": "None", "operatingExpenses": "120275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22429000", "otherNonOperatingIncome": "139000", "costofGoodsAndServicesSold": "361080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218207000", "sellingGeneralAndAdministrative": "97846000", "netIncomeFromContinuingOperations": "-13384000" }, "balance": { "goodwill": "None", "inventory": "27538000", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "4014271000", "longTermDebt": "1478739000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "48540000", "reportedCurrency": "USD", "retainedEarnings": "501712000", "totalLiabilities": "2412694000", "otherCurrentAssets": "18284000", "totalCurrentAssets": "390384000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623887000", "currentAccountsPayable": "12869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3370855000", "shortLongTermDebtTotal": "1955737000", "totalShareholderEquity": "1601577000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86421000", "totalCurrentLiabilities": "262719000", "otherNonCurrentLiabilities": "4160000", "totalNonCurrentLiabilities": "2149975000", "cashAndShortTermInvestments": "273352000", "commonStockSharesOutstanding": "112200000", "intangibleAssetsExcludingGoodwill": "48540000", "cashAndCashEquivalentsAtCarryingValue": "273352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13384000", "profitLoss": "None", "dividendPayout": "15427000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7579000", "operatingCashflow": "263709000", "capitalExpenditures": "391390000", "changeInReceivables": "-12783000", "changeInExchangeRate": "-1270000", "cashflowFromFinancing": "193503000", "cashflowFromInvestment": "-378912000", "stockBasedCompensation": "14490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77030000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 219057000, "cost_of_revenue": 49636000, "gross_profit": 169421000, "ebit": 50519000, "ebitda": 104260000, "pretax_income": 30421000, "tax_provision": 8827000, "net_income": 21594000, "net_income_to_common": 21594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111644000, "total_current_assets": 309137000, "total_assets": 2532289000, "short_term_debt": 7967000, "long_term_debt": 1753217000, "total_debt": 1761184000, "total_liabilities": 2063938000, "total_equity": 468351000, "shares_outstanding": 106557000, "goodwill_and_intangibles": 183739000 }, "cash_flow": { "operating_cash_flow": 71615000, "capital_expenditure": 29955000, "free_cash_flow": 101570000, "dividends_paid": 16530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99946, "ticker_id": 6685, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50519000", "ebitda": "104260000", "netIncome": "21594000", "grossProfit": "169421000", "depreciation": "None", "totalRevenue": "219057000", "costOfRevenue": "49636000", "interestIncome": "None", "incomeBeforeTax": "30421000", "interestExpense": "22376000", "operatingIncome": "50713000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8827000", "reportedCurrency": "USD", "netInterestIncome": "-19366000", "nonInterestIncome": "None", "operatingExpenses": "118708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6174000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53741000", "sellingGeneralAndAdministrative": "45779000", "netIncomeFromContinuingOperations": "21594000" }, "balance": { "goodwill": "98942000", "inventory": "69667000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2532289000", "longTermDebt": "1753217000", "shortTermDebt": "7967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "84797000", "reportedCurrency": "USD", "retainedEarnings": "-396960000", "totalLiabilities": "2063938000", "otherCurrentAssets": "23444000", "totalCurrentAssets": "309137000", "currentLongTermDebt": "7967000", "longTermInvestments": "39017000", "shortTermInvestments": "None", "currentNetReceivables": "104382000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2223152000", "currentAccountsPayable": "11766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7967000", "totalShareholderEquity": "468351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50583000", "totalCurrentLiabilities": "108444000", "otherNonCurrentLiabilities": "27771000", "totalNonCurrentLiabilities": "1955494000", "cashAndShortTermInvestments": "111644000", "commonStockSharesOutstanding": "106557000", "intangibleAssetsExcludingGoodwill": "84797000", "cashAndCashEquivalentsAtCarryingValue": "111644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21594000", "profitLoss": "None", "dividendPayout": "16530000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4147000", "operatingCashflow": "71615000", "capitalExpenditures": "29955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26343000", "cashflowFromInvestment": "-29955000", "stockBasedCompensation": "11382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219057000, "cost_of_revenue": 49636000, "gross_profit": 169421000, "research_and_development": 6174000, "selling_general_admin": 45779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50519000, "depreciation_amortisation": 53741000, "ebitda": 104260000, "interest_expense": 22376000, "interest_income": null, "other_non_operating": null, "pretax_income": 30421000, "tax_provision": 8827000, "effective_tax_rate": null, "net_income": 21594000, "net_income_continuing_ops": 21594000, "net_income_to_common": 21594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111644000, "short_term_investments": null, "net_receivables": 104382000, "inventory": 69667000, "other_current_assets": null, "total_current_assets": 309137000, "net_ppe": null, "goodwill": 98942000, "intangible_assets": 84797000, "goodwill_and_intangibles": 183739000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2223152000, "total_assets": 2532289000, "short_term_debt": 7967000, "accounts_payable": 11766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108444000, "long_term_debt": 1753217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1955494000, "total_liabilities": 2063938000, "total_debt": 1761184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -396960000, "total_equity": 468351000, "shares_outstanding": 106557000, "operating_cash_flow": 71615000, "stock_based_compensation": 11382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29955000, "dividends_paid": 16530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26343000, "free_cash_flow": 101570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50519000", "ebitda": "104260000", "netIncome": "21594000", "grossProfit": "169421000", "depreciation": "None", "totalRevenue": "219057000", "costOfRevenue": "49636000", "interestIncome": "None", "incomeBeforeTax": "30421000", "interestExpense": "22376000", "operatingIncome": "50713000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8827000", "reportedCurrency": "USD", "netInterestIncome": "-19366000", "nonInterestIncome": "None", "operatingExpenses": "118708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6174000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53741000", "sellingGeneralAndAdministrative": "45779000", "netIncomeFromContinuingOperations": "21594000" }, "balance": { "goodwill": "98942000", "inventory": "69667000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2532289000", "longTermDebt": "1753217000", "shortTermDebt": "7967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "84797000", "reportedCurrency": "USD", "retainedEarnings": "-396960000", "totalLiabilities": "2063938000", "otherCurrentAssets": "23444000", "totalCurrentAssets": "309137000", "currentLongTermDebt": "7967000", "longTermInvestments": "39017000", "shortTermInvestments": "None", "currentNetReceivables": "104382000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2223152000", "currentAccountsPayable": "11766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7967000", "totalShareholderEquity": "468351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50583000", "totalCurrentLiabilities": "108444000", "otherNonCurrentLiabilities": "27771000", "totalNonCurrentLiabilities": "1955494000", "cashAndShortTermInvestments": "111644000", "commonStockSharesOutstanding": "106557000", "intangibleAssetsExcludingGoodwill": "84797000", "cashAndCashEquivalentsAtCarryingValue": "111644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21594000", "profitLoss": "None", "dividendPayout": "16530000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4147000", "operatingCashflow": "71615000", "capitalExpenditures": "29955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26343000", "cashflowFromInvestment": "-29955000", "stockBasedCompensation": "11382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 212940000, "cost_of_revenue": 44425000, "gross_profit": 168515000, "ebit": 55249000, "ebitda": 107977000, "pretax_income": 32854000, "tax_provision": 7989000, "net_income": 24865000, "net_income_to_common": 24865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96501000, "total_current_assets": 276503000, "total_assets": 2531009000, "short_term_debt": 7471000, "long_term_debt": 1757124000, "total_debt": 1764595000, "total_liabilities": 2068409000, "total_equity": 462600000, "shares_outstanding": 104810000, "goodwill_and_intangibles": 185870000 }, "cash_flow": { "operating_cash_flow": 108595000, "capital_expenditure": 33489000, "free_cash_flow": 142084000, "dividends_paid": 15989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99947, "ticker_id": 