{ "ticker": { "uuid": "b504c0f6-35b0-4e6f-a3de-53657f9c6cf1", "symbol": "BOBS", "name": "Bob's Discount Furniture, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/b504c0f6-35b0-4e6f-a3de-53657f9c6cf1/", "api_url": "https://sharemaestro.com/factors/api/tickers/b504c0f6-35b0-4e6f-a3de-53657f9c6cf1/" }, "ticker_metadata": { "id": 532, "uuid": "b504c0f6-35b0-4e6f-a3de-53657f9c6cf1", "symbol": "BOBS", "name": "Bob's Discount Furniture, Inc.", "asset_type": "equity", "market_cap": 1724283000, "stock_exchange_id": 3, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Brazil Fast Food Corp (BOBS) is a prominent player in the Brazilian fast food industry, known for its diverse menu that includes hamburgers, sandwiches, salads, and desserts, appealing to a wide range of consumers. Utilizing a successful franchise model, BOBS has achieved significant expansion while benefiting from strong brand recognition and customer loyalty. The company is dedicated to innovation, continually enhancing customer experiences through strategic technology and marketing initiatives, which bolsters its competitive position. With a focus on sustainable growth, BOBS is well-positioned to increase its market share in Brazil's dynamic fast food landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b504c0f6-35b0-4e6f-a3de-53657f9c6cf1", "symbol": "BOBS", "name": "Bob's Discount Furniture, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/b504c0f6-35b0-4e6f-a3de-53657f9c6cf1/", "api_url": "https://sharemaestro.com/factors/api/tickers/b504c0f6-35b0-4e6f-a3de-53657f9c6cf1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.77, "quality": 0.85, "momentum": 0.66, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 12.29, "market_cap": 1603869666.03, "pe_ratio": 13.1763, "earnings_yield": 0.0759, "ebitda_to_ev": 0.1386, "shareholder_yield": 0.2655, "roe": 0.2578, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.9806 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:16.664785+00:00", "batch_id": "" }, "size": { "price_close": 12.29, "market_cap": 1603869666.03, "market_cap_usd": 1603869666.03, "enterprise_value": 1717561666.03, "shares_outstanding": 130502007, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.1763, "pb_ratio": 3.3964, "ptbv_ratio": 14.3936, "ps_ratio": 0.6773, "pcf_ratio": 9.7515, "pfcf_ratio": 6.4797, "ev_ebitda": 7.2171, "ev_ebit": 10.2921, "ev_sales": 0.7253, "ev_fcf": 6.9391, "earnings_yield": 0.0759, "fcf_yield": 0.1441, "price_to_sales": 0.6773, "price_to_book": 3.3964, "price_to_cashflow": 9.7515, "ebitda_to_ev": 0.1386, "sales_yield": 1.3787 }, "yield": { "dividend_yield": 0.2655, "buyback_yield": 0, "shareholder_yield": 0.2655, "debt_paydown_yield": null, "total_yield": 0.2655 }, "quality": { "gross_margin": 0.4566, "operating_margin": 0.0705, "net_margin": 0.0514, "ebitda_margin": 0.1005, "fcf_margin": 0.1045, "roe": 0.2578, "roa": 0.0673, "roic": 0.2151, "roc_greenblatt": null, "asset_turnover": 1.3094, "cash_conversion": 2.0335, "accruals_ratio": -0.0236, "sbc_to_revenue": 0.0015, "piotroski_f_score": 7, "altman_z_score": 2.7655, "earnings_stability_5y": null, "revenue_stability_5y": 0.0779, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5979, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.726, "net_debt_to_ebitda": 0.4777, "debt_to_assets": 0.0782, "interest_coverage": 18.3567, "current_ratio": 0.84, "quick_ratio": 0.1937, "net_debt": 113692000, "local_beta": null, "volatility_252d": 0.9806, "volatility_60d": 1.036, "max_drawdown_12m": -0.5314, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1676, "revenue_growth_3y_cagr": 0.0399, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.5864, "eps_growth_3y_cagr": 0.639, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.034, "book_value_growth_1y": -0.5954, "revenue_growth": 0.1676, "earnings_growth": 0.5864 }, "momentum": { "price_return_1m": -0.099, "price_return_3m": -0.2896, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.4414, "distance_from_52w_low": 0.192, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 2368039000, "gross_profit_ttm": 1081336000, "ebit_ttm": 166881000, "ebitda_ttm": 237986000, "net_income_ttm": 121724000, "eps_diluted_ttm": 0.9327, "operating_cash_flow_ttm": 164474000, "capital_expenditure_ttm": 83047000, "fcf_ttm": 247521000, "dividends_paid_ttm": 425893000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9091000, "cash_and_equivalents": 27738000, "total_current_assets": 437784000, "total_current_liabilities": 521178000, "net_ppe": null, "total_assets": 1808463000, "total_debt": 141430000, "total_equity": 472228000, "net_working_capital": 5298000, "book_value_per_share": 3.6185, "retained_earnings": 33921000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 111429000, "tangible_book_per_share": 0.8538 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 33, "rank_pb": 68, "rank_ptbv": 87, "rank_ps": 19, "rank_pcf": 42, "rank_ev_ebitda": 22, "rank_ev_ebit": 42, "rank_earnings_yield": 33, "rank_fcf_yield": 26, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 13, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 50, "rank_fcf_margin": 69, "rank_piotroski": 15, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 23, "quality_composite": 15, "momentum_composite": 34, "growth_composite": 9, "yield_composite": 2, "svqf_composite": 17, "vc1_composite": 19, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.809, "os_score": 0.91, "value_percentile": 0.77, "quality_percentile": 0.85, "momentum_percentile": 0.66, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3671, "ticker_id": 532, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:16.664785+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.29, "market_cap": 1603869666.03, "market_cap_usd": 1603869666.03, "enterprise_value": 1717561666.03, "shares_outstanding": 130502007, "fx_rate_to_usd": null, "pe_ratio": 13.17628131, "pb_ratio": 3.39638833, "ptbv_ratio": 14.39364677, "ps_ratio": 0.67729867, "pcf_ratio": 9.75150885, "pfcf_ratio": 6.47973168, "ev_ebitda": 7.21707019, "ev_ebit": 10.29213431, "ev_sales": 0.7253097, "ev_fcf": 6.93905433, "earnings_yield": 0.07589395, "fcf_yield": 0.14411186, "dividend_yield": 0.2655409, "buyback_yield": 0, "shareholder_yield": 0.2655409, "debt_paydown_yield": null, "total_yield": 0.2655409, "gross_margin": 0.45663775, "operating_margin": 0.07047223, "net_margin": 0.05140287, "ebitda_margin": 0.10049919, "fcf_margin": 0.10452573, "roe": 0.25776532, "roa": 0.06730798, "roic": 0.21511533, "roc_greenblatt": null, "asset_turnover": 1.30942076, "cash_conversion": 2.03346094, "accruals_ratio": -0.02363886, "sbc_to_revenue": 0.00148097, "debt_to_equity": 1.72598194, "net_debt_to_ebitda": 0.47772558, "debt_to_assets": 0.07820453, "interest_coverage": 18.35672643, "current_ratio": 0.83998941, "quick_ratio": 0.19368431, "net_debt": 113692000, "revenue_growth_1y": 0.16758976, "revenue_growth_3y_cagr": 0.03994567, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.58635272, "eps_growth_3y_cagr": 0.63896935, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03401733, "book_value_growth_1y": -0.595355, "piotroski_f_score": 7, "altman_z_score": 2.7655416, "earnings_stability_5y": null, "revenue_stability_5y": 