6685, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55249000", "ebitda": "107977000", "netIncome": "24865000", "grossProfit": "168515000", "depreciation": "None", "totalRevenue": "212940000", "costOfRevenue": "44425000", "interestIncome": "None", "incomeBeforeTax": "32854000", "interestExpense": "21083000", "operatingIncome": "55249000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7989000", "reportedCurrency": "USD", "netInterestIncome": "-21083000", "nonInterestIncome": "None", "operatingExpenses": "113266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52728000", "sellingGeneralAndAdministrative": "41824000", "netIncomeFromContinuingOperations": "24865000" }, "balance": { "goodwill": "98942000", "inventory": "73764000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2531009000", "longTermDebt": "1757124000", "shortTermDebt": "7471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86928000", "reportedCurrency": "USD", "retainedEarnings": "-418554000", "totalLiabilities": "2068409000", "otherCurrentAssets": "12466000", "totalCurrentAssets": "276503000", "currentLongTermDebt": "3402000", "longTermInvestments": "39773000", "shortTermInvestments": "None", "currentNetReceivables": "93772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2254506000", "currentAccountsPayable": "17676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1760526000", "totalShareholderEquity": "462600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86523000", "totalCurrentLiabilities": "111670000", "otherNonCurrentLiabilities": "28770000", "totalNonCurrentLiabilities": "1956739000", "cashAndShortTermInvestments": "96501000", "commonStockSharesOutstanding": "104810000", "intangibleAssetsExcludingGoodwill": "86928000", "cashAndCashEquivalentsAtCarryingValue": "96501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24865000", "profitLoss": "None", "dividendPayout": "15989000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-636000", "operatingCashflow": "108595000", "capitalExpenditures": "33489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67482000", "cashflowFromInvestment": "-33489000", "stockBasedCompensation": "7587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212940000, "cost_of_revenue": 44425000, "gross_profit": 168515000, "research_and_development": 5118000, "selling_general_admin": 41824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55249000, "depreciation_amortisation": 52728000, "ebitda": 107977000, "interest_expense": 21083000, "interest_income": null, "other_non_operating": null, "pretax_income": 32854000, "tax_provision": 7989000, "effective_tax_rate": null, "net_income": 24865000, "net_income_continuing_ops": 24865000, "net_income_to_common": 24865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96501000, "short_term_investments": null, "net_receivables": 93772000, "inventory": 73764000, "other_current_assets": null, "total_current_assets": 276503000, "net_ppe": null, "goodwill": 98942000, "intangible_assets": 86928000, "goodwill_and_intangibles": 185870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2254506000, "total_assets": 2531009000, "short_term_debt": 7471000, "accounts_payable": 17676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111670000, "long_term_debt": 1757124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1956739000, "total_liabilities": 2068409000, "total_debt": 1764595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418554000, "total_equity": 462600000, "shares_outstanding": 104810000, "operating_cash_flow": 108595000, "stock_based_compensation": 7587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33489000, "dividends_paid": 15989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67482000, "free_cash_flow": 142084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55249000", "ebitda": "107977000", "netIncome": "24865000", "grossProfit": "168515000", "depreciation": "None", "totalRevenue": "212940000", "costOfRevenue": "44425000", "interestIncome": "None", "incomeBeforeTax": "32854000", "interestExpense": "21083000", "operatingIncome": "55249000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7989000", "reportedCurrency": "USD", "netInterestIncome": "-21083000", "nonInterestIncome": "None", "operatingExpenses": "113266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52728000", "sellingGeneralAndAdministrative": "41824000", "netIncomeFromContinuingOperations": "24865000" }, "balance": { "goodwill": "98942000", "inventory": "73764000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2531009000", "longTermDebt": "1757124000", "shortTermDebt": "7471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "86928000", "reportedCurrency": "USD", "retainedEarnings": "-418554000", "totalLiabilities": "2068409000", "otherCurrentAssets": "12466000", "totalCurrentAssets": "276503000", "currentLongTermDebt": "3402000", "longTermInvestments": "39773000", "shortTermInvestments": "None", "currentNetReceivables": "93772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2254506000", "currentAccountsPayable": "17676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1760526000", "totalShareholderEquity": "462600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86523000", "totalCurrentLiabilities": "111670000", "otherNonCurrentLiabilities": "28770000", "totalNonCurrentLiabilities": "1956739000", "cashAndShortTermInvestments": "96501000", "commonStockSharesOutstanding": "104810000", "intangibleAssetsExcludingGoodwill": "86928000", "cashAndCashEquivalentsAtCarryingValue": "96501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24865000", "profitLoss": "None", "dividendPayout": "15989000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-636000", "operatingCashflow": "108595000", "capitalExpenditures": "33489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67482000", "cashflowFromInvestment": "-33489000", "stockBasedCompensation": "7587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 226935000, "cost_of_revenue": 116398000, "gross_profit": 110537000, "ebit": 72085000, "ebitda": 125060000, "pretax_income": 47130000, "tax_provision": 10003000, "net_income": 37127000, "net_income_to_common": 37127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88533000, "total_current_assets": 275962000, "total_assets": 2554050000, "short_term_debt": null, "long_term_debt": 1809843000, "total_debt": 1809843000, "total_liabilities": 2103553000, "total_equity": 450497000, "shares_outstanding": 106476000, "goodwill_and_intangibles": 186857000 }, "cash_flow": { "operating_cash_flow": 100782000, "capital_expenditure": 21535000, "free_cash_flow": 122317000, "dividends_paid": 16071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99949, "ticker_id": 6685, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72085000", "ebitda": "125060000", "netIncome": "37127000", "grossProfit": "110537000", "depreciation": "None", "totalRevenue": "226935000", "costOfRevenue": "116398000", "interestIncome": "None", "incomeBeforeTax": "47130000", "interestExpense": "24955000", "operatingIncome": "70085000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10003000", "reportedCurrency": "USD", "netInterestIncome": "-22593000", "nonInterestIncome": "None", "operatingExpenses": "40452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4944000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52975000", "sellingGeneralAndAdministrative": "35508000", "netIncomeFromContinuingOperations": "37127000" }, "balance": { "goodwill": "98942000", "inventory": "76187000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2554050000", "longTermDebt": "1809843000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "87915000", "reportedCurrency": "USD", "retainedEarnings": "-443419000", "totalLiabilities": "2103553000", "otherCurrentAssets": "16748000", "totalCurrentAssets": "275962000", "currentLongTermDebt": "None", "longTermInvestments": "40351000", "shortTermInvestments": "None", "currentNetReceivables": "94494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2278088000", "currentAccountsPayable": "13152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809843000", "totalShareholderEquity": "450497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48571000", "totalCurrentLiabilities": "103249000", "otherNonCurrentLiabilities": "29244000", "totalNonCurrentLiabilities": "2000303999", "cashAndShortTermInvestments": "88533000", "commonStockSharesOutstanding": "106476000", "intangibleAssetsExcludingGoodwill": "87915000", "cashAndCashEquivalentsAtCarryingValue": "88533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37127000", "profitLoss": "None", "dividendPayout": "16071000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1252000", "operatingCashflow": "100782000", "capitalExpenditures": "21535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69820000", "cashflowFromInvestment": "-21535000", "stockBasedCompensation": "13155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226935000, "cost_of_revenue": 116398000, "gross_profit": 110537000, "research_and_development": 4944000, "selling_general_admin": 35508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72085000, "depreciation_amortisation": 52975000, "ebitda": 125060000, "interest_expense": 24955000, "interest_income": null, "other_non_operating": null, "pretax_income": 47130000, "tax_provision": 10003000, "effective_tax_rate": null, "net_income": 37127000, "net_income_continuing_ops": 37127000, "net_income_to_common": 37127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88533000, "short_term_investments": null, "net_receivables": 94494000, "inventory": 76187000, "other_current_assets": null, "total_current_assets": 275962000, "net_ppe": null, "goodwill": 98942000, "intangible_assets": 87915000, "goodwill_and_intangibles": 186857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2278088000, "total_assets": 2554050000, "short_term_debt": null, "accounts_payable": 13152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103249000, "long_term_debt": 1809843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2000303999, "total_liabilities": 2103553000, "total_debt": 1809843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443419000, "total_equity": 450497000, "shares_outstanding": 106476000, "operating_cash_flow": 100782000, "stock_based_compensation": 13155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21535000, "dividends_paid": 16071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69820000, "free_cash_flow": 122317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72085000", "ebitda": "125060000", "netIncome": "37127000", "grossProfit": "110537000", "depreciation": "None", "totalRevenue": "226935000", "costOfRevenue": "116398000", "interestIncome": "None", "incomeBeforeTax": "47130000", "interestExpense": "24955000", "operatingIncome": "70085000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10003000", "reportedCurrency": "USD", "netInterestIncome": "-22593000", "nonInterestIncome": "None", "operatingExpenses": "40452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4944000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52975000", "sellingGeneralAndAdministrative": "35508000", "netIncomeFromContinuingOperations": "37127000" }, "balance": { "goodwill": "98942000", "inventory": "76187000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "2554050000", "longTermDebt": "1809843000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "87915000", "reportedCurrency": "USD", "retainedEarnings": "-443419000", "totalLiabilities": "2103553000", "otherCurrentAssets": "16748000", "totalCurrentAssets": "275962000", "currentLongTermDebt": "None", "longTermInvestments": "40351000", "shortTermInvestments": "None", "currentNetReceivables": "94494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2278088000", "currentAccountsPayable": "13152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809843000", "totalShareholderEquity": "450497000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48571000", "totalCurrentLiabilities": "103249000", "otherNonCurrentLiabilities": "29244000", "totalNonCurrentLiabilities": "2000303999", "cashAndShortTermInvestments": "88533000", "commonStockSharesOutstanding": "106476000", "intangibleAssetsExcludingGoodwill": "87915000", "cashAndCashEquivalentsAtCarryingValue": "88533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37127000", "profitLoss": "None", "dividendPayout": "16071000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1252000", "operatingCashflow": "100782000", "capitalExpenditures": "21535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69820000", "cashflowFromInvestment": "-21535000", "stockBasedCompensation": "13155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 216906000, "cost_of_revenue": 117742000, "gross_profit": 99164000, "ebit": 51377000, "ebitda": 104214000, "pretax_income": 25775000, "tax_provision": 3807000, "net_income": 21968000, "net_income_to_common": 21968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79309000, "total_current_assets": 255421000, "total_assets": 2568111000, "short_term_debt": null, "long_term_debt": 1809169000, "total_debt": 1809169000, "total_liabilities": 2094496000, "total_equity": 473615000, "shares_outstanding": 108184000, "goodwill_and_intangibles": 187844000 }, "cash_flow": { "operating_cash_flow": 129615000, "capital_expenditure": 20710000, "free_cash_flow": 150325000, "dividends_paid": 15127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99950, "ticker_id": 6685, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51377000", "ebitda": "104214000", "netIncome": "21968000", "grossProfit": "99164000", "depreciation": "None", "totalRevenue": "216906000", "costOfRevenue": "117742000", "interestIncome": "None", "incomeBeforeTax": "25775000", "interestExpense": "24742000", "operatingIncome": "50258000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3807000", "reportedCurrency": "USD", "netInterestIncome": "-22752000", "nonInterestIncome": "None", "operatingExpenses": "48906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52837000", "sellingGeneralAndAdministrative": "44627000", "netIncomeFromContinuingOperations": "21968000" }, "balance": { "goodwill": "98942000", "inventory": "77409000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2568111000", "longTermDebt": "1809169000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "88902000", "reportedCurrency": "USD", "retainedEarnings": "-446674000", "totalLiabilities": "2094496000", "otherCurrentAssets": "17658000", "totalCurrentAssets": "255421000", "currentLongTermDebt": "None", "longTermInvestments": "41112000", "shortTermInvestments": "None", "currentNetReceivables": "81045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2312690000", "currentAccountsPayable": "11551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809169000", "totalShareholderEquity": "473615000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44554000", "totalCurrentLiabilities": "101815000", "otherNonCurrentLiabilities": "26904000", "totalNonCurrentLiabilities": "1992681000", "cashAndShortTermInvestments": "79309000", "commonStockSharesOutstanding": "108184000", "intangibleAssetsExcludingGoodwill": "88902000", "cashAndCashEquivalentsAtCarryingValue": "79309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21968000", "profitLoss": "None", "dividendPayout": "15127000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3374000", "operatingCashflow": "129615000", "capitalExpenditures": "20710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81545000", "cashflowFromInvestment": "-20710000", "stockBasedCompensation": "19089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216906000, "cost_of_revenue": 117742000, "gross_profit": 99164000, "research_and_development": 4279000, "selling_general_admin": 44627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51377000, "depreciation_amortisation": 52837000, "ebitda": 104214000, "interest_expense": 24742000, "interest_income": null, "other_non_operating": null, "pretax_income": 25775000, "tax_provision": 3807000, "effective_tax_rate": null, "net_income": 21968000, "net_income_continuing_ops": 21968000, "net_income_to_common": 21968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79309000, "short_term_investments": null, "net_receivables": 81045000, "inventory": 77409000, "other_current_assets": null, "total_current_assets": 255421000, "net_ppe": null, "goodwill": 98942000, "intangible_assets": 88902000, "goodwill_and_intangibles": 187844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2312690000, "total_assets": 2568111000, "short_term_debt": null, "accounts_payable": 11551000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101815000, "long_term_debt": 1809169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1992681000, "total_liabilities": 2094496000, "total_debt": 1809169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -446674000, "total_equity": 473615000, "shares_outstanding": 108184000, "operating_cash_flow": 129615000, "stock_based_compensation": 19089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20710000, "dividends_paid": 15127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81545000, "free_cash_flow": 150325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51377000", "ebitda": "104214000", "netIncome": "21968000", "grossProfit": "99164000", "depreciation": "None", "totalRevenue": "216906000", "costOfRevenue": "117742000", "interestIncome": "None", "incomeBeforeTax": "25775000", "interestExpense": "24742000", "operatingIncome": "50258000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3807000", "reportedCurrency": "USD", "netInterestIncome": "-22752000", "nonInterestIncome": "None", "operatingExpenses": "48906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52837000", "sellingGeneralAndAdministrative": "44627000", "netIncomeFromContinuingOperations": "21968000" }, "balance": { "goodwill": "98942000", "inventory": "77409000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "2568111000", "longTermDebt": "1809169000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "88902000", "reportedCurrency": "USD", "retainedEarnings": "-446674000", "totalLiabilities": "2094496000", "otherCurrentAssets": "17658000", "totalCurrentAssets": "255421000", "currentLongTermDebt": "None", "longTermInvestments": "41112000", "shortTermInvestments": "None", "currentNetReceivables": "81045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2312690000", "currentAccountsPayable": "11551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809169000", "totalShareholderEquity": "473615000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44554000", "totalCurrentLiabilities": "101815000", "otherNonCurrentLiabilities": "26904000", "totalNonCurrentLiabilities": "1992681000", "cashAndShortTermInvestments": "79309000", "commonStockSharesOutstanding": "108184000", "intangibleAssetsExcludingGoodwill": "88902000", "cashAndCashEquivalentsAtCarryingValue": "79309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21968000", "profitLoss": "None", "dividendPayout": "15127000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3374000", "operatingCashflow": "129615000", "capitalExpenditures": "20710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81545000", "cashflowFromInvestment": "-20710000", "stockBasedCompensation": "19089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 214878000, "cost_of_revenue": 113321000, "gross_profit": 101557000, "ebit": 61136000, "ebitda": 112803000, "pretax_income": 36231000, "tax_provision": 5819000, "net_income": 30412000, "net_income_to_common": 30412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50899000, "total_current_assets": 256754000, "total_assets": 2610341000, "short_term_debt": 28553000, "long_term_debt": 1778414000, "total_debt": 1806967000, "total_liabilities": 2091896000, "total_equity": 518445000, "shares_outstanding": 110671000, "goodwill_and_intangibles": 188831000 }, "cash_flow": { "operating_cash_flow": 61081000, "capital_expenditure": 24546000, "free_cash_flow": 85627000, "dividends_paid": 15667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99951, "ticker_id": 6685, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61136000", "ebitda": "112803000", "netIncome": "30412000", "grossProfit": "101557000", "depreciation": "None", "totalRevenue": "214878000", "costOfRevenue": "113321000", "interestIncome": "None", "incomeBeforeTax": "36231000", "interestExpense": "24257000", "operatingIncome": "60388000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5819000", "reportedCurrency": "USD", "netInterestIncome": "-21824000", "nonInterestIncome": "None", "operatingExpenses": "41169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5417000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51667000", "sellingGeneralAndAdministrative": "35752000", "netIncomeFromContinuingOperations": "30412000" }, "balance": { "goodwill": "98942000", "inventory": "80685000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "2610341000", "longTermDebt": "1778414000", "shortTermDebt": "28553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89889000", "reportedCurrency": "USD", "retainedEarnings": "-425224000", "totalLiabilities": "2091896000", "otherCurrentAssets": "19725000", "totalCurrentAssets": "256754000", "currentLongTermDebt": "28553000", "longTermInvestments": "41901000", "shortTermInvestments": "None", "currentNetReceivables": "105445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2353587000", "currentAccountsPayable": "11421000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1806967000", "totalShareholderEquity": "518445000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43917000", "totalCurrentLiabilities": "129315000", "otherNonCurrentLiabilities": "30493000", "totalNonCurrentLiabilities": "1962581000", "cashAndShortTermInvestments": "50899000", "commonStockSharesOutstanding": "110671000", "intangibleAssetsExcludingGoodwill": "89889000", "cashAndCashEquivalentsAtCarryingValue": "50899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30412000", "profitLoss": "None", "dividendPayout": "15667000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "716000", "operatingCashflow": "61081000", "capitalExpenditures": "24546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81063000", "cashflowFromInvestment": "-24546000", "stockBasedCompensation": "11748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214878000, "cost_of_revenue": 