0.077937, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09897361, "price_return_3m": -0.28959538, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.44136364, "distance_from_52w_low": 0.19204656, "relative_strength": null, "local_beta": null, "volatility_252d": 0.980625, "volatility_60d": 1.035994, "max_drawdown_12m": -0.53136364, "revenue_ttm": 2368039000, "gross_profit_ttm": 1081336000, "ebit_ttm": 166881000, "ebitda_ttm": 237986000, "net_income_ttm": 121724000, "eps_diluted_ttm": 0.93273661, "operating_cash_flow_ttm": 164474000, "capital_expenditure_ttm": 83047000, "fcf_ttm": 247521000, "dividends_paid_ttm": 425893000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9091000, "cash_and_equivalents": 27738000, "total_current_assets": 437784000, "total_current_liabilities": 521178000, "net_ppe": null, "total_assets": 1808463000, "total_debt": 141430000, "total_equity": 472228000, "net_working_capital": 5298000, "book_value_per_share": 3.61854971, "retained_earnings": 33921000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 111429000, "tangible_book_per_share": 0.85384894, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 33, "rank_pb": 68, "rank_ptbv": 87, "rank_ps": 19, "rank_pcf": 42, "rank_ev_ebitda": 22, "rank_ev_ebit": 42, "rank_earnings_yield": 33, "rank_fcf_yield": 26, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 13, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 50, "rank_fcf_margin": 69, "rank_piotroski": 15, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 23, "quality_composite": 15, "momentum_composite": 34, "growth_composite": 9, "yield_composite": 2, "svqf_composite": 17, "vc1_composite": 19, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.29, "os": 0.91, "value": 0.77, "quality": 0.85, "momentum": 0.66, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 13.1763, "earnings_yield": 0.0759, "shareholder_yield": 0.2655, "roe": 0.2578, "momentum_12_1": null, "complete_fields": { "id": 3671, "ticker_id": 532, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:16.664785+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.29, "market_cap": 1603869666.03, "market_cap_usd": 1603869666.03, "enterprise_value": 1717561666.03, "shares_outstanding": 130502007, "fx_rate_to_usd": null, "pe_ratio": 13.17628131, "pb_ratio": 3.39638833, "ptbv_ratio": 14.39364677, "ps_ratio": 0.67729867, "pcf_ratio": 9.75150885, "pfcf_ratio": 6.47973168, "ev_ebitda": 7.21707019, "ev_ebit": 10.29213431, "ev_sales": 0.7253097, "ev_fcf": 6.93905433, "earnings_yield": 0.07589395, "fcf_yield": 0.14411186, "dividend_yield": 0.2655409, "buyback_yield": 0, "shareholder_yield": 0.2655409, "debt_paydown_yield": null, "total_yield": 0.2655409, "gross_margin": 0.45663775, "operating_margin": 0.07047223, "net_margin": 0.05140287, "ebitda_margin": 0.10049919, "fcf_margin": 0.10452573, "roe": 0.25776532, "roa": 0.06730798, "roic": 0.21511533, "roc_greenblatt": null, "asset_turnover": 1.30942076, "cash_conversion": 2.03346094, "accruals_ratio": -0.02363886, "sbc_to_revenue": 0.00148097, "debt_to_equity": 1.72598194, "net_debt_to_ebitda": 0.47772558, "debt_to_assets": 0.07820453, "interest_coverage": 18.35672643, "current_ratio": 0.83998941, "quick_ratio": 0.19368431, "net_debt": 113692000, "revenue_growth_1y": 0.16758976, "revenue_growth_3y_cagr": 0.03994567, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.58635272, "eps_growth_3y_cagr": 0.63896935, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03401733, "book_value_growth_1y": -0.595355, "piotroski_f_score": 7, "altman_z_score": 2.7655416, "earnings_stability_5y": null, "revenue_stability_5y": 0.077937, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09897361, "price_return_3m": -0.28959538, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.44136364, "distance_from_52w_low": 0.19204656, "relative_strength": null, "local_beta": null, "volatility_252d": 0.980625, "volatility_60d": 1.035994, "max_drawdown_12m": -0.53136364, "revenue_ttm": 2368039000, "gross_profit_ttm": 1081336000, "ebit_ttm": 166881000, "ebitda_ttm": 237986000, "net_income_ttm": 121724000, "eps_diluted_ttm": 0.93273661, "operating_cash_flow_ttm": 164474000, "capital_expenditure_ttm": 83047000, "fcf_ttm": 247521000, "dividends_paid_ttm": 425893000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9091000, "cash_and_equivalents": 27738000, "total_current_assets": 437784000, "total_current_liabilities": 521178000, "net_ppe": null, "total_assets": 1808463000, "total_debt": 141430000, "total_equity": 472228000, "net_working_capital": 5298000, "book_value_per_share": 3.61854971, "retained_earnings": 33921000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 111429000, "tangible_book_per_share": 0.85384894, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 33, "rank_pb": 68, "rank_ptbv": 87, "rank_ps": 19, "rank_pcf": 42, "rank_ev_ebitda": 22, "rank_ev_ebit": 42, "rank_earnings_yield": 33, "rank_fcf_yield": 26, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 13, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 50, "rank_fcf_margin": 69, "rank_piotroski": 15, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 23, "quality_composite": 15, "momentum_composite": 34, "growth_composite": 9, "yield_composite": 2, "svqf_composite": 17, "vc1_composite": 19, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 2368039000, "cost_of_revenue": 1286703000, "gross_profit": 1081336000, "ebit": 166881000, "ebitda": 237986000, "pretax_income": 161166000, "tax_provision": 39442000, "net_income": 121724000, "net_income_to_common": 121724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53202000, "total_current_assets": 471359000, "total_assets": 1811755000, "short_term_debt": 16951000, "long_term_debt": 337430000, "total_debt": 354381000, "total_liabilities": 1647835000, "total_equity": 163920000, "shares_outstanding": 113760748, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": 164474000, "capital_expenditure": 83047000, "free_cash_flow": 247521000, "dividends_paid": 425893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229196, "ticker_id": 532, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166881000", "ebitda": "237986000", "netIncome": "121724000", "grossProfit": "1081336000", "depreciation": "None", "totalRevenue": "2368039000", "costOfRevenue": "1286703000", "interestIncome": "2050000", "incomeBeforeTax": "161166000", "interestExpense": "9091000", "operatingIncome": "167544000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39442000", "reportedCurrency": "USD", "netInterestIncome": "-7041000", "nonInterestIncome": "None", "operatingExpenses": "913792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1286703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71105000", "sellingGeneralAndAdministrative": "899873000", "netIncomeFromContinuingOperations": "121724000" }, "balance": { "goodwill": "181699000", "inventory": "350284000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1811755000", "longTermDebt": "337430000", "shortTermDebt": "16951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "31449000", "totalLiabilities": "1647835000", "otherCurrentAssets": "50283000", "totalCurrentAssets": "471359000", "currentLongTermDebt": "1750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340396000", "currentAccountsPayable": "260610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398635000", "totalShareholderEquity": "163920000", "capitalLeaseObligations": "838818000", "otherCurrentLiabilities": "194733000", "totalCurrentLiabilities": "543034000", "otherNonCurrentLiabilities": "1011000", "totalNonCurrentLiabilities": "1104801000", "cashAndShortTermInvestments": "53202000", "commonStockSharesOutstanding": "113760748", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "53202000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121724000", "profitLoss": "None", "dividendPayout": "425893000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-46354000", "operatingCashflow": "164474000", "capitalExpenditures": "83047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99371000", "cashflowFromInvestment": "-83047000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "425893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2368039000, "cost_of_revenue": 