113321000, "gross_profit": 101557000, "research_and_development": 5417000, "selling_general_admin": 35752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61136000, "depreciation_amortisation": 51667000, "ebitda": 112803000, "interest_expense": 24257000, "interest_income": null, "other_non_operating": null, "pretax_income": 36231000, "tax_provision": 5819000, "effective_tax_rate": null, "net_income": 30412000, "net_income_continuing_ops": 30412000, "net_income_to_common": 30412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50899000, "short_term_investments": null, "net_receivables": 105445000, "inventory": 80685000, "other_current_assets": null, "total_current_assets": 256754000, "net_ppe": null, "goodwill": 98942000, "intangible_assets": 89889000, "goodwill_and_intangibles": 188831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2353587000, "total_assets": 2610341000, "short_term_debt": 28553000, "accounts_payable": 11421000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129315000, "long_term_debt": 1778414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1962581000, "total_liabilities": 2091896000, "total_debt": 1806967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425224000, "total_equity": 518445000, "shares_outstanding": 110671000, "operating_cash_flow": 61081000, "stock_based_compensation": 11748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24546000, "dividends_paid": 15667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81063000, "free_cash_flow": 85627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61136000", "ebitda": "112803000", "netIncome": "30412000", "grossProfit": "101557000", "depreciation": "None", "totalRevenue": "214878000", "costOfRevenue": "113321000", "interestIncome": "None", "incomeBeforeTax": "36231000", "interestExpense": "24257000", "operatingIncome": "60388000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5819000", "reportedCurrency": "USD", "netInterestIncome": "-21824000", "nonInterestIncome": "None", "operatingExpenses": "41169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5417000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51667000", "sellingGeneralAndAdministrative": "35752000", "netIncomeFromContinuingOperations": "30412000" }, "balance": { "goodwill": "98942000", "inventory": "80685000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "2610341000", "longTermDebt": "1778414000", "shortTermDebt": "28553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89889000", "reportedCurrency": "USD", "retainedEarnings": "-425224000", "totalLiabilities": "2091896000", "otherCurrentAssets": "19725000", "totalCurrentAssets": "256754000", "currentLongTermDebt": "28553000", "longTermInvestments": "41901000", "shortTermInvestments": "None", "currentNetReceivables": "105445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2353587000", "currentAccountsPayable": "11421000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1806967000", "totalShareholderEquity": "518445000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43917000", "totalCurrentLiabilities": "129315000", "otherNonCurrentLiabilities": "30493000", "totalNonCurrentLiabilities": "1962581000", "cashAndShortTermInvestments": "50899000", "commonStockSharesOutstanding": "110671000", "intangibleAssetsExcludingGoodwill": "89889000", "cashAndCashEquivalentsAtCarryingValue": "50899000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30412000", "profitLoss": "None", "dividendPayout": "15667000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "716000", "operatingCashflow": "61081000", "capitalExpenditures": "24546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81063000", "cashflowFromInvestment": "-24546000", "stockBasedCompensation": "11748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 212991000, "cost_of_revenue": 111658000, "gross_profit": 101333000, "ebit": 56169000, "ebitda": 107616000, "pretax_income": 30099000, "tax_provision": -6242000, "net_income": 36341000, "net_income_to_common": 36341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93526000, "total_current_assets": 292730000, "total_assets": 2671471000, "short_term_debt": 38161000, "long_term_debt": 1757767000, "total_debt": 1795928000, "total_liabilities": 2094833999, "total_equity": 576637000, "shares_outstanding": 115385000, "goodwill_and_intangibles": 189063000 }, "cash_flow": { "operating_cash_flow": 104789000, "capital_expenditure": 24268000, "free_cash_flow": 129057000, "dividends_paid": 15636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99952, "ticker_id": 6685, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56169000", "ebitda": "107616000", "netIncome": "36341000", "grossProfit": "101333000", "depreciation": "None", "totalRevenue": "212991000", "costOfRevenue": "111658000", "interestIncome": "None", "incomeBeforeTax": "30099000", "interestExpense": "25657000", "operatingIncome": "52415000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6242000", "reportedCurrency": "USD", "netInterestIncome": "-22428000", "nonInterestIncome": "None", "operatingExpenses": "48918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51447000", "sellingGeneralAndAdministrative": "40695000", "netIncomeFromContinuingOperations": "36341000" }, "balance": { "goodwill": "98186000", "inventory": "81283000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "2671471000", "longTermDebt": "1757767000", "shortTermDebt": "38161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90877000", "reportedCurrency": "USD", "retainedEarnings": "-406092000", "totalLiabilities": "2094833999", "otherCurrentAssets": "19118000", "totalCurrentAssets": "292730000", "currentLongTermDebt": "33118000", "longTermInvestments": "42516000", "shortTermInvestments": "None", "currentNetReceivables": "98803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378741000", "currentAccountsPayable": "19715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1806987000", "totalShareholderEquity": "576637000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59768000", "totalCurrentLiabilities": "169214000", "otherNonCurrentLiabilities": "15454000", "totalNonCurrentLiabilities": "1925620000", "cashAndShortTermInvestments": "93526000", "commonStockSharesOutstanding": "115385000", "intangibleAssetsExcludingGoodwill": "90877000", "cashAndCashEquivalentsAtCarryingValue": "93526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36341000", "profitLoss": "None", "dividendPayout": "15636000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1064000", "operatingCashflow": "104789000", "capitalExpenditures": "24268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144326000", "cashflowFromInvestment": "-24268000", "stockBasedCompensation": "12431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212991000, "cost_of_revenue": 111658000, "gross_profit": 101333000, "research_and_development": 8523000, "selling_general_admin": 40695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56169000, "depreciation_amortisation": 51447000, "ebitda": 107616000, "interest_expense": 25657000, "interest_income": null, "other_non_operating": null, "pretax_income": 30099000, "tax_provision": -6242000, "effective_tax_rate": null, "net_income": 36341000, "net_income_continuing_ops": 36341000, "net_income_to_common": 36341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93526000, "short_term_investments": null, "net_receivables": 98803000, "inventory": 81283000, "other_current_assets": null, "total_current_assets": 292730000, "net_ppe": null, "goodwill": 98186000, "intangible_assets": 90877000, "goodwill_and_intangibles": 189063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2378741000, "total_assets": 2671471000, "short_term_debt": 38161000, "accounts_payable": 19715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169214000, "long_term_debt": 1757767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1925620000, "total_liabilities": 2094833999, "total_debt": 1795928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406092000, "total_equity": 576637000, "shares_outstanding": 115385000, "operating_cash_flow": 104789000, "stock_based_compensation": 12431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24268000, "dividends_paid": 15636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144326000, "free_cash_flow": 129057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56169000", "ebitda": "107616000", "netIncome": "36341000", "grossProfit": "101333000", "depreciation": "None", "totalRevenue": "212991000", "costOfRevenue": "111658000", "interestIncome": "None", "incomeBeforeTax": "30099000", "interestExpense": "25657000", "operatingIncome": "52415000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6242000", "reportedCurrency": "USD", "netInterestIncome": "-22428000", "nonInterestIncome": "None", "operatingExpenses": "48918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51447000", "sellingGeneralAndAdministrative": "40695000", "netIncomeFromContinuingOperations": "36341000" }, "balance": { "goodwill": "98186000", "inventory": "81283000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "2671471000", "longTermDebt": "1757767000", "shortTermDebt": "38161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90877000", "reportedCurrency": "USD", "retainedEarnings": "-406092000", "totalLiabilities": "2094833999", "otherCurrentAssets": "19118000", "totalCurrentAssets": "292730000", "currentLongTermDebt": "33118000", "longTermInvestments": "42516000", "shortTermInvestments": "None", "currentNetReceivables": "98803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378741000", "currentAccountsPayable": "19715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1806987000", "totalShareholderEquity": "576637000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59768000", "totalCurrentLiabilities": "169214000", "otherNonCurrentLiabilities": "15454000", "totalNonCurrentLiabilities": "1925620000", "cashAndShortTermInvestments": "93526000", "commonStockSharesOutstanding": "115385000", "intangibleAssetsExcludingGoodwill": "90877000", "cashAndCashEquivalentsAtCarryingValue": "93526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36341000", "profitLoss": "None", "dividendPayout": "15636000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1064000", "operatingCashflow": "104789000", "capitalExpenditures": "24268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144326000", "cashflowFromInvestment": "-24268000", "stockBasedCompensation": "12431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 212771000, "cost_of_revenue": 107777000, "gross_profit": 104994000, "ebit": 58715000, "ebitda": 109875000, "pretax_income": 30451000, "tax_provision": 6005000, "net_income": 24446000, "net_income_to_common": 24446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159588000, "total_current_assets": 354869000, "total_assets": 2751191000, "short_term_debt": 18260000, "long_term_debt": 1776513000, "total_debt": 1794773000, "total_liabilities": 2087434000, "total_equity": 663757000, "shares_outstanding": 118111000, "goodwill_and_intangibles": 193576000 }, "cash_flow": { "operating_cash_flow": 118626000, "capital_expenditure": 18616000, "free_cash_flow": 137242000, "dividends_paid": 16335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99954, "ticker_id": 6685, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58715000", "ebitda": "109875000", "netIncome": "24446000", "grossProfit": "104994000", "depreciation": "None", "totalRevenue": "212771000", "costOfRevenue": "107777000", "interestIncome": "None", "incomeBeforeTax": "30451000", "interestExpense": "27797000", "operatingIncome": "55252000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6005000", "reportedCurrency": "USD", "netInterestIncome": "-24246000", "nonInterestIncome": "None", "operatingExpenses": "49742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6189000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51160000", "sellingGeneralAndAdministrative": "43953000", "netIncomeFromContinuingOperations": "24446000" }, "balance": { "goodwill": "100333000", "inventory": "82228000", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "2751191000", "longTermDebt": "1776513000", "shortTermDebt": "18260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "93243000", "reportedCurrency": "USD", "retainedEarnings": "-355471000", "totalLiabilities": "2087434000", "otherCurrentAssets": "16596000", "totalCurrentAssets": "354869000", "currentLongTermDebt": "18260000", "longTermInvestments": "42988000", "shortTermInvestments": "None", "currentNetReceivables": "96457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2396321999", "currentAccountsPayable": "13561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1794773000", "totalShareholderEquity": "663757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55760000", "totalCurrentLiabilities": "135314000", "otherNonCurrentLiabilities": "15492000", "totalNonCurrentLiabilities": "1952120000", "cashAndShortTermInvestments": "159588000", "commonStockSharesOutstanding": "118111000", "intangibleAssetsExcludingGoodwill": "93243000", "cashAndCashEquivalentsAtCarryingValue": "159588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24446000", "profitLoss": "None", "dividendPayout": "16335000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3400000", "operatingCashflow": "118626000", "capitalExpenditures": "18616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3310000", "cashflowFromInvestment": "-18616000", "stockBasedCompensation": "17679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212771000, "cost_of_revenue": 107777000, "gross_profit": 104994000, "research_and_development": 6189000, "selling_general_admin": 43953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58715000, "depreciation_amortisation": 51160000, "ebitda": 109875000, "interest_expense": 27797000, "interest_income": null, "other_non_operating": null, "pretax_income": 30451000, "tax_provision": 6005000, "effective_tax_rate": null, "net_income": 24446000, "net_income_continuing_ops": 24446000, "net_income_to_common": 24446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159588000, "short_term_investments": null, "net_receivables": 96457000, "inventory": 82228000, "other_current_assets": null, "total_current_assets": 354869000, "net_ppe": null, "goodwill": 100333000, "intangible_assets": 93243000, "goodwill_and_intangibles": 193576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2396321999, "total_assets": 2751191000, "short_term_debt": 18260000, "accounts_payable": 13561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135314000, "long_term_debt": 1776513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1952120000, "total_liabilities": 2087434000, "total_debt": 1794773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355471000, "total_equity": 663757000, "shares_outstanding": 118111000, "operating_cash_flow": 118626000, "stock_based_compensation": 17679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18616000, "dividends_paid": 16335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3310000, "free_cash_flow": 137242000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58715000", "ebitda": "109875000", "netIncome": "24446000", "grossProfit": "104994000", "depreciation": "None", "totalRevenue": "212771000", "costOfRevenue": "107777000", "interestIncome": "None", "incomeBeforeTax": "30451000", "interestExpense": "27797000", "operatingIncome": "55252000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6005000", "reportedCurrency": "USD", "netInterestIncome": "-24246000", "nonInterestIncome": "None", "operatingExpenses": "49742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6189000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51160000", "sellingGeneralAndAdministrative": "43953000", "netIncomeFromContinuingOperations": "24446000" }, "balance": { "goodwill": "100333000", "inventory": "82228000", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "2751191000", "longTermDebt": "1776513000", "shortTermDebt": "18260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "93243000", "reportedCurrency": "USD", "retainedEarnings": "-355471000", "totalLiabilities": "2087434000", "otherCurrentAssets": "16596000", "totalCurrentAssets": "354869000", "currentLongTermDebt": "18260000", "longTermInvestments": "42988000", "shortTermInvestments": "None", "currentNetReceivables": "96457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2396321999", "currentAccountsPayable": "13561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1794773000", "totalShareholderEquity": "663757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55760000", "totalCurrentLiabilities": "135314000", "otherNonCurrentLiabilities": "15492000", "totalNonCurrentLiabilities": "1952120000", "cashAndShortTermInvestments": "159588000", "commonStockSharesOutstanding": "118111000", "intangibleAssetsExcludingGoodwill": "93243000", "cashAndCashEquivalentsAtCarryingValue": "159588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24446000", "profitLoss": "None", "dividendPayout": "16335000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3400000", "operatingCashflow": "118626000", "capitalExpenditures": "18616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3310000", "cashflowFromInvestment": "-18616000", "stockBasedCompensation": "17679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 201067000, "cost_of_revenue": 104186000, "gross_profit": 96881000, "ebit": 45324000, "ebitda": 96100000, "pretax_income": 36901000, "tax_provision": 4565000, "net_income": 32336000, "net_income_to_common": 32336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63541000, "total_current_assets": 264416000, "total_assets": 2717656000, "short_term_debt": 16250000, "long_term_debt": 1634714000, "total_debt": 1650964000, "total_liabilities": 1930957000, "total_equity": 786699000, "shares_outstanding": 121242000, "goodwill_and_intangibles": 195943000 }, "cash_flow": { "operating_cash_flow": 81114000, "capital_expenditure": 12442000, "free_cash_flow": 93556000, "dividends_paid": 16713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99955, "ticker_id": 6685, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45324000", "ebitda": "96100000", "netIncome": "32336000", "grossProfit": "96881000", "depreciation": "None", "totalRevenue": "201067000", "costOfRevenue": "104186000", "interestIncome": "None", "incomeBeforeTax": "36901000", "interestExpense": "26121000", "operatingIncome": "43646000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4565000", "reportedCurrency": "USD", "netInterestIncome": "-23797000", "nonInterestIncome": "None", "operatingExpenses": "53235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6512000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50776000", "sellingGeneralAndAdministrative": "46723000", "netIncomeFromContinuingOperations": "32336000" }, "balance": { "goodwill": "100333000", "inventory": "85815000", "commonStock": "119000", "currentDebt": "None", "investments": "None", "totalAssets": "2717656000", "longTermDebt": "1634714000", "shortTermDebt": "16250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "95610000", "reportedCurrency": "USD", "retainedEarnings": "-292178000", "totalLiabilities": "1930957000", "otherCurrentAssets": "18871000", "totalCurrentAssets": "264416000", "currentLongTermDebt": "16250000", "longTermInvestments": "43534000", "shortTermInvestments": "None", "currentNetReceivables": "96189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453240000", "currentAccountsPayable": "15026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1650964000", "totalShareholderEquity": "786699000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44577000", "totalCurrentLiabilities": "117506000", "otherNonCurrentLiabilities": "15724000", "totalNonCurrentLiabilities": "1813451000", "cashAndShortTermInvestments": "63541000", "commonStockSharesOutstanding": "121242000", "intangibleAssetsExcludingGoodwill": "95610000", "cashAndCashEquivalentsAtCarryingValue": "63541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32336000", "profitLoss": "None", "dividendPayout": "16713000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6741000", "operatingCashflow": "81114000", "capitalExpenditures": "12442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68369000", "cashflowFromInvestment": "-123155000", "stockBasedCompensation": "19347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201067000, "cost_of_revenue": 104186000, "gross_profit": 96881000, "research_and_development": 6512000, "selling_general_admin": 