1286703000, "gross_profit": 1081336000, "research_and_development": null, "selling_general_admin": 899873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166881000, "depreciation_amortisation": 71105000, "ebitda": 237986000, "interest_expense": 9091000, "interest_income": null, "other_non_operating": null, "pretax_income": 161166000, "tax_provision": 39442000, "effective_tax_rate": null, "net_income": 121724000, "net_income_continuing_ops": 121724000, "net_income_to_common": 121724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53202000, "short_term_investments": null, "net_receivables": 17590000, "inventory": 350284000, "other_current_assets": null, "total_current_assets": 471359000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1340396000, "total_assets": 1811755000, "short_term_debt": 16951000, "accounts_payable": 260610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543034000, "long_term_debt": 337430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1104801000, "total_liabilities": 1647835000, "total_debt": 354381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31449000, "total_equity": 163920000, "shares_outstanding": 113760748, "operating_cash_flow": 164474000, "stock_based_compensation": 3507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83047000, "dividends_paid": 425893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99371000, "free_cash_flow": 247521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166881000", "ebitda": "237986000", "netIncome": "121724000", "grossProfit": "1081336000", "depreciation": "None", "totalRevenue": "2368039000", "costOfRevenue": "1286703000", "interestIncome": "2050000", "incomeBeforeTax": "161166000", "interestExpense": "9091000", "operatingIncome": "167544000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39442000", "reportedCurrency": "USD", "netInterestIncome": "-7041000", "nonInterestIncome": "None", "operatingExpenses": "913792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1286703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71105000", "sellingGeneralAndAdministrative": "899873000", "netIncomeFromContinuingOperations": "121724000" }, "balance": { "goodwill": "181699000", "inventory": "350284000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1811755000", "longTermDebt": "337430000", "shortTermDebt": "16951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "31449000", "totalLiabilities": "1647835000", "otherCurrentAssets": "50283000", "totalCurrentAssets": "471359000", "currentLongTermDebt": "1750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340396000", "currentAccountsPayable": "260610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398635000", "totalShareholderEquity": "163920000", "capitalLeaseObligations": "838818000", "otherCurrentLiabilities": "194733000", "totalCurrentLiabilities": "543034000", "otherNonCurrentLiabilities": "1011000", "totalNonCurrentLiabilities": "1104801000", "cashAndShortTermInvestments": "53202000", "commonStockSharesOutstanding": "113760748", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "53202000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121724000", "profitLoss": "None", "dividendPayout": "425893000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-46354000", "operatingCashflow": "164474000", "capitalExpenditures": "83047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99371000", "cashflowFromInvestment": "-83047000", "stockBasedCompensation": "3507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "425893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71105000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 2028143000, "cost_of_revenue": 1079703000, "gross_profit": 948440000, "ebit": 121862000, "ebitda": 187056000, "pretax_income": 113424000, "tax_provision": 25491000, "net_income": 87933000, "net_income_to_common": 87933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80558000, "total_current_assets": 447919000, "total_assets": 1858138000, "short_term_debt": 98817000, "long_term_debt": null, "total_debt": 98817000, "total_liabilities": 1393908000, "total_equity": 464230000, "shares_outstanding": 130367060, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": 161154000, "capital_expenditure": 78224000, "free_cash_flow": 239378000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229200, "ticker_id": 532, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121862000", "ebitda": "187056000", "netIncome": "87933000", "grossProfit": "948440000", "depreciation": "None", "totalRevenue": "2028143000", "costOfRevenue": "1079703000", "interestIncome": "2450000", "incomeBeforeTax": "113424000", "interestExpense": "8438000", "operatingIncome": "135138000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25491000", "reportedCurrency": "USD", "netInterestIncome": "-8088000", "nonInterestIncome": "None", "operatingExpenses": "813302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65194000", "sellingGeneralAndAdministrative": "813302000", "netIncomeFromContinuingOperations": "87933000" }, "balance": { "goodwill": "181699000", "inventory": "303930000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1858138000", "longTermDebt": "None", "shortTermDebt": "98817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "301684000", "totalLiabilities": "1393908000", "otherCurrentAssets": "46208000", "totalCurrentAssets": "447919000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410219000", "currentAccountsPayable": "279389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253166000", "totalShareholderEquity": "464230000", "capitalLeaseObligations": "691097000", "otherCurrentLiabilities": "147042000", "totalCurrentLiabilities": "532779000", "otherNonCurrentLiabilities": "847000", "totalNonCurrentLiabilities": "861128999", "cashAndShortTermInvestments": "80558000", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "80558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87933000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76444000", "operatingCashflow": "161154000", "capitalExpenditures": "78224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105469000", "cashflowFromInvestment": "-78224000", "stockBasedCompensation": "3648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2028143000, "cost_of_revenue": 