46723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45324000, "depreciation_amortisation": 50776000, "ebitda": 96100000, "interest_expense": 26121000, "interest_income": null, "other_non_operating": null, "pretax_income": 36901000, "tax_provision": 4565000, "effective_tax_rate": null, "net_income": 32336000, "net_income_continuing_ops": 32336000, "net_income_to_common": 32336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63541000, "short_term_investments": null, "net_receivables": 96189000, "inventory": 85815000, "other_current_assets": null, "total_current_assets": 264416000, "net_ppe": null, "goodwill": 100333000, "intangible_assets": 95610000, "goodwill_and_intangibles": 195943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2453240000, "total_assets": 2717656000, "short_term_debt": 16250000, "accounts_payable": 15026000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117506000, "long_term_debt": 1634714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1813451000, "total_liabilities": 1930957000, "total_debt": 1650964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292178000, "total_equity": 786699000, "shares_outstanding": 121242000, "operating_cash_flow": 81114000, "stock_based_compensation": 19347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123155000, "dividends_paid": 16713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68369000, "free_cash_flow": 93556000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45324000", "ebitda": "96100000", "netIncome": "32336000", "grossProfit": "96881000", "depreciation": "None", "totalRevenue": "201067000", "costOfRevenue": "104186000", "interestIncome": "None", "incomeBeforeTax": "36901000", "interestExpense": "26121000", "operatingIncome": "43646000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4565000", "reportedCurrency": "USD", "netInterestIncome": "-23797000", "nonInterestIncome": "None", "operatingExpenses": "53235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6512000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50776000", "sellingGeneralAndAdministrative": "46723000", "netIncomeFromContinuingOperations": "32336000" }, "balance": { "goodwill": "100333000", "inventory": "85815000", "commonStock": "119000", "currentDebt": "None", "investments": "None", "totalAssets": "2717656000", "longTermDebt": "1634714000", "shortTermDebt": "16250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "95610000", "reportedCurrency": "USD", "retainedEarnings": "-292178000", "totalLiabilities": "1930957000", "otherCurrentAssets": "18871000", "totalCurrentAssets": "264416000", "currentLongTermDebt": "16250000", "longTermInvestments": "43534000", "shortTermInvestments": "None", "currentNetReceivables": "96189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453240000", "currentAccountsPayable": "15026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1650964000", "totalShareholderEquity": "786699000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44577000", "totalCurrentLiabilities": "117506000", "otherNonCurrentLiabilities": "15724000", "totalNonCurrentLiabilities": "1813451000", "cashAndShortTermInvestments": "63541000", "commonStockSharesOutstanding": "121242000", "intangibleAssetsExcludingGoodwill": "95610000", "cashAndCashEquivalentsAtCarryingValue": "63541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32336000", "profitLoss": "None", "dividendPayout": "16713000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6741000", "operatingCashflow": "81114000", "capitalExpenditures": "12442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68369000", "cashflowFromInvestment": "-123155000", "stockBasedCompensation": "19347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 203853000, "cost_of_revenue": 110073000, "gross_profit": 93780000, "ebit": 52336000, "ebitda": 102080000, "pretax_income": 27584000, "tax_provision": 7931000, "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": 174025000, "total_current_assets": 376792000, "total_assets": 2735958000, "short_term_debt": 16250000, "long_term_debt": 1587507000, "total_debt": 1603757000, "total_liabilities": 1882273000, "total_equity": 853685000, "shares_outstanding": 123993000, "goodwill_and_intangibles": 40977000 }, "cash_flow": { "operating_cash_flow": 71426000, "capital_expenditure": 14564000, "free_cash_flow": 85990000, "dividends_paid": 16055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99956, "ticker_id": 6685, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52336000", "ebitda": "102080000", "netIncome": "19653000", "grossProfit": "93780000", "depreciation": "None", "totalRevenue": "203853000", "costOfRevenue": "110073000", "interestIncome": "None", "incomeBeforeTax": "27584000", "interestExpense": "23185000", "operatingIncome": "49771000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7931000", "reportedCurrency": "USD", "netInterestIncome": "-20663000", "nonInterestIncome": "None", "operatingExpenses": "44009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49744000", "sellingGeneralAndAdministrative": "36811000", "netIncomeFromContinuingOperations": "19653000" }, "balance": { "goodwill": "None", "inventory": "92538000", "commonStock": "122000", "currentDebt": "None", "investments": "None", "totalAssets": "2735958000", "longTermDebt": "1587507000", "shortTermDebt": "16250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40977000", "reportedCurrency": "USD", "retainedEarnings": "-256319000", "totalLiabilities": "1882273000", "otherCurrentAssets": "17204000", "totalCurrentAssets": "376792000", "currentLongTermDebt": "16250000", "longTermInvestments": "65556000", "shortTermInvestments": "None", "currentNetReceivables": "93025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359166000", "currentAccountsPayable": "22554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1603757000", "totalShareholderEquity": "853685000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42928000", "totalCurrentLiabilities": "113001000", "otherNonCurrentLiabilities": "15564000", "totalNonCurrentLiabilities": "1769272000", "cashAndShortTermInvestments": "174025000", "commonStockSharesOutstanding": "123993000", "intangibleAssetsExcludingGoodwill": "40977000", "cashAndCashEquivalentsAtCarryingValue": "174025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19653000", "profitLoss": "None", "dividendPayout": "16055000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1383000", "operatingCashflow": "71426000", "capitalExpenditures": "14564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45524000", "cashflowFromInvestment": "-14564000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203853000, "cost_of_revenue": 110073000, "gross_profit": 93780000, "research_and_development": 7198000, "selling_general_admin": 36811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52336000, "depreciation_amortisation": 49744000, "ebitda": 102080000, "interest_expense": 23185000, "interest_income": null, "other_non_operating": null, "pretax_income": 27584000, "tax_provision": 7931000, "effective_tax_rate": null, "net_income": 19653000, "net_income_continuing_ops": 19653000, "net_income_to_common": 19653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174025000, "short_term_investments": null, "net_receivables": 93025000, "inventory": 92538000, "other_current_assets": null, "total_current_assets": 376792000, "net_ppe": null, "goodwill": null, "intangible_assets": 40977000, "goodwill_and_intangibles": 40977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2359166000, "total_assets": 2735958000, "short_term_debt": 16250000, "accounts_payable": 22554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113001000, "long_term_debt": 1587507000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1769272000, "total_liabilities": 1882273000, "total_debt": 1603757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256319000, "total_equity": 853685000, "shares_outstanding": 123993000, "operating_cash_flow": 71426000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14564000, "dividends_paid": 16055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45524000, "free_cash_flow": 85990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52336000", "ebitda": "102080000", "netIncome": "19653000", "grossProfit": "93780000", "depreciation": "None", "totalRevenue": "203853000", "costOfRevenue": "110073000", "interestIncome": "None", "incomeBeforeTax": "27584000", "interestExpense": "23185000", "operatingIncome": "49771000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7931000", "reportedCurrency": "USD", "netInterestIncome": "-20663000", "nonInterestIncome": "None", "operatingExpenses": "44009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49744000", "sellingGeneralAndAdministrative": "36811000", "netIncomeFromContinuingOperations": "19653000" }, "balance": { "goodwill": "None", "inventory": "92538000", "commonStock": "122000", "currentDebt": "None", "investments": "None", "totalAssets": "2735958000", "longTermDebt": "1587507000", "shortTermDebt": "16250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40977000", "reportedCurrency": "USD", "retainedEarnings": "-256319000", "totalLiabilities": "1882273000", "otherCurrentAssets": "17204000", "totalCurrentAssets": "376792000", "currentLongTermDebt": "16250000", "longTermInvestments": "65556000", "shortTermInvestments": "None", "currentNetReceivables": "93025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2359166000", "currentAccountsPayable": "22554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1603757000", "totalShareholderEquity": "853685000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42928000", "totalCurrentLiabilities": "113001000", "otherNonCurrentLiabilities": "15564000", "totalNonCurrentLiabilities": "1769272000", "cashAndShortTermInvestments": "174025000", "commonStockSharesOutstanding": "123993000", "intangibleAssetsExcludingGoodwill": "40977000", "cashAndCashEquivalentsAtCarryingValue": "174025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19653000", "profitLoss": "None", "dividendPayout": "16055000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1383000", "operatingCashflow": "71426000", "capitalExpenditures": "14564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45524000", "cashflowFromInvestment": "-14564000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 194740000, "cost_of_revenue": 108401000, "gross_profit": 86339000, "ebit": 51950000, "ebitda": 104737000, "pretax_income": 