1079703000, "gross_profit": 948440000, "research_and_development": null, "selling_general_admin": 813302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121862000, "depreciation_amortisation": 65194000, "ebitda": 187056000, "interest_expense": 8438000, "interest_income": null, "other_non_operating": null, "pretax_income": 113424000, "tax_provision": 25491000, "effective_tax_rate": null, "net_income": 87933000, "net_income_continuing_ops": 87933000, "net_income_to_common": 87933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80558000, "short_term_investments": null, "net_receivables": 17223000, "inventory": 303930000, "other_current_assets": null, "total_current_assets": 447919000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410219000, "total_assets": 1858138000, "short_term_debt": 98817000, "accounts_payable": 279389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 532779000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 861128999, "total_liabilities": 1393908000, "total_debt": 98817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301684000, "total_equity": 464230000, "shares_outstanding": 130367060, "operating_cash_flow": 161154000, "stock_based_compensation": 3648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78224000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105469000, "free_cash_flow": 239378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121862000", "ebitda": "187056000", "netIncome": "87933000", "grossProfit": "948440000", "depreciation": "None", "totalRevenue": "2028143000", "costOfRevenue": "1079703000", "interestIncome": "2450000", "incomeBeforeTax": "113424000", "interestExpense": "8438000", "operatingIncome": "135138000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25491000", "reportedCurrency": "USD", "netInterestIncome": "-8088000", "nonInterestIncome": "None", "operatingExpenses": "813302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65194000", "sellingGeneralAndAdministrative": "813302000", "netIncomeFromContinuingOperations": "87933000" }, "balance": { "goodwill": "181699000", "inventory": "303930000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1858138000", "longTermDebt": "None", "shortTermDebt": "98817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "301684000", "totalLiabilities": "1393908000", "otherCurrentAssets": "46208000", "totalCurrentAssets": "447919000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410219000", "currentAccountsPayable": "279389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253166000", "totalShareholderEquity": "464230000", "capitalLeaseObligations": "691097000", "otherCurrentLiabilities": "147042000", "totalCurrentLiabilities": "532779000", "otherNonCurrentLiabilities": "847000", "totalNonCurrentLiabilities": "861128999", "cashAndShortTermInvestments": "80558000", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "80558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87933000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76444000", "operatingCashflow": "161154000", "capitalExpenditures": "78224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105469000", "cashflowFromInvestment": "-78224000", "stockBasedCompensation": "3648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65194000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 2008082000, "cost_of_revenue": 1073355000, "gross_profit": 934727000, "ebit": 119790000, "ebitda": 182666000, "pretax_income": 102618000, "tax_provision": 24519000, "net_income": 78099000, "net_income_to_common": 78099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103097000, "total_current_assets": 385875000, "total_assets": 1692425000, "short_term_debt": 87803000, "long_term_debt": 78850000, "total_debt": 166653000, "total_liabilities": 1303160000, "total_equity": 389265000, "shares_outstanding": 130367060, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": 197172000, "capital_expenditure": 29770000, "free_cash_flow": 226942000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229201, "ticker_id": 532, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119790000", "ebitda": "182666000", "netIncome": "78099000", "grossProfit": "934727000", "depreciation": "None", "totalRevenue": "2008082000", "costOfRevenue": "1073355000", "interestIncome": "1006000", "incomeBeforeTax": "102618000", "interestExpense": "17172000", "operatingIncome": "127789000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24519000", "reportedCurrency": "USD", "netInterestIncome": "-18866000", "nonInterestIncome": "None", "operatingExpenses": "806938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1073355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62876000", "sellingGeneralAndAdministrative": "806938000", "netIncomeFromContinuingOperations": "78099000" }, "balance": { "goodwill": "181699000", "inventory": "227486000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1692425000", "longTermDebt": "78850000", "shortTermDebt": "87803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "213751000", "totalLiabilities": "1303160000", "otherCurrentAssets": "38510000", "totalCurrentAssets": "385875000", "currentLongTermDebt": "1502000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306550000", "currentAccountsPayable": "197598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1231133000", "totalShareholderEquity": "389265000", "capitalLeaseObligations": "632898000", "otherCurrentLiabilities": "141765000", "totalCurrentLiabilities": "435059000", "otherNonCurrentLiabilities": "690000", "totalNonCurrentLiabilities": "868101000", "cashAndShortTermInvestments": "103097000", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "103097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78099000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "43996000", "operatingCashflow": "197172000", "capitalExpenditures": "29770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94527000", "cashflowFromInvestment": "-22773000", "stockBasedCompensation": "3923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2008082000, "cost_of_revenue": 1073355000, "gross_profit": 934727000, "research_and_development": null, "selling_general_admin": 806938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119790000, "depreciation_amortisation": 62876000, "ebitda": 182666000, "interest_expense": 17172000, "interest_income": null, "other_non_operating": null, "pretax_income": 102618000, "tax_provision": 24519000, "effective_tax_rate": null, "net_income": 78099000, "net_income_continuing_ops": 78099000, "net_income_to_common": 78099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103097000, "short_term_investments": null, "net_receivables": 16782000, "inventory": 227486000, "other_current_assets": null, "total_current_assets": 385875000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306550000, "total_assets": 1692425000, "short_term_debt": 87803000, "accounts_payable": 197598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435059000, "long_term_debt": 78850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 868101000, "total_liabilities": 1303160000, "total_debt": 166653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213751000, "total_equity": 389265000, "shares_outstanding": 130367060, "operating_cash_flow": 197172000, "stock_based_compensation": 3923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22773000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94527000, "free_cash_flow": 226942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119790000", "ebitda": "182666000", "netIncome": "78099000", "grossProfit": "934727000", "depreciation": "None", "totalRevenue": "2008082000", "costOfRevenue": "1073355000", "interestIncome": "1006000", "incomeBeforeTax": "102618000", "interestExpense": "17172000", "operatingIncome": "127789000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24519000", "reportedCurrency": "USD", "netInterestIncome": "-18866000", "nonInterestIncome": "None", "operatingExpenses": "806938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1073355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62876000", "sellingGeneralAndAdministrative": "806938000", "netIncomeFromContinuingOperations": "78099000" }, "balance": { "goodwill": "181699000", "inventory": "227486000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1692425000", "longTermDebt": "78850000", "shortTermDebt": "87803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "213751000", "totalLiabilities": "1303160000", "otherCurrentAssets": "38510000", "totalCurrentAssets": "385875000", "currentLongTermDebt": "1502000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306550000", "currentAccountsPayable": "197598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1231133000", "totalShareholderEquity": "389265000", "capitalLeaseObligations": "632898000", "otherCurrentLiabilities": "141765000", "totalCurrentLiabilities": "435059000", "otherNonCurrentLiabilities": "690000", "totalNonCurrentLiabilities": "868101000", "cashAndShortTermInvestments": "103097000", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "103097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78099000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "43996000", "operatingCashflow": "197172000", "capitalExpenditures": "29770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94527000", "cashflowFromInvestment": "-22773000", "stockBasedCompensation": "3923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62876000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 2105507999, "cost_of_revenue": 1252072000, "gross_profit": 853436000, "ebit": 59082000, "ebitda": 119789000, "pretax_income": 34739000, "tax_provision": 7091000, "net_income": 27648000, "net_income_to_common": 27648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 130367060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51993000, "capital_expenditure": 51427000, "free_cash_flow": 103420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229202, "ticker_id": 532, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59082000", "ebitda": "119789000", "netIncome": "27648000", "grossProfit": "853436000", "depreciation": "None", "totalRevenue": "2105507999", "costOfRevenue": "1252072000", "interestIncome": "638000", "incomeBeforeTax": "34739000", "interestExpense": "24343000", "operatingIncome": "59549000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7091000", "reportedCurrency": "USD", "netInterestIncome": "-23705000", "nonInterestIncome": "None", "operatingExpenses": "793887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1252072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60707000", "sellingGeneralAndAdministrative": "793887000", "netIncomeFromContinuingOperations": "27648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-34467000", "operatingCashflow": "51993000", "capitalExpenditures": "51427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89749000", "cashflowFromInvestment": "-49733000", "stockBasedCompensation": "3431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2105507999, "cost_of_revenue": 1252072000, "gross_profit": 853436000, "research_and_development": null, "selling_general_admin": 793887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59082000, "depreciation_amortisation": 60707000, "ebitda": 119789000, "interest_expense": 24343000, "interest_income": null, "other_non_operating": null, "pretax_income": 34739000, "tax_provision": 7091000, "effective_tax_rate": null, "net_income": 27648000, "net_income_continuing_ops": 27648000, "net_income_to_common": 27648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 130367060, "operating_cash_flow": 51993000, "stock_based_compensation": 3431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89749000, "free_cash_flow": 103420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59082000", "ebitda": "119789000", "netIncome": "27648000", "grossProfit": "853436000", "depreciation": "None", "totalRevenue": "2105507999", "costOfRevenue": "1252072000", "interestIncome": "638000", "incomeBeforeTax": "34739000", "interestExpense": "24343000", "operatingIncome": "59549000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7091000", "reportedCurrency": "USD", "netInterestIncome": "-23705000", "nonInterestIncome": "None", "operatingExpenses": "793887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1252072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60707000", "sellingGeneralAndAdministrative": "793887000", "netIncomeFromContinuingOperations": "27648000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-34467000", "operatingCashflow": "51993000", "capitalExpenditures": "51427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89749000", "cashflowFromInvestment": "-49733000", "stockBasedCompensation": "3431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60707000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 578096000, "cost_of_revenue": 321586000, "gross_profit": 256510000, "ebit": 21363000, "ebitda": null, "pretax_income": 2183000, "tax_provision": null, "net_income": 2517000, "net_income_to_common": 2517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27738000, "total_current_assets": 437784000, "total_assets": 1808463000, "short_term_debt": 116430000, "long_term_debt": 25000000, "total_debt": 141430000, "total_liabilities": 815057000, "total_equity": 472228000, "shares_outstanding": 130502007, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": 28853000, "capital_expenditure": 31594000, "free_cash_flow": 60447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229194, "ticker_id": 532, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "2517000", "grossProfit": "256510000", "depreciation": "None", "totalRevenue": "578096000", "costOfRevenue": "321586000", "interestIncome": "197000", "incomeBeforeTax": "2183000", "interestExpense": "15304000", "operatingIncome": "21363000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15107000", "nonInterestIncome": "None", "operatingExpenses": "556733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "235147000", "netIncomeFromContinuingOperations": "2517000" }, "balance": { "goodwill": "181699000", "inventory": "336840000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1808463000", "longTermDebt": "25000000", "shortTermDebt": "116430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "33921000", "totalLiabilities": "815057000", "otherCurrentAssets": "50796000", "totalCurrentAssets": "437784000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370679000", "currentAccountsPayable": "248031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859946000", "totalShareholderEquity": "472228000", "capitalLeaseObligations": "859946000", "otherCurrentLiabilities": "74298000", "totalCurrentLiabilities": "521178000", "otherNonCurrentLiabilities": "1011000", "totalNonCurrentLiabilities": "789046000", "cashAndShortTermInvestments": "27738000", "commonStockSharesOutstanding": "130502007", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "27738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2517000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13444000", "operatingCashflow": "28853000", "capitalExpenditures": "31594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21963000", "cashflowFromInvestment": "None", "stockBasedCompensation": "715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578096000, "cost_of_revenue": 321586000, "gross_profit": 256510000, "research_and_development": null, "selling_general_admin": 235147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21363000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 15304000, "interest_income": null, "other_non_operating": null, "pretax_income": 2183000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2517000, "net_income_continuing_ops": 2517000, "net_income_to_common": 2517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27738000, "short_term_investments": null, "net_receivables": 22410000, "inventory": 336840000, "other_current_assets": null, "total_current_assets": 437784000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1370679000, "total_assets": 1808463000, "short_term_debt": 116430000, "accounts_payable": 248031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521178000, "long_term_debt": 25000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789046000, "total_liabilities": 815057000, "total_debt": 141430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33921000, "total_equity": 472228000, "shares_outstanding": 130502007, "operating_cash_flow": 28853000, "stock_based_compensation": 715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21963000, "free_cash_flow": 60447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "2517000", "grossProfit": "256510000", "depreciation": "None", "totalRevenue": "578096000", "costOfRevenue": "321586000", "interestIncome": "197000", "incomeBeforeTax": "2183000", "interestExpense": "15304000", "operatingIncome": "21363000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15107000", "nonInterestIncome": "None", "operatingExpenses": "556733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "235147000", "netIncomeFromContinuingOperations": "2517000" }, "balance": { "goodwill": "181699000", "inventory": "336840000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "1808463000", "longTermDebt": "25000000", "shortTermDebt": "116430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "33921000", "totalLiabilities": "815057000", "otherCurrentAssets": "50796000", "totalCurrentAssets": "437784000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1370679000", "currentAccountsPayable": "248031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859946000", "totalShareholderEquity": "472228000", "capitalLeaseObligations": "859946000", "otherCurrentLiabilities": "74298000", "totalCurrentLiabilities": "521178000", "otherNonCurrentLiabilities": "1011000", "totalNonCurrentLiabilities": "789046000", "cashAndShortTermInvestments": "27738000", "commonStockSharesOutstanding": "130502007", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "27738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2517000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13444000", "operatingCashflow": "28853000", "capitalExpenditures": "31594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21963000", "cashflowFromInvestment": "None", "stockBasedCompensation": "715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18615000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 648827000, "cost_of_revenue": 352302000, "gross_profit": 296525000, "ebit": 59620000, "ebitda": null, "pretax_income": 51187000, "tax_provision": null, "net_income": 41027000, "net_income_to_common": 41027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53202000, "total_current_assets": 471359000, "total_assets": 1811755000, "short_term_debt": 16951000, "long_term_debt": 337430000, "total_debt": 354381000, "total_liabilities": 1647835000, "total_equity": 163920000, "shares_outstanding": 129758690, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": 45726000, "capital_expenditure": 25058000, "free_cash_flow": 70784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229195, "ticker_id": 532, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "41027000", "grossProfit": "296525000", "depreciation": "None", "totalRevenue": "648827000", "costOfRevenue": "352302000", "interestIncome": "548000", "incomeBeforeTax": "51187000", "interestExpense": "5890000", "operatingIncome": "59620000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5342000", "nonInterestIncome": "None", "operatingExpenses": "589207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "236905000", "netIncomeFromContinuingOperations": "41027000" }, "balance": { "goodwill": "181699000", "inventory": "350284000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1811755000", "longTermDebt": "337430000", "shortTermDebt": "16951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "31449000", "totalLiabilities": "1647835000", "otherCurrentAssets": "50283000", "totalCurrentAssets": "471359000", "currentLongTermDebt": "1750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340396000", "currentAccountsPayable": "260610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398635000", "totalShareholderEquity": "163920000", "capitalLeaseObligations": "838818000", "otherCurrentLiabilities": "194733000", "totalCurrentLiabilities": "543034000", "otherNonCurrentLiabilities": "1011000", "totalNonCurrentLiabilities": "1104801000", "cashAndShortTermInvestments": "53202000", "commonStockSharesOutstanding": "129758690", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "53202000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41027000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9008000", "operatingCashflow": "45726000", "capitalExpenditures": "25058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90801000", "cashflowFromInvestment": "None", "stockBasedCompensation": "718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 648827000, "cost_of_revenue": 352302000, "gross_profit": 296525000, "research_and_development": null, "selling_general_admin": 236905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59620000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 5890000, "interest_income": null, "other_non_operating": null, "pretax_income": 51187000, "tax_provision": null, "effective_tax_rate": null, "net_income": 41027000, "net_income_continuing_ops": 41027000, "net_income_to_common": 