28445000, "tax_provision": -9578000, "net_income": 38023000, "net_income_to_common": 38023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71870000, "total_current_assets": 271084000, "total_assets": 2661775000, "short_term_debt": 19327000, "long_term_debt": 1467490000, "total_debt": 1486817000, "total_liabilities": 1773676000, "total_equity": 888099000, "shares_outstanding": 122775823, "goodwill_and_intangibles": 41095000 }, "cash_flow": { "operating_cash_flow": 87807000, "capital_expenditure": 16202000, "free_cash_flow": 104009000, "dividends_paid": 15975000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99957, "ticker_id": 6685, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51950000", "ebitda": "104737000", "netIncome": "38023000", "grossProfit": "86339000", "depreciation": "None", "totalRevenue": "194740000", "costOfRevenue": "108401000", "interestIncome": "None", "incomeBeforeTax": "28445000", "interestExpense": "21737000", "operatingIncome": "46296000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9578000", "reportedCurrency": "USD", "netInterestIncome": "-19114000", "nonInterestIncome": "None", "operatingExpenses": "40043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52787000", "sellingGeneralAndAdministrative": "34315000", "netIncomeFromContinuingOperations": "38023000" }, "balance": { "goodwill": "0", "inventory": "91135000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "2661775000", "longTermDebt": "1467490000", "shortTermDebt": "19327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41095000", "reportedCurrency": "USD", "retainedEarnings": "-235397000", "totalLiabilities": "1773676000", "otherCurrentAssets": "16364000", "totalCurrentAssets": "271084000", "currentLongTermDebt": "15000000", "longTermInvestments": "67130000", "shortTermInvestments": "None", "currentNetReceivables": "91715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2390691000", "currentAccountsPayable": "28671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1500904000", "totalShareholderEquity": "888099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50499000", "totalCurrentLiabilities": "131554000", "otherNonCurrentLiabilities": "16025000", "totalNonCurrentLiabilities": "1642121999", "cashAndShortTermInvestments": "71870000", "commonStockSharesOutstanding": "122775823", "intangibleAssetsExcludingGoodwill": "41095000", "cashAndCashEquivalentsAtCarryingValue": "71870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38023000", "profitLoss": "None", "dividendPayout": "15975000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19979000", "operatingCashflow": "87807000", "capitalExpenditures": "16202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68681000", "cashflowFromInvestment": "-16202000", "stockBasedCompensation": "11953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15975000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194740000, "cost_of_revenue": 108401000, "gross_profit": 86339000, "research_and_development": 5728000, "selling_general_admin": 34315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51950000, "depreciation_amortisation": 52787000, "ebitda": 104737000, "interest_expense": 21737000, "interest_income": null, "other_non_operating": null, "pretax_income": 28445000, "tax_provision": -9578000, "effective_tax_rate": null, "net_income": 38023000, "net_income_continuing_ops": 38023000, "net_income_to_common": 38023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71870000, "short_term_investments": null, "net_receivables": 91715000, "inventory": 91135000, "other_current_assets": null, "total_current_assets": 271084000, "net_ppe": null, "goodwill": 0, "intangible_assets": 41095000, "goodwill_and_intangibles": 41095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2390691000, "total_assets": 2661775000, "short_term_debt": 19327000, "accounts_payable": 28671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131554000, "long_term_debt": 1467490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1642121999, "total_liabilities": 1773676000, "total_debt": 1486817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235397000, "total_equity": 888099000, "shares_outstanding": 122775823, "operating_cash_flow": 87807000, "stock_based_compensation": 11953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16202000, "dividends_paid": 15975000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68681000, "free_cash_flow": 104009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51950000", "ebitda": "104737000", "netIncome": "38023000", "grossProfit": "86339000", "depreciation": "None", "totalRevenue": "194740000", "costOfRevenue": "108401000", "interestIncome": "None", "incomeBeforeTax": "28445000", "interestExpense": "21737000", "operatingIncome": "46296000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9578000", "reportedCurrency": "USD", "netInterestIncome": "-19114000", "nonInterestIncome": "None", "operatingExpenses": "40043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52787000", "sellingGeneralAndAdministrative": "34315000", "netIncomeFromContinuingOperations": "38023000" }, "balance": { "goodwill": "0", "inventory": "91135000", "commonStock": "123000", "currentDebt": "None", "investments": "None", "totalAssets": "2661775000", "longTermDebt": "1467490000", "shortTermDebt": "19327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41095000", "reportedCurrency": "USD", "retainedEarnings": "-235397000", "totalLiabilities": "1773676000", "otherCurrentAssets": "16364000", "totalCurrentAssets": "271084000", "currentLongTermDebt": "15000000", "longTermInvestments": "67130000", "shortTermInvestments": "None", "currentNetReceivables": "91715000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2390691000", "currentAccountsPayable": "28671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1500904000", "totalShareholderEquity": "888099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50499000", "totalCurrentLiabilities": "131554000", "otherNonCurrentLiabilities": "16025000", "totalNonCurrentLiabilities": "1642121999", "cashAndShortTermInvestments": "71870000", "commonStockSharesOutstanding": "122775823", "intangibleAssetsExcludingGoodwill": "41095000", "cashAndCashEquivalentsAtCarryingValue": "71870000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38023000", "profitLoss": "None", "dividendPayout": "15975000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19979000", "operatingCashflow": "87807000", "capitalExpenditures": "16202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68681000", "cashflowFromInvestment": "-16202000", "stockBasedCompensation": "11953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15975000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 197602000, "cost_of_revenue": 131042000, "gross_profit": 66560000, "ebit": 31115000, "ebitda": 107940000, "pretax_income": -7651000, "tax_provision": -6009000, "net_income": -1642000, "net_income_to_common": -1642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67877000, "total_current_assets": 252931000, "total_assets": 2705714000, "short_term_debt": 11250000, "long_term_debt": 1470674000, "total_debt": 1481924000, "total_liabilities": 1780712000, "total_equity": 925002000, "shares_outstanding": 125176000, "goodwill_and_intangibles": 41407000 }, "cash_flow": { "operating_cash_flow": 71116000, "capital_expenditure": 11998000, "free_cash_flow": 83114000, "dividends_paid": 16112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99959, "ticker_id": 6685, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31115000", "ebitda": "107940000", "netIncome": "-1642000", "grossProfit": "66560000", "depreciation": "None", "totalRevenue": "197602000", "costOfRevenue": "131042000", "interestIncome": "None", "incomeBeforeTax": "-7651000", "interestExpense": "37277000", "operatingIncome": "28155000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6009000", "reportedCurrency": "USD", "netInterestIncome": "-34660000", "nonInterestIncome": "None", "operatingExpenses": "38405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5037000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76825000", "sellingGeneralAndAdministrative": "33368000", "netIncomeFromContinuingOperations": "-1642000" }, "balance": { "goodwill": "None", "inventory": "71136000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "2705714000", "longTermDebt": "1470674000", "shortTermDebt": "11250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41407000", "reportedCurrency": "USD", "retainedEarnings": "-233593000", "totalLiabilities": "1780712000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "252931000", "currentLongTermDebt": "11250000", "longTermInvestments": "68863000", "shortTermInvestments": "None", "currentNetReceivables": "100718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2452783000", "currentAccountsPayable": "14440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2229188000", "shortLongTermDebtTotal": "1481924000", "totalShareholderEquity": "925002000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59235000", "totalCurrentLiabilities": "119003000", "otherNonCurrentLiabilities": "16918000", "totalNonCurrentLiabilities": "1661709000", "cashAndShortTermInvestments": "67877000", "commonStockSharesOutstanding": "125176000", "intangibleAssetsExcludingGoodwill": "41407000", "cashAndCashEquivalentsAtCarryingValue": "67877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1642000", "profitLoss": "None", "dividendPayout": "16112000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15322000", "operatingCashflow": "71116000", "capitalExpenditures": "11998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93430000", "cashflowFromInvestment": "-11998000", "stockBasedCompensation": "15945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197602000, "cost_of_revenue": 131042000, "gross_profit": 66560000, "research_and_development": 5037000, "selling_general_admin": 33368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31115000, "depreciation_amortisation": 76825000, "ebitda": 107940000, "interest_expense": 37277000, "interest_income": null, "other_non_operating": null, "pretax_income": -7651000, "tax_provision": -6009000, "effective_tax_rate": null, "net_income": -1642000, "net_income_continuing_ops": -1642000, "net_income_to_common": -1642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67877000, "short_term_investments": null, "net_receivables": 100718000, "inventory": 71136000, "other_current_assets": null, "total_current_assets": 