41027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53202000, "short_term_investments": null, "net_receivables": 17590000, "inventory": 350284000, "other_current_assets": null, "total_current_assets": 471359000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1340396000, "total_assets": 1811755000, "short_term_debt": 16951000, "accounts_payable": 260610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543034000, "long_term_debt": 337430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1104801000, "total_liabilities": 1647835000, "total_debt": 354381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31449000, "total_equity": 163920000, "shares_outstanding": 129758690, "operating_cash_flow": 45726000, "stock_based_compensation": 718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90801000, "free_cash_flow": 70784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "41027000", "grossProfit": "296525000", "depreciation": "None", "totalRevenue": "648827000", "costOfRevenue": "352302000", "interestIncome": "548000", "incomeBeforeTax": "51187000", "interestExpense": "5890000", "operatingIncome": "59620000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5342000", "nonInterestIncome": "None", "operatingExpenses": "589207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "236905000", "netIncomeFromContinuingOperations": "41027000" }, "balance": { "goodwill": "181699000", "inventory": "350284000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1811755000", "longTermDebt": "337430000", "shortTermDebt": "16951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "31449000", "totalLiabilities": "1647835000", "otherCurrentAssets": "50283000", "totalCurrentAssets": "471359000", "currentLongTermDebt": "1750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340396000", "currentAccountsPayable": "260610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398635000", "totalShareholderEquity": "163920000", "capitalLeaseObligations": "838818000", "otherCurrentLiabilities": "194733000", "totalCurrentLiabilities": "543034000", "otherNonCurrentLiabilities": "1011000", "totalNonCurrentLiabilities": "1104801000", "cashAndShortTermInvestments": "53202000", "commonStockSharesOutstanding": "129758690", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "53202000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41027000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9008000", "operatingCashflow": "45726000", "capitalExpenditures": "25058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90801000", "cashflowFromInvestment": "None", "stockBasedCompensation": "718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19021000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123379000, "total_current_assets": 544880000, "total_assets": 1850640000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1302840000, "total_equity": 547800000, "shares_outstanding": 129758690, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229197, "ticker_id": 532, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "181699000", "inventory": "341276000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1850640000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "382381000", "totalLiabilities": "1302840000", "otherCurrentAssets": "51789000", "totalCurrentAssets": "544880000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305760000", "currentAccountsPayable": "271596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "547800000", "capitalLeaseObligations": "824690000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "548584000", "otherNonCurrentLiabilities": "939000", "totalNonCurrentLiabilities": "754256000", "cashAndShortTermInvestments": "123379000", "commonStockSharesOutstanding": "129758690", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "123379000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123379000, "short_term_investments": null, "net_receivables": 19068000, "inventory": 341276000, "other_current_assets": null, "total_current_assets": 544880000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1305760000, "total_assets": 1850640000, "short_term_debt": null, "accounts_payable": 271596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548584000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754256000, "total_liabilities": 1302840000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382381000, "total_equity": 547800000, "shares_outstanding": 129758690, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "181699000", "inventory": "341276000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1850640000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "382381000", "totalLiabilities": "1302840000", "otherCurrentAssets": "51789000", "totalCurrentAssets": "544880000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305760000", "currentAccountsPayable": "271596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "547800000", "capitalLeaseObligations": "824690000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "548584000", "otherNonCurrentLiabilities": "939000", "totalNonCurrentLiabilities": "754256000", "cashAndShortTermInvestments": "123379000", "commonStockSharesOutstanding": "129758690", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "123379000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 532764000, "cost_of_revenue": 296121000, "gross_profit": 236643000, "ebit": 20998000, "ebitda": null, "pretax_income": 17771000, "tax_provision": null, "net_income": 13145000, "net_income_to_common": 13145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3710000, "capital_expenditure": 15867000, "free_cash_flow": 19577000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229198, "ticker_id": 532, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "13145000", "grossProfit": "236643000", "depreciation": "None", "totalRevenue": "532764000", "costOfRevenue": "296121000", "interestIncome": "400000", "incomeBeforeTax": "17771000", "interestExpense": "903000", "operatingIncome": "20998000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-503000", "nonInterestIncome": "None", "operatingExpenses": "511766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "215645000", "netIncomeFromContinuingOperations": "13145000" }, "cashflow": { "netIncome": "13145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15747000", "operatingCashflow": "3710000", "capitalExpenditures": "15867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3121000", "cashflowFromInvestment": "None", "stockBasedCompensation": "891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532764000, "cost_of_revenue": 296121000, "gross_profit": 236643000, "research_and_development": null, "selling_general_admin": 215645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20998000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 903000, "interest_income": null, "other_non_operating": null, "pretax_income": 17771000, "tax_provision": null, "effective_tax_rate": null, "net_income": 13145000, "net_income_continuing_ops": 13145000, "net_income_to_common": 13145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 3710000, "stock_based_compensation": 891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3121000, "free_cash_flow": 19577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "13145000", "grossProfit": "236643000", "depreciation": "None", "totalRevenue": "532764000", "costOfRevenue": "296121000", "interestIncome": "400000", "incomeBeforeTax": "17771000", "interestExpense": "903000", "operatingIncome": "20998000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-503000", "nonInterestIncome": "None", "operatingExpenses": "511766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "215645000", "netIncomeFromContinuingOperations": "13145000" }, "cashflow": { "netIncome": "13145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15747000", "operatingCashflow": "3710000", "capitalExpenditures": "15867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3121000", "cashflowFromInvestment": "None", "stockBasedCompensation": "891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16758000", "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": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "income_statement": { "revenue": 599761000, "cost_of_revenue": 326722000, "gross_profit": 273039000, "ebit": 52233000, "ebitda": 68745000, "pretax_income": 52233000, "tax_provision": 13612000, "net_income": 38621000, "net_income_to_common": 38621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80558000, "total_current_assets": 447919000, "total_assets": 1858138000, "short_term_debt": 98817000, "long_term_debt": null, "total_debt": 98817000, "total_liabilities": 1393908000, "total_equity": 464230000, "shares_outstanding": 130367060, "goodwill_and_intangibles": 360799000 }, "cash_flow": { "operating_cash_flow": 69129000, "capital_expenditure": 18079000, "free_cash_flow": 87208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229199, "ticker_id": 532, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:10:27.550220+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52233000", "ebitda": "68745000", "netIncome": "38621000", "grossProfit": "273039000", "depreciation": "None", "totalRevenue": "599761000", "costOfRevenue": "326722000", "interestIncome": "411000", "incomeBeforeTax": "52233000", "interestExpense": "894000", "operatingIncome": "56102000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13612000", "reportedCurrency": "USD", "netInterestIncome": "-483000", "nonInterestIncome": "None", "operatingExpenses": "216937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16512000", "sellingGeneralAndAdministrative": "216937000", "netIncomeFromContinuingOperations": "38621000" }, "balance": { "goodwill": "181699000", "inventory": "303930000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1858138000", "longTermDebt": "None", "shortTermDebt": "98817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "301684000", "totalLiabilities": "1393908000", "otherCurrentAssets": "46208000", "totalCurrentAssets": "447919000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410219000", "currentAccountsPayable": "279389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253166000", "totalShareholderEquity": "464230000", "capitalLeaseObligations": "691097000", "otherCurrentLiabilities": "147042000", "totalCurrentLiabilities": "532779000", "otherNonCurrentLiabilities": "847000", "totalNonCurrentLiabilities": "861128999", "cashAndShortTermInvestments": "80558000", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "80558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18224000", "operatingCashflow": "69129000", "capitalExpenditures": "18079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3308000", "cashflowFromInvestment": "None", "stockBasedCompensation": "854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599761000, "cost_of_revenue": 326722000, "gross_profit": 273039000, "research_and_development": null, "selling_general_admin": 216937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52233000, "depreciation_amortisation": 16512000, "ebitda": 68745000, "interest_expense": 894000, "interest_income": null, "other_non_operating": null, "pretax_income": 52233000, "tax_provision": 13612000, "effective_tax_rate": null, "net_income": 38621000, "net_income_continuing_ops": 38621000, "net_income_to_common": 38621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80558000, "short_term_investments": null, "net_receivables": 17223000, "inventory": 303930000, "other_current_assets": null, "total_current_assets": 447919000, "net_ppe": null, "goodwill": 181699000, "intangible_assets": 179100000, "goodwill_and_intangibles": 360799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410219000, "total_assets": 1858138000, "short_term_debt": 98817000, "accounts_payable": 279389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 532779000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 861128999, "total_liabilities": 1393908000, "total_debt": 98817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301684000, "total_equity": 464230000, "shares_outstanding": 130367060, "operating_cash_flow": 69129000, "stock_based_compensation": 854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3308000, "free_cash_flow": 87208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52233000", "ebitda": "68745000", "netIncome": "38621000", "grossProfit": "273039000", "depreciation": "None", "totalRevenue": "599761000", "costOfRevenue": "326722000", "interestIncome": "411000", "incomeBeforeTax": "52233000", "interestExpense": "894000", "operatingIncome": "56102000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13612000", "reportedCurrency": "USD", "netInterestIncome": "-483000", "nonInterestIncome": "None", "operatingExpenses": "216937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16512000", "sellingGeneralAndAdministrative": "216937000", "netIncomeFromContinuingOperations": "38621000" }, "balance": { "goodwill": "181699000", "inventory": "303930000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "1858138000", "longTermDebt": "None", "shortTermDebt": "98817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "179100000", "reportedCurrency": "USD", "retainedEarnings": "301684000", "totalLiabilities": "1393908000", "otherCurrentAssets": "46208000", "totalCurrentAssets": "447919000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410219000", "currentAccountsPayable": "279389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253166000", "totalShareholderEquity": "464230000", "capitalLeaseObligations": "691097000", "otherCurrentLiabilities": "147042000", "totalCurrentLiabilities": "532779000", "otherNonCurrentLiabilities": "847000", "totalNonCurrentLiabilities": "861128999", "cashAndShortTermInvestments": "80558000", "commonStockSharesOutstanding": "130367060", "intangibleAssetsExcludingGoodwill": "179100000", "cashAndCashEquivalentsAtCarryingValue": "80558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38621000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18224000", "operatingCashflow": "69129000", "capitalExpenditures": "18079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3308000", "cashflowFromInvestment": "None", "stockBasedCompensation": "854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16512000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "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" ] } } }