252931000, "net_ppe": null, "goodwill": null, "intangible_assets": 41407000, "goodwill_and_intangibles": 41407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2452783000, "total_assets": 2705714000, "short_term_debt": 11250000, "accounts_payable": 14440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119003000, "long_term_debt": 1470674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1661709000, "total_liabilities": 1780712000, "total_debt": 1481924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233593000, "total_equity": 925002000, "shares_outstanding": 125176000, "operating_cash_flow": 71116000, "stock_based_compensation": 15945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11998000, "dividends_paid": 16112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93430000, "free_cash_flow": 83114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31115000", "ebitda": "107940000", "netIncome": "-1642000", "grossProfit": "66560000", "depreciation": "None", "totalRevenue": "197602000", "costOfRevenue": "131042000", "interestIncome": "None", "incomeBeforeTax": "-7651000", "interestExpense": "37277000", "operatingIncome": "28155000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-6009000", "reportedCurrency": "USD", "netInterestIncome": "-34660000", "nonInterestIncome": "None", "operatingExpenses": "38405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5037000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76825000", "sellingGeneralAndAdministrative": "33368000", "netIncomeFromContinuingOperations": "-1642000" }, "balance": { "goodwill": "None", "inventory": "71136000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "2705714000", "longTermDebt": "1470674000", "shortTermDebt": "11250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41407000", "reportedCurrency": "USD", "retainedEarnings": "-233593000", "totalLiabilities": "1780712000", "otherCurrentAssets": "13200000", "totalCurrentAssets": "252931000", "currentLongTermDebt": "11250000", "longTermInvestments": "68863000", "shortTermInvestments": "None", "currentNetReceivables": "100718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2452783000", "currentAccountsPayable": "14440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2229188000", "shortLongTermDebtTotal": "1481924000", "totalShareholderEquity": "925002000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59235000", "totalCurrentLiabilities": "119003000", "otherNonCurrentLiabilities": "16918000", "totalNonCurrentLiabilities": "1661709000", "cashAndShortTermInvestments": "67877000", "commonStockSharesOutstanding": "125176000", "intangibleAssetsExcludingGoodwill": "41407000", "cashAndCashEquivalentsAtCarryingValue": "67877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1642000", "profitLoss": "None", "dividendPayout": "16112000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15322000", "operatingCashflow": "71116000", "capitalExpenditures": "11998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93430000", "cashflowFromInvestment": "-11998000", "stockBasedCompensation": "15945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "income_statement": { "revenue": 193108000, "cost_of_revenue": 128614000, "gross_profit": 64494000, "ebit": -12304000, "ebitda": 64765000, "pretax_income": -35952000, "tax_provision": -5211000, "net_income": -30741000, "net_income_to_common": -30741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103456000, "total_current_assets": 268682000, "total_assets": 2780468000, "short_term_debt": 16500000, "long_term_debt": 1464536000, "total_debt": 1481036000, "total_liabilities": 1780275000, "total_equity": 1000193000, "shares_outstanding": 126239000, "goodwill_and_intangibles": 41933000 }, "cash_flow": { "operating_cash_flow": 87048000, "capital_expenditure": 22382000, "free_cash_flow": 109430000, "dividends_paid": 16259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 99960, "ticker_id": 6685, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:32:49.150045+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12304000", "ebitda": "64765000", "netIncome": "-30741000", "grossProfit": "64494000", "depreciation": "None", "totalRevenue": "193108000", "costOfRevenue": "128614000", "interestIncome": "None", "incomeBeforeTax": "-35952000", "interestExpense": "21971000", "operatingIncome": "21529000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-5211000", "reportedCurrency": "USD", "netInterestIncome": "-18723000", "nonInterestIncome": "None", "operatingExpenses": "42965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5626000", "otherNonOperatingIncome": "-1258000", "costofGoodsAndServicesSold": "128614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77069000", "sellingGeneralAndAdministrative": "37339000", "netIncomeFromContinuingOperations": "-29064000" }, "balance": { "goodwill": "None", "inventory": "55762000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "2780468000", "longTermDebt": "1464536000", "shortTermDebt": "16500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "41933000", "reportedCurrency": "USD", "retainedEarnings": "-170482000", "totalLiabilities": "1780275000", "otherCurrentAssets": "17317000", "totalCurrentAssets": "268682000", "currentLongTermDebt": "16500000", "longTermInvestments": "70355000", "shortTermInvestments": "None", "currentNetReceivables": "92147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2511786000", "currentAccountsPayable": "24848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2290988000", "shortLongTermDebtTotal": "1481036000", "totalShareholderEquity": "1000193000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48980000", "totalCurrentLiabilities": "124241000", "otherNonCurrentLiabilities": "14914000", "totalNonCurrentLiabilities": "1656034000", "cashAndShortTermInvestments": "103456000", "commonStockSharesOutstanding": "126239000", "intangibleAssetsExcludingGoodwill": "41933000", "cashAndCashEquivalentsAtCarryingValue": "103456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30741000", "profitLoss": "None", "dividendPayout": "16259000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18287000", "operatingCashflow": "87048000", "capitalExpenditures": "22382000", "changeInReceivables": "8437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86980000", "cashflowFromInvestment": "-22382000", "stockBasedCompensation": "16791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193108000, "cost_of_revenue": 128614000, "gross_profit": 64494000, "research_and_development": 5626000, "selling_general_admin": 37339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12304000, "depreciation_amortisation": 77069000, "ebitda": 64765000, "interest_expense": 21971000, "interest_income": null, "other_non_operating": null, "pretax_income": -35952000, "tax_provision": -5211000, "effective_tax_rate": null, "net_income": -30741000, "net_income_continuing_ops": -29064000, "net_income_to_common": -30741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103456000, "short_term_investments": null, "net_receivables": 92147000, "inventory": 55762000, "other_current_assets": null, "total_current_assets": 268682000, "net_ppe": null, "goodwill": null, "intangible_assets": 41933000, "goodwill_and_intangibles": 41933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2511786000, "total_assets": 2780468000, "short_term_debt": 16500000, "accounts_payable": 24848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124241000, "long_term_debt": 1464536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1656034000, "total_liabilities": 1780275000, "total_debt": 1481036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170482000, "total_equity": 1000193000, "shares_outstanding": 126239000, "operating_cash_flow": 87048000, "stock_based_compensation": 16791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22382000, "dividends_paid": 16259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86980000, "free_cash_flow": 109430000, "net_change_in_cash": -22314000 }, "raw_data": { "income": { "ebit": "-12304000", "ebitda": "64765000", "netIncome": "-30741000", "grossProfit": "64494000", "depreciation": "None", "totalRevenue": "193108000", "costOfRevenue": "128614000", "interestIncome": "None", "incomeBeforeTax": "-35952000", "interestExpense": "21971000", "operatingIncome": "21529000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-5211000", "reportedCurrency": "USD", "netInterestIncome": "-18723000", "nonInterestIncome": "None", "operatingExpenses": "42965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5626000", "otherNonOperatingIncome": "-1258000", "costofGoodsAndServicesSold": "128614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77069000", "sellingGeneralAndAdministrative": "37339000", "netIncomeFromContinuingOperations": "-29064000" }, "balance": { "goodwill": "None", "inventory": "55762000", "commonStock": "125000", "currentDebt": "None", "investments": "None", "totalAssets": "2780468000", "longTermDebt": "1464536000", "shortTermDebt": "16500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "41933000", "reportedCurrency": "USD", "retainedEarnings": "-170482000", "totalLiabilities": "1780275000", "otherCurrentAssets": "17317000", "totalCurrentAssets": "268682000", "currentLongTermDebt": "16500000", "longTermInvestments": "70355000", "shortTermInvestments": "None", "currentNetReceivables": "92147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2511786000", "currentAccountsPayable": "24848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2290988000", "shortLongTermDebtTotal": "1481036000", "totalShareholderEquity": "1000193000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48980000", "totalCurrentLiabilities": "124241000", "otherNonCurrentLiabilities": "14914000", "totalNonCurrentLiabilities": "1656034000", "cashAndShortTermInvestments": "103456000", "commonStockSharesOutstanding": "126239000", "intangibleAssetsExcludingGoodwill": "41933000", "cashAndCashEquivalentsAtCarryingValue": "103456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30741000", "profitLoss": "None", "dividendPayout": "16259000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18287000", "operatingCashflow": "87048000", "capitalExpenditures": "22382000", "changeInReceivables": "8437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86980000", "cashflowFromInvestment": "-22382000", "stockBasedCompensation": "16791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22314000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }