{ "ticker": { "uuid": "c18d1a30-8cda-472a-a597-4600832e00d0", "symbol": "VVX", "name": "V2X Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/c18d1a30-8cda-472a-a597-4600832e00d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/c18d1a30-8cda-472a-a597-4600832e00d0/" }, "ticker_metadata": { "id": 4303, "uuid": "c18d1a30-8cda-472a-a597-4600832e00d0", "symbol": "VVX", "name": "V2X Inc", "asset_type": "equity", "market_cap": 2602841000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "V2X Inc (VVX) is a premier provider of innovative mobility and technology solutions, catering to the defense, government, and commercial sectors. The company excels in delivering integrated services that enhance operational effectiveness, specializing in transportation systems, cybersecurity, and logistics support. By fostering strategic partnerships and emphasizing innovation, V2X Inc is poised for sustainable growth, playing a crucial role in the modernization of critical infrastructure and defense operations globally. Its diverse array of service offerings reflects a steadfast commitment to advancing mission-critical initiatives across multiple industries.", "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": "c18d1a30-8cda-472a-a597-4600832e00d0", "symbol": "VVX", "name": "V2X Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/c18d1a30-8cda-472a-a597-4600832e00d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/c18d1a30-8cda-472a-a597-4600832e00d0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.24, "quality": 0.21, "momentum": 0.9, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 84.94, "market_cap": 2676629280, "pe_ratio": 30.1762, "earnings_yield": 0.0331, "ebitda_to_ev": 0.0869, "shareholder_yield": 0, "roe": 0.0804, "piotroski_f_score": 8, "momentum_12_1": 0.5724, "volatility_252d": 0.4003 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.459807+00:00", "batch_id": "" }, "size": { "price_close": 84.94, "market_cap": 2676629280, "market_cap_usd": 2676629280, "enterprise_value": 3543826280, "shares_outstanding": 31512000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.1762, "pb_ratio": 2.4255, "ptbv_ratio": null, "ps_ratio": 0.5673, "pcf_ratio": 18.141, "pfcf_ratio": 16.8277, "ev_ebitda": 11.5079, "ev_ebit": 18.1406, "ev_sales": 0.7511, "ev_fcf": 22.2797, "earnings_yield": 0.0331, "fcf_yield": 0.0449, "price_to_sales": 0.5673, "price_to_book": 2.4255, "price_to_cashflow": 18.141, "ebitda_to_ev": 0.0869, "sales_yield": 1.3314 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.085, "operating_margin": 0.0414, "net_margin": 0.0188, "ebitda_margin": 0.0653, "fcf_margin": 0.0337, "roe": 0.0804, "roa": 0.0278, "roic": 0.0769, "roc_greenblatt": null, "asset_turnover": 1.4793, "cash_conversion": 1.7932, "accruals_ratio": -0.0185, "sbc_to_revenue": 0.0028, "piotroski_f_score": 8, "altman_z_score": 2.6992, "earnings_stability_5y": 0.665, "revenue_stability_5y": 0.4785, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1258, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8902, "net_debt_to_ebitda": 2.8161, "debt_to_assets": 0.3373, "interest_coverage": 2.4117, "current_ratio": 1.253, "quick_ratio": 1.2008, "net_debt": 867197000, "local_beta": 0.0008, "volatility_252d": 0.4003, "volatility_60d": 0.7889, "max_drawdown_12m": -0.1509, "risk_adjusted_momentum": 1.4298 }, "growth": { "revenue_growth_1y": 0.0903, "revenue_growth_3y_cagr": 0.1572, "revenue_growth_5y_cagr": 0.2627, "eps_growth_1y": 1.1298, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.1608, "fcf_growth_1y": -0.2858, "book_value_growth_1y": 0.0619, "revenue_growth": 0.0903, "earnings_growth": 1.1298 }, "momentum": { "price_return_1m": 0.212, "price_return_3m": 0.165, "price_return_6m": 0.5291, "price_return_9m": 0.5706, "price_return_12m": 0.9058, "price_return_12m_ex1m": 0.5724, "momentum_6m": 0.5291, "momentum_12m": 0.9058, "momentum_12_1": 0.5724, "distance_from_52w_high": 0, "distance_from_52w_low": 0.8981, "relative_strength": 0.8058 }, "raw_ttm": { "revenue_ttm": 4718243000, "gross_profit_ttm": 401097000, "ebit_ttm": 195353000, "ebitda_ttm": 307948000, "net_income_ttm": 88700000, "eps_diluted_ttm": 2.8148, "operating_cash_flow_ttm": 147546000, "capital_expenditure_ttm": 11515000, "fcf_ttm": 159061000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81001000, "cash_and_equivalents": 208666000, "total_current_assets": 1169406000, "total_current_liabilities": 933304000, "net_ppe": null, "total_assets": 3189469000, "total_debt": 1075863000, "total_equity": 1103543000, "net_working_capital": 42371000, "book_value_per_share": 35.0198, "retained_earnings": 362342000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -790471000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 70, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 73, "rank_ev_ebitda": 48, "rank_ev_ebit": 65, "rank_earnings_yield": 70, "rank_fcf_yield": 70, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 51, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 93, "rank_fcf_margin": 83, "rank_piotroski": 8, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 13 }, "composites": { "value_composite": 76, "quality_composite": 79, "momentum_composite": 10, "growth_composite": 8, "yield_composite": 94, "svqf_composite": 85, "vc1_composite": 70, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.2245, "os_score": 0.31, "value_percentile": 0.24, "quality_percentile": 0.21, "momentum_percentile": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 7, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5184, "ticker_id": 4303, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.459807+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.94, "market_cap": 2676629280, "market_cap_usd": 2676629280, "enterprise_value": 3543826280, "shares_outstanding": 31512000, "fx_rate_to_usd": null, "pe_ratio": 30.17620383, "pb_ratio": 2.42548707, "ptbv_ratio": null, "ps_ratio": 0.56729365, "pcf_ratio": 18.14098166, "pfcf_ratio": 16.82769051, "ev_ebitda": 11.50787237, "ev_ebit": 18.14062891, "ev_sales": 0.75109024, "ev_fcf": 22.27966805, "earnings_yield": 0.03313869, "fcf_yield": 0.04488397, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08500982, "operating_margin": 0.04140376, "net_margin": 0.01879937, "ebitda_margin": 0.06526752, "fcf_margin": 0.03371191, "roe": 0.08037748, "roa": 0.02781027, "roic": 0.07689013, "roc_greenblatt": null, "asset_turnover": 1.47931928, "cash_conversion": 1.7932469, "accruals_ratio": -0.01845009, "sbc_to_revenue": 0.00277243, "debt_to_equity": 1.89020817, "net_debt_to_ebitda": 2.81605011, "debt_to_assets": 0.33731728, "interest_coverage": 2.41173566, "current_ratio": 1.25297438, "quick_ratio": 1.20079202, "net_debt": 867197000, "revenue_growth_1y": 0.09028948, "revenue_growth_3y_cagr": 0.15722608, "revenue_growth_5y_cagr": 0.26272438, "eps_growth_1y": 1.12980527, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.16081278, "fcf_growth_1y": -0.28579318, "book_value_growth_1y": 0.06187654, "piotroski_f_score": 8, "altman_z_score": 2.69923196, "earnings_stability_5y": 0.664978, "revenue_stability_5y": 0.478513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21204338, "price_return_3m": 0.16499794, "price_return_6m": 0.52907291, "price_return_9m": 0.57063609, "price_return_12m": 0.90576621, "price_return_12m_ex1m": 0.57235809, "distance_from_52w_high": 0, "distance_from_52w_low": 0.89810056, "relative_strength": 0.80580263, "local_beta": 0.0008, "volatility_252d": 0.400319, "volatility_60d": 0.788929, "max_drawdown_12m": -0.1509342, "revenue_ttm": 4718243000, "gross_profit_ttm": 401097000, "ebit_ttm": 195353000, "ebitda_ttm": 307948000, "net_income_ttm": 88700000, "eps_diluted_ttm": 2.81480071, "operating_cash_flow_ttm": 147546000, "capital_expenditure_ttm": 11515000, "fcf_ttm": 159061000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81001000, "cash_and_equivalents": 208666000, "total_current_assets": 1169406000, "total_current_liabilities": 933304000, "net_ppe": null, "total_assets": 3189469000, "total_debt": 1075863000, "total_equity": 1103543000, "net_working_capital": 42371000, "book_value_per_share": 35.01977025, "retained_earnings": 362342000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -790471000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 70, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 73, "rank_ev_ebitda": 48, "rank_ev_ebit": 65, "rank_earnings_yield": 70, "rank_fcf_yield": 70, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 51, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 93, "rank_fcf_margin": 83, "rank_piotroski": 8, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 13, "value_composite": 76, "quality_composite": 79, "momentum_composite": 10, "growth_composite": 8, "yield_composite": 94, "svqf_composite": 85, "vc1_composite": 70, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 7, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 84.94, "os": 0.31, "value": 0.24, "quality": 0.21, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.1762, "earnings_yield": 0.0331, "shareholder_yield": 0, "roe": 0.0804, "momentum_12_1": 0.5724, "complete_fields": { "id": 5184, "ticker_id": 4303, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.459807+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.94, "market_cap": 2676629280, "market_cap_usd": 2676629280, "enterprise_value": 3543826280, "shares_outstanding": 31512000, "fx_rate_to_usd": null, "pe_ratio": 30.17620383, "pb_ratio": 2.42548707, "ptbv_ratio": null, "ps_ratio": 0.56729365, "pcf_ratio": 18.14098166, "pfcf_ratio": 16.82769051, "ev_ebitda": 11.50787237, "ev_ebit": 18.14062891, "ev_sales": 0.75109024, "ev_fcf": 22.27966805, "earnings_yield": 0.03313869, "fcf_yield": 0.04488397, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08500982, "operating_margin": 0.04140376, "net_margin": 0.01879937, "ebitda_margin": 0.06526752, "fcf_margin": 0.03371191, "roe": 0.08037748, "roa": 0.02781027, "roic": 0.07689013, "roc_greenblatt": null, "asset_turnover": 1.47931928, "cash_conversion": 1.7932469, "accruals_ratio": -0.01845009, "sbc_to_revenue": 0.00277243, "debt_to_equity": 1.89020817, "net_debt_to_ebitda": 2.81605011, "debt_to_assets": 0.33731728, "interest_coverage": 2.41173566, "current_ratio": 1.25297438, "quick_ratio": 1.20079202, "net_debt": 867197000, "revenue_growth_1y": 0.09028948, "revenue_growth_3y_cagr": 0.15722608, "revenue_growth_5y_cagr": 0.26272438, "eps_growth_1y": 1.12980527, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.16081278, "fcf_growth_1y": -0.28579318, "book_value_growth_1y": 0.06187654, "piotroski_f_score": 8, "altman_z_score": 2.69923196, "earnings_stability_5y": 0.664978, "revenue_stability_5y": 0.478513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21204338, "price_return_3m": 0.16499794, "price_return_6m": 0.52907291, "price_return_9m": 0.57063609, "price_return_12m": 0.90576621, "price_return_12m_ex1m": 0.57235809, "distance_from_52w_high": 0, "distance_from_52w_low": 0.89810056, "relative_strength": 0.80580263, "local_beta": 0.0008, "volatility_252d": 0.400319, "volatility_60d": 0.788929, "max_drawdown_12m": -0.1509342, "revenue_ttm": 4718243000, "gross_profit_ttm": 401097000, "ebit_ttm": 195353000, "ebitda_ttm": 307948000, "net_income_ttm": 88700000, "eps_diluted_ttm": 2.81480071, "operating_cash_flow_ttm": 147546000, "capital_expenditure_ttm": 11515000, "fcf_ttm": 159061000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81001000, "cash_and_equivalents": 208666000, "total_current_assets": 1169406000, "total_current_liabilities": 933304000, "net_ppe": null, "total_assets": 3189469000, "total_debt": 1075863000, "total_equity": 1103543000, "net_working_capital": 42371000, "book_value_per_share": 35.01977025, "retained_earnings": 362342000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -790471000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 70, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 73, "rank_ev_ebitda": 48, "rank_ev_ebit": 65, "rank_earnings_yield": 70, "rank_fcf_yield": 70, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 51, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 93, "rank_fcf_margin": 83, "rank_piotroski": 8, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 13, "value_composite": 76, "quality_composite": 79, "momentum_composite": 10, "growth_composite": 8, "yield_composite": 94, "svqf_composite": 85, "vc1_composite": 70, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 7, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 4480038000, "cost_of_revenue": 4106656000, "gross_profit": 373382000, "ebit": 185847000, "ebitda": 298371000, "pretax_income": 100903000, "tax_provision": 23021000, "net_income": 77882000, "net_income_to_common": 77882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368994000, "total_current_assets": 1235018000, "total_assets": 3389488000, "short_term_debt": 25719000, "long_term_debt": 1083234000, "total_debt": 1108953000, "total_liabilities": 2304852000, "total_equity": 1084636000, "shares_outstanding": 31820000, "goodwill_and_intangibles": 1916914000 }, "cash_flow": { "operating_cash_flow": 181992000, "capital_expenditure": 11923000, "free_cash_flow": 193915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351856, "ticker_id": 4303, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185847000", "ebitda": "298371000", "netIncome": "77882000", "grossProfit": "373382000", "depreciation": "None", "totalRevenue": "4480038000", "costOfRevenue": "4106656000", "interestIncome": "2435000", "incomeBeforeTax": "100903000", "interestExpense": "84944000", "operatingIncome": "194270000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23021000", "reportedCurrency": "USD", "netInterestIncome": "-79909000", "nonInterestIncome": "None", "operatingExpenses": "179112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4106656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112524000", "sellingGeneralAndAdministrative": "179112000", "netIncomeFromContinuingOperations": "77882000" }, "balance": { "goodwill": "1677154000", "inventory": "45854000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3389488000", "longTermDebt": "1083234000", "shortTermDebt": "25719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239760000", "reportedCurrency": "USD", "retainedEarnings": "343417000", "totalLiabilities": "2304852000", "otherCurrentAssets": "81248000", "totalCurrentAssets": "1235018000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2154470000", "currentAccountsPayable": "557042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52383000", "shortLongTermDebtTotal": "1169785000", "totalShareholderEquity": "1084636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323361000", "totalCurrentLiabilities": "1015546000", "otherNonCurrentLiabilities": "69067000", "totalNonCurrentLiabilities": "1289305999", "cashAndShortTermInvestments": "368994000", "commonStockSharesOutstanding": "31820000", "intangibleAssetsExcludingGoodwill": "239760000", "cashAndCashEquivalentsAtCarryingValue": "368994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181992000", "capitalExpenditures": "11923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51480000", "cashflowFromInvestment": "-29584000", "stockBasedCompensation": "11924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4480038000, "cost_of_revenue": 4106656000, "gross_profit": 373382000, "research_and_development": null, "selling_general_admin": 179112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185847000, "depreciation_amortisation": 112524000, "ebitda": 298371000, "interest_expense": 84944000, "interest_income": null, "other_non_operating": null, "pretax_income": 100903000, "tax_provision": 23021000, "effective_tax_rate": null, "net_income": 77882000, "net_income_continuing_ops": 77882000, "net_income_to_common": 77882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368994000, "short_term_investments": null, "net_receivables": 738922000, "inventory": 45854000, "other_current_assets": null, "total_current_assets": 1235018000, "net_ppe": null, "goodwill": 1677154000, "intangible_assets": 239760000, "goodwill_and_intangibles": 1916914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2154470000, "total_assets": 3389488000, "short_term_debt": 25719000, "accounts_payable": 557042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1015546000, "long_term_debt": 1083234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1289305999, "total_liabilities": 2304852000, "total_debt": 1108953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 343417000, "total_equity": 1084636000, "shares_outstanding": 31820000, "operating_cash_flow": 181992000, "stock_based_compensation": 11924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29584000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51480000, "free_cash_flow": 193915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185847000", "ebitda": "298371000", "netIncome": "77882000", "grossProfit": "373382000", "depreciation": "None", "totalRevenue": "4480038000", "costOfRevenue": "4106656000", "interestIncome": "2435000", "incomeBeforeTax": "100903000", "interestExpense": "84944000", "operatingIncome": "194270000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23021000", "reportedCurrency": "USD", "netInterestIncome": "-79909000", "nonInterestIncome": "None", "operatingExpenses": "179112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4106656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112524000", "sellingGeneralAndAdministrative": "179112000", "netIncomeFromContinuingOperations": "77882000" }, "balance": { "goodwill": "1677154000", "inventory": "45854000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3389488000", "longTermDebt": "1083234000", "shortTermDebt": "25719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239760000", "reportedCurrency": "USD", "retainedEarnings": "343417000", "totalLiabilities": "2304852000", "otherCurrentAssets": "81248000", "totalCurrentAssets": "1235018000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2154470000", "currentAccountsPayable": "557042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52383000", "shortLongTermDebtTotal": "1169785000", "totalShareholderEquity": "1084636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323361000", "totalCurrentLiabilities": "1015546000", "otherNonCurrentLiabilities": "69067000", "totalNonCurrentLiabilities": "1289305999", "cashAndShortTermInvestments": "368994000", "commonStockSharesOutstanding": "31820000", "intangibleAssetsExcludingGoodwill": "239760000", "cashAndCashEquivalentsAtCarryingValue": "368994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181992000", "capitalExpenditures": "11923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51480000", "cashflowFromInvestment": "-29584000", "stockBasedCompensation": "11924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 4322155000, "cost_of_revenue": 3979193000, "gross_profit": 342962000, "ebit": 148001000, "ebitda": 262883000, "pretax_income": 38841000, "tax_provision": 4157000, "net_income": 34684000, "net_income_to_common": 34684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268321000, "total_current_assets": 1100220000, "total_assets": 3228843000, "short_term_debt": 31227000, "long_term_debt": 1087484000, "total_debt": 1118711000, "total_liabilities": 2202691000, "total_equity": 1026152000, "shares_outstanding": 31967000, "goodwill_and_intangibles": 1979994000 }, "cash_flow": { "operating_cash_flow": 254237000, "capital_expenditure": 11787000, "free_cash_flow": 266024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351861, "ticker_id": 4303, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148001000", "ebitda": "262883000", "netIncome": "34684000", "grossProfit": "342962000", "depreciation": "None", "totalRevenue": "4322155000", "costOfRevenue": "3979193000", "interestIncome": "1260000", "incomeBeforeTax": "38841000", "interestExpense": "109160000", "operatingIncome": "159204000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4157000", "reportedCurrency": "USD", "netInterestIncome": "-107900000", "nonInterestIncome": "None", "operatingExpenses": "183758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3979193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114882000", "sellingGeneralAndAdministrative": "183758000", "netIncomeFromContinuingOperations": "34684000" }, "balance": { "goodwill": "1656926000", "inventory": "50894000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "3228843000", "longTermDebt": "1087484000", "shortTermDebt": "31227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323068000", "reportedCurrency": "USD", "retainedEarnings": "265535000", "totalLiabilities": "2202691000", "otherCurrentAssets": "70937000", "totalCurrentAssets": "1100220000", "currentLongTermDebt": "20003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "710068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2128623000", "currentAccountsPayable": "547568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99775000", "shortLongTermDebtTotal": "1152522000", "totalShareholderEquity": "1026152000", "capitalLeaseObligations": "45035000", "otherCurrentLiabilities": "318755000", "totalCurrentLiabilities": "996224000", "otherNonCurrentLiabilities": "17174000", "totalNonCurrentLiabilities": "1206467000", "cashAndShortTermInvestments": "268321000", "commonStockSharesOutstanding": "31967000", "intangibleAssetsExcludingGoodwill": "323068000", "cashAndCashEquivalentsAtCarryingValue": "268321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34684000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3976000", "operatingCashflow": "254237000", "capitalExpenditures": "11787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24499000", "cashflowFromInvestment": "-28650000", "stockBasedCompensation": "15969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4322155000, "cost_of_revenue": 3979193000, "gross_profit": 342962000, "research_and_development": null, "selling_general_admin": 183758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148001000, "depreciation_amortisation": 114882000, "ebitda": 262883000, "interest_expense": 109160000, "interest_income": null, "other_non_operating": null, "pretax_income": 38841000, "tax_provision": 4157000, "effective_tax_rate": null, "net_income": 34684000, "net_income_continuing_ops": 34684000, "net_income_to_common": 34684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268321000, "short_term_investments": null, "net_receivables": 710068000, "inventory": 50894000, "other_current_assets": null, "total_current_assets": 1100220000, "net_ppe": null, "goodwill": 1656926000, "intangible_assets": 323068000, "goodwill_and_intangibles": 1979994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2128623000, "total_assets": 3228843000, "short_term_debt": 31227000, "accounts_payable": 547568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 996224000, "long_term_debt": 1087484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1206467000, "total_liabilities": 2202691000, "total_debt": 1118711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265535000, "total_equity": 1026152000, "shares_outstanding": 31967000, "operating_cash_flow": 254237000, "stock_based_compensation": 15969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24499000, "free_cash_flow": 266024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148001000", "ebitda": "262883000", "netIncome": "34684000", "grossProfit": "342962000", "depreciation": "None", "totalRevenue": "4322155000", "costOfRevenue": "3979193000", "interestIncome": "1260000", "incomeBeforeTax": "38841000", "interestExpense": "109160000", "operatingIncome": "159204000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4157000", "reportedCurrency": "USD", "netInterestIncome": "-107900000", "nonInterestIncome": "None", "operatingExpenses": "183758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3979193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114882000", "sellingGeneralAndAdministrative": "183758000", "netIncomeFromContinuingOperations": "34684000" }, "balance": { "goodwill": "1656926000", "inventory": "50894000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "3228843000", "longTermDebt": "1087484000", "shortTermDebt": "31227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323068000", "reportedCurrency": "USD", "retainedEarnings": "265535000", "totalLiabilities": "2202691000", "otherCurrentAssets": "70937000", "totalCurrentAssets": "1100220000", "currentLongTermDebt": "20003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "710068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2128623000", "currentAccountsPayable": "547568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99775000", "shortLongTermDebtTotal": "1152522000", "totalShareholderEquity": "1026152000", "capitalLeaseObligations": "45035000", "otherCurrentLiabilities": "318755000", "totalCurrentLiabilities": "996224000", "otherNonCurrentLiabilities": "17174000", "totalNonCurrentLiabilities": "1206467000", "cashAndShortTermInvestments": "268321000", "commonStockSharesOutstanding": "31967000", "intangibleAssetsExcludingGoodwill": "323068000", "cashAndCashEquivalentsAtCarryingValue": "268321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34684000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3976000", "operatingCashflow": "254237000", "capitalExpenditures": "11787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24499000", "cashflowFromInvestment": "-28650000", "stockBasedCompensation": "15969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 3963126000, "cost_of_revenue": 3628271000, "gross_profit": 334855000, "ebit": 98890000, "ebitda": 212201000, "pretax_income": -24518000, "tax_provision": -1945000, "net_income": -22573000, "net_income_to_common": -22573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72651000, "total_current_assets": 874869000, "total_assets": 3081900000, "short_term_debt": 29005000, "long_term_debt": 1100269000, "total_debt": 1129274000, "total_liabilities": 2091100000, "total_equity": 990800000, "shares_outstanding": 31084000, "goodwill_and_intangibles": 2064456000 }, "cash_flow": { "operating_cash_flow": 187968000, "capital_expenditure": 25021000, "free_cash_flow": 212989000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351866, "ticker_id": 4303, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98890000", "ebitda": "212201000", "netIncome": "-22573000", "grossProfit": "334855000", "depreciation": "None", "totalRevenue": "3963126000", "costOfRevenue": "3628271000", "interestIncome": "966000", "incomeBeforeTax": "-24518000", "interestExpense": "123408000", "operatingIncome": "124416000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1945000", "reportedCurrency": "USD", "netInterestIncome": "-122442000", "nonInterestIncome": "None", "operatingExpenses": "210439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113311000", "sellingGeneralAndAdministrative": "210439000", "netIncomeFromContinuingOperations": "-22573000" }, "balance": { "goodwill": "1656926000", "inventory": "46981000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "3081900000", "longTermDebt": "1100269000", "shortTermDebt": "29005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "407530000", "reportedCurrency": "USD", "retainedEarnings": "230851000", "totalLiabilities": "2091100000", "otherCurrentAssets": "49242000", "totalCurrentAssets": "874869000", "currentLongTermDebt": "15361000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2207031000", "currentAccountsPayable": "453052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126644000", "shortLongTermDebtTotal": "1163965000", "totalShareholderEquity": "990800000", "capitalLeaseObligations": "48335000", "otherCurrentLiabilities": "244833000", "totalCurrentLiabilities": "840201000", "otherNonCurrentLiabilities": "19054000", "totalNonCurrentLiabilities": "1250899000", "cashAndShortTermInvestments": "72651000", "commonStockSharesOutstanding": "31084000", "intangibleAssetsExcludingGoodwill": "407530000", "cashAndCashEquivalentsAtCarryingValue": "72651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-311000", "operatingCashflow": "187968000", "capitalExpenditures": "25021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211023000", "cashflowFromInvestment": "-22649000", "stockBasedCompensation": "32843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3963126000, "cost_of_revenue": 3628271000, "gross_profit": 334855000, "research_and_development": null, "selling_general_admin": 210439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98890000, "depreciation_amortisation": 113311000, "ebitda": 212201000, "interest_expense": 123408000, "interest_income": null, "other_non_operating": null, "pretax_income": -24518000, "tax_provision": -1945000, "effective_tax_rate": null, "net_income": -22573000, "net_income_continuing_ops": -22573000, "net_income_to_common": -22573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72651000, "short_term_investments": null, "net_receivables": 705995000, "inventory": 46981000, "other_current_assets": null, "total_current_assets": 874869000, "net_ppe": null, "goodwill": 1656926000, "intangible_assets": 407530000, "goodwill_and_intangibles": 2064456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2207031000, "total_assets": 3081900000, "short_term_debt": 29005000, "accounts_payable": 453052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840201000, "long_term_debt": 1100269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1250899000, "total_liabilities": 2091100000, "total_debt": 1129274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230851000, "total_equity": 990800000, "shares_outstanding": 31084000, "operating_cash_flow": 187968000, "stock_based_compensation": 32843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211023000, "free_cash_flow": 212989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98890000", "ebitda": "212201000", "netIncome": "-22573000", "grossProfit": "334855000", "depreciation": "None", "totalRevenue": "3963126000", "costOfRevenue": "3628271000", "interestIncome": "966000", "incomeBeforeTax": "-24518000", "interestExpense": "123408000", "operatingIncome": "124416000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1945000", "reportedCurrency": "USD", "netInterestIncome": "-122442000", "nonInterestIncome": "None", "operatingExpenses": "210439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113311000", "sellingGeneralAndAdministrative": "210439000", "netIncomeFromContinuingOperations": "-22573000" }, "balance": { "goodwill": "1656926000", "inventory": "46981000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "3081900000", "longTermDebt": "1100269000", "shortTermDebt": "29005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "407530000", "reportedCurrency": "USD", "retainedEarnings": "230851000", "totalLiabilities": "2091100000", "otherCurrentAssets": "49242000", "totalCurrentAssets": "874869000", "currentLongTermDebt": "15361000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2207031000", "currentAccountsPayable": "453052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126644000", "shortLongTermDebtTotal": "1163965000", "totalShareholderEquity": "990800000", "capitalLeaseObligations": "48335000", "otherCurrentLiabilities": "244833000", "totalCurrentLiabilities": "840201000", "otherNonCurrentLiabilities": "19054000", "totalNonCurrentLiabilities": "1250899000", "cashAndShortTermInvestments": "72651000", "commonStockSharesOutstanding": "31084000", "intangibleAssetsExcludingGoodwill": "407530000", "cashAndCashEquivalentsAtCarryingValue": "72651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-311000", "operatingCashflow": "187968000", "capitalExpenditures": "25021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211023000", "cashflowFromInvestment": "-22649000", "stockBasedCompensation": "32843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 2890860000, "cost_of_revenue": 2595848000, "gross_profit": 295012000, "ebit": 55771000, "ebitda": 118400000, "pretax_income": -6108000, "tax_provision": 8222000, "net_income": -14330000, "net_income_to_common": -14330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116067000, "total_current_assets": 931932000, "total_assets": 3233103000, "short_term_debt": 29414000, "long_term_debt": 1262811000, "total_debt": 1292225000, "total_liabilities": 2236024000, "total_equity": 997079000, "shares_outstanding": 20996000, "goodwill_and_intangibles": 2151773000 }, "cash_flow": { "operating_cash_flow": 93495000, "capital_expenditure": 12425000, "free_cash_flow": 105920000, "dividends_paid": 1994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351871, "ticker_id": 4303, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55771000", "ebitda": "118400000", "netIncome": "-14330000", "grossProfit": "295012000", "depreciation": "None", "totalRevenue": "2890860000", "costOfRevenue": "2595848000", "interestIncome": "165000", "incomeBeforeTax": "-6108000", "interestExpense": "61879000", "operatingIncome": "55771000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8222000", "reportedCurrency": "USD", "netInterestIncome": "-61879000", "nonInterestIncome": "None", "operatingExpenses": "239241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2595848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62629000", "sellingGeneralAndAdministrative": "239241000", "netIncomeFromContinuingOperations": "-14330000" }, "balance": { "goodwill": "1653822000", "inventory": "44974000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "3233103000", "longTermDebt": "1262811000", "shortTermDebt": "29414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "497951000", "reportedCurrency": "USD", "retainedEarnings": "253424000", "totalLiabilities": "2236024000", "otherCurrentAssets": "42309000", "totalCurrentAssets": "931932000", "currentLongTermDebt": "11850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "728582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301171000", "currentAccountsPayable": "406706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78715000", "shortLongTermDebtTotal": "1333308000", "totalShareholderEquity": "997079000", "capitalLeaseObligations": "58647000", "otherCurrentLiabilities": "266436000", "totalCurrentLiabilities": "783132000", "otherNonCurrentLiabilities": "1452892000", "totalNonCurrentLiabilities": "1452892000", "cashAndShortTermInvestments": "116067000", "commonStockSharesOutstanding": "20996000", "intangibleAssetsExcludingGoodwill": "497951000", "cashAndCashEquivalentsAtCarryingValue": "116067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14330000", "profitLoss": "None", "dividendPayout": "1994000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3600000", "operatingCashflow": "93495000", "capitalExpenditures": "12425000", "changeInReceivables": "-52311000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193236000", "cashflowFromInvestment": "175958000", "stockBasedCompensation": "32736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76217000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1994000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2890860000, "cost_of_revenue": 2595848000, "gross_profit": 295012000, "research_and_development": null, "selling_general_admin": 239241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55771000, "depreciation_amortisation": 62629000, "ebitda": 118400000, "interest_expense": 61879000, "interest_income": null, "other_non_operating": null, "pretax_income": -6108000, "tax_provision": 8222000, "effective_tax_rate": null, "net_income": -14330000, "net_income_continuing_ops": -14330000, "net_income_to_common": -14330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116067000, "short_term_investments": null, "net_receivables": 728582000, "inventory": 44974000, "other_current_assets": null, "total_current_assets": 931932000, "net_ppe": null, "goodwill": 1653822000, "intangible_assets": 497951000, "goodwill_and_intangibles": 2151773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2301171000, "total_assets": 3233103000, "short_term_debt": 29414000, "accounts_payable": 406706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 783132000, "long_term_debt": 1262811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1452892000, "total_liabilities": 2236024000, "total_debt": 1292225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 253424000, "total_equity": 997079000, "shares_outstanding": 20996000, "operating_cash_flow": 93495000, "stock_based_compensation": 32736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 175958000, "dividends_paid": 1994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193236000, "free_cash_flow": 105920000, "net_change_in_cash": 76217000 }, "raw_data": { "income": { "ebit": "55771000", "ebitda": "118400000", "netIncome": "-14330000", "grossProfit": "295012000", "depreciation": "None", "totalRevenue": "2890860000", "costOfRevenue": "2595848000", "interestIncome": "165000", "incomeBeforeTax": "-6108000", "interestExpense": "61879000", "operatingIncome": "55771000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8222000", "reportedCurrency": "USD", "netInterestIncome": "-61879000", "nonInterestIncome": "None", "operatingExpenses": "239241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2595848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62629000", "sellingGeneralAndAdministrative": "239241000", "netIncomeFromContinuingOperations": "-14330000" }, "balance": { "goodwill": "1653822000", "inventory": "44974000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "3233103000", "longTermDebt": "1262811000", "shortTermDebt": "29414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "497951000", "reportedCurrency": "USD", "retainedEarnings": "253424000", "totalLiabilities": "2236024000", "otherCurrentAssets": "42309000", "totalCurrentAssets": "931932000", "currentLongTermDebt": "11850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "728582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301171000", "currentAccountsPayable": "406706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78715000", "shortLongTermDebtTotal": "1333308000", "totalShareholderEquity": "997079000", "capitalLeaseObligations": "58647000", "otherCurrentLiabilities": "266436000", "totalCurrentLiabilities": "783132000", "otherNonCurrentLiabilities": "1452892000", "totalNonCurrentLiabilities": "1452892000", "cashAndShortTermInvestments": "116067000", "commonStockSharesOutstanding": "20996000", "intangibleAssetsExcludingGoodwill": "497951000", "cashAndCashEquivalentsAtCarryingValue": "116067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14330000", "profitLoss": "None", "dividendPayout": "1994000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3600000", "operatingCashflow": "93495000", "capitalExpenditures": "12425000", "changeInReceivables": "-52311000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193236000", "cashflowFromInvestment": "175958000", "stockBasedCompensation": "32736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76217000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1994000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1783665000, "cost_of_revenue": 1623245000, "gross_profit": 160420000, "ebit": 62020000, "ebitda": 78574000, "pretax_income": 54035000, "tax_provision": 8307000, "net_income": 45728000, "net_income_to_common": 45728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38513000, "total_current_assets": 423340000, "total_assets": 889459000, "short_term_debt": 22383000, "long_term_debt": 94246000, "total_debt": 116629000, "total_liabilities": 539372000, "total_equity": 350087000, "shares_outstanding": 11836000, "goodwill_and_intangibles": 388316000 }, "cash_flow": { "operating_cash_flow": 61339000, "capital_expenditure": 9776000, "free_cash_flow": 71115000, "dividends_paid": 1968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351876, "ticker_id": 4303, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62020000", "ebitda": "78574000", "netIncome": "45728000", "grossProfit": "160420000", "depreciation": "None", "totalRevenue": "1783665000", "costOfRevenue": "1623245000", "interestIncome": "161000", "incomeBeforeTax": "54035000", "interestExpense": "7985000", "operatingIncome": "62020000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8307000", "reportedCurrency": "USD", "netInterestIncome": "-7985000", "nonInterestIncome": "None", "operatingExpenses": "98400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1623245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16554000", "sellingGeneralAndAdministrative": "98400000", "netIncomeFromContinuingOperations": "45728000" }, "balance": { "goodwill": "321734000", "inventory": "21160000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "889459000", "longTermDebt": "94246000", "shortTermDebt": "22383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "66582000", "reportedCurrency": "USD", "retainedEarnings": "267754000", "totalLiabilities": "539372000", "otherCurrentAssets": "36222000", "totalCurrentAssets": "423340000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466119000", "currentAccountsPayable": "212533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47232000", "shortLongTermDebtTotal": "151165000", "totalShareholderEquity": "350087000", "capitalLeaseObligations": "46519000", "otherCurrentLiabilities": "116907000", "totalCurrentLiabilities": "358248000", "otherNonCurrentLiabilities": "1956000", "totalNonCurrentLiabilities": "181124000", "cashAndShortTermInvestments": "38513000", "commonStockSharesOutstanding": "11836000", "intangibleAssetsExcludingGoodwill": "66582000", "cashAndCashEquivalentsAtCarryingValue": "38513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45728000", "profitLoss": "None", "dividendPayout": "1968000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5232000", "operatingCashflow": "61339000", "capitalExpenditures": "9776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75585000", "cashflowFromInvestment": "-12643000", "stockBasedCompensation": "8331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1783665000, "cost_of_revenue": 1623245000, "gross_profit": 160420000, "research_and_development": null, "selling_general_admin": 98400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62020000, "depreciation_amortisation": 16554000, "ebitda": 78574000, "interest_expense": 7985000, "interest_income": null, "other_non_operating": null, "pretax_income": 54035000, "tax_provision": 8307000, "effective_tax_rate": null, "net_income": 45728000, "net_income_continuing_ops": 45728000, "net_income_to_common": 45728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38513000, "short_term_investments": null, "net_receivables": 348605000, "inventory": 21160000, "other_current_assets": null, "total_current_assets": 423340000, "net_ppe": null, "goodwill": 321734000, "intangible_assets": 66582000, "goodwill_and_intangibles": 388316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 466119000, "total_assets": 889459000, "short_term_debt": 22383000, "accounts_payable": 212533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358248000, "long_term_debt": 94246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181124000, "total_liabilities": 539372000, "total_debt": 116629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 267754000, "total_equity": 350087000, "shares_outstanding": 11836000, "operating_cash_flow": 61339000, "stock_based_compensation": 8331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12643000, "dividends_paid": 1968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75585000, "free_cash_flow": 71115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62020000", "ebitda": "78574000", "netIncome": "45728000", "grossProfit": "160420000", "depreciation": "None", "totalRevenue": "1783665000", "costOfRevenue": "1623245000", "interestIncome": "161000", "incomeBeforeTax": "54035000", "interestExpense": "7985000", "operatingIncome": "62020000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8307000", "reportedCurrency": "USD", "netInterestIncome": "-7985000", "nonInterestIncome": "None", "operatingExpenses": "98400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1623245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16554000", "sellingGeneralAndAdministrative": "98400000", "netIncomeFromContinuingOperations": "45728000" }, "balance": { "goodwill": "321734000", "inventory": "21160000", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "889459000", "longTermDebt": "94246000", "shortTermDebt": "22383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "66582000", "reportedCurrency": "USD", "retainedEarnings": "267754000", "totalLiabilities": "539372000", "otherCurrentAssets": "36222000", "totalCurrentAssets": "423340000", "currentLongTermDebt": "10400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "466119000", "currentAccountsPayable": "212533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47232000", "shortLongTermDebtTotal": "151165000", "totalShareholderEquity": "350087000", "capitalLeaseObligations": "46519000", "otherCurrentLiabilities": "116907000", "totalCurrentLiabilities": "358248000", "otherNonCurrentLiabilities": "1956000", "totalNonCurrentLiabilities": "181124000", "cashAndShortTermInvestments": "38513000", "commonStockSharesOutstanding": "11836000", "intangibleAssetsExcludingGoodwill": "66582000", "cashAndCashEquivalentsAtCarryingValue": "38513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45728000", "profitLoss": "None", "dividendPayout": "1968000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5232000", "operatingCashflow": "61339000", "capitalExpenditures": "9776000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75585000", "cashflowFromInvestment": "-12643000", "stockBasedCompensation": "8331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1395529000, "cost_of_revenue": 1271375000, "gross_profit": 124154000, "ebit": 43475000, "ebitda": 51601000, "pretax_income": 38682000, "tax_provision": 1731000, "net_income": 36951000, "net_income_to_common": 36951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66949000, "total_current_assets": 408388000, "total_assets": 843811000, "short_term_debt": 14845000, "long_term_debt": 168751000, "total_debt": 183596000, "total_liabilities": 538873000, "total_equity": 304938000, "shares_outstanding": 11751000, "goodwill_and_intangibles": 387807000 }, "cash_flow": { "operating_cash_flow": 64081000, "capital_expenditure": 4500000, "free_cash_flow": 68581000, "dividends_paid": 1896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351881, "ticker_id": 4303, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43475000", "ebitda": "51601000", "netIncome": "36951000", "grossProfit": "124154000", "depreciation": "None", "totalRevenue": "1395529000", "costOfRevenue": "1271375000", "interestIncome": "123000", "incomeBeforeTax": "38682000", "interestExpense": "4016000", "operatingIncome": "43475000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1731000", "reportedCurrency": "USD", "netInterestIncome": "-4793000", "nonInterestIncome": "None", "operatingExpenses": "80679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1271375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8126000", "sellingGeneralAndAdministrative": "80679000", "netIncomeFromContinuingOperations": "36951000" }, "balance": { "goodwill": "339702000", "inventory": "1778000", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "843811000", "longTermDebt": "168751000", "shortTermDebt": "14845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "48105000", "reportedCurrency": "USD", "retainedEarnings": "222026000", "totalLiabilities": "538873000", "otherCurrentAssets": "26480000", "totalCurrentAssets": "408388000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435423000", "currentAccountsPayable": "159586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25529000", "shortLongTermDebtTotal": "197566000", "totalShareholderEquity": "304938000", "capitalLeaseObligations": "20215000", "otherCurrentLiabilities": "113856000", "totalCurrentLiabilities": "288411000", "otherNonCurrentLiabilities": "4197000", "totalNonCurrentLiabilities": "250462000", "cashAndShortTermInvestments": "66949000", "commonStockSharesOutstanding": "11751000", "intangibleAssetsExcludingGoodwill": "48105000", "cashAndCashEquivalentsAtCarryingValue": "66949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36951000", "profitLoss": "None", "dividendPayout": "1896000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "64081000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105774000", "cashflowFromInvestment": "-138025000", "stockBasedCompensation": "9445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1395529000, "cost_of_revenue": 1271375000, "gross_profit": 124154000, "research_and_development": null, "selling_general_admin": 80679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43475000, "depreciation_amortisation": 8126000, "ebitda": 51601000, "interest_expense": 4016000, "interest_income": null, "other_non_operating": null, "pretax_income": 38682000, "tax_provision": 1731000, "effective_tax_rate": null, "net_income": 36951000, "net_income_continuing_ops": 36951000, "net_income_to_common": 36951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66949000, "short_term_investments": null, "net_receivables": 314959000, "inventory": 1778000, "other_current_assets": null, "total_current_assets": 408388000, "net_ppe": null, "goodwill": 339702000, "intangible_assets": 48105000, "goodwill_and_intangibles": 387807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 435423000, "total_assets": 843811000, "short_term_debt": 14845000, "accounts_payable": 159586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288411000, "long_term_debt": 168751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 250462000, "total_liabilities": 538873000, "total_debt": 183596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 222026000, "total_equity": 304938000, "shares_outstanding": 11751000, "operating_cash_flow": 64081000, "stock_based_compensation": 9445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138025000, "dividends_paid": 1896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105774000, "free_cash_flow": 68581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43475000", "ebitda": "51601000", "netIncome": "36951000", "grossProfit": "124154000", "depreciation": "None", "totalRevenue": "1395529000", "costOfRevenue": "1271375000", "interestIncome": "123000", "incomeBeforeTax": "38682000", "interestExpense": "4016000", "operatingIncome": "43475000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1731000", "reportedCurrency": "USD", "netInterestIncome": "-4793000", "nonInterestIncome": "None", "operatingExpenses": "80679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1271375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8126000", "sellingGeneralAndAdministrative": "80679000", "netIncomeFromContinuingOperations": "36951000" }, "balance": { "goodwill": "339702000", "inventory": "1778000", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "843811000", "longTermDebt": "168751000", "shortTermDebt": "14845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "48105000", "reportedCurrency": "USD", "retainedEarnings": "222026000", "totalLiabilities": "538873000", "otherCurrentAssets": "26480000", "totalCurrentAssets": "408388000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435423000", "currentAccountsPayable": "159586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25529000", "shortLongTermDebtTotal": "197566000", "totalShareholderEquity": "304938000", "capitalLeaseObligations": "20215000", "otherCurrentLiabilities": "113856000", "totalCurrentLiabilities": "288411000", "otherNonCurrentLiabilities": "4197000", "totalNonCurrentLiabilities": "250462000", "cashAndShortTermInvestments": "66949000", "commonStockSharesOutstanding": "11751000", "intangibleAssetsExcludingGoodwill": "48105000", "cashAndCashEquivalentsAtCarryingValue": "66949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36951000", "profitLoss": "None", "dividendPayout": "1896000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "64081000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105774000", "cashflowFromInvestment": "-138025000", "stockBasedCompensation": "9445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1382525000, "cost_of_revenue": 1254560000, "gross_profit": 127965000, "ebit": 49649000, "ebitda": 56139000, "pretax_income": 43179000, "tax_provision": 10003000, "net_income": 33176000, "net_income_to_common": 33176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35318000, "total_current_assets": 320616000, "total_assets": 636389000, "short_term_debt": 12243000, "long_term_debt": 63041000, "total_debt": 75284000, "total_liabilities": 377524000, "total_equity": 258865000, "shares_outstanding": 11612000, "goodwill_and_intangibles": 276909000 }, "cash_flow": { "operating_cash_flow": 27557000, "capital_expenditure": 16151000, "free_cash_flow": 43708000, "dividends_paid": 2604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351886, "ticker_id": 4303, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49649000", "ebitda": "56139000", "netIncome": "33176000", "grossProfit": "127965000", "depreciation": "None", "totalRevenue": "1382525000", "costOfRevenue": "1254560000", "interestIncome": "182000", "incomeBeforeTax": "43179000", "interestExpense": "6470000", "operatingIncome": "49649000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10003000", "reportedCurrency": "USD", "netInterestIncome": "-6470000", "nonInterestIncome": "None", "operatingExpenses": "78316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6490000", "sellingGeneralAndAdministrative": "78316000", "netIncomeFromContinuingOperations": "34716000" }, "balance": { "goodwill": "261983000", "inventory": "40015000", "commonStock": "115000", "currentDebt": "None", "investments": "None", "totalAssets": "636389000", "longTermDebt": "63041000", "shortTermDebt": "12243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14926000", "reportedCurrency": "USD", "retainedEarnings": "185075000", "totalLiabilities": "377524000", "otherCurrentAssets": "16154000", "totalCurrentAssets": "320616000", "currentLongTermDebt": "6500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315773000", "currentAccountsPayable": "148015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55411000", "shortLongTermDebtTotal": "85095000", "totalShareholderEquity": "258865000", "capitalLeaseObligations": "5743000", "otherCurrentLiabilities": "84821000", "totalCurrentLiabilities": "245079000", "otherNonCurrentLiabilities": "19997000", "totalNonCurrentLiabilities": "132445000", "cashAndShortTermInvestments": "35318000", "commonStockSharesOutstanding": "11612000", "intangibleAssetsExcludingGoodwill": "14926000", "cashAndCashEquivalentsAtCarryingValue": "35318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33176000", "profitLoss": "None", "dividendPayout": "2604000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "21148000", "operatingCashflow": "27557000", "capitalExpenditures": "16151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1896000", "cashflowFromInvestment": "-55825000", "stockBasedCompensation": "8262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1382525000, "cost_of_revenue": 1254560000, "gross_profit": 127965000, "research_and_development": null, "selling_general_admin": 78316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49649000, "depreciation_amortisation": 6490000, "ebitda": 56139000, "interest_expense": 6470000, "interest_income": null, "other_non_operating": null, "pretax_income": 43179000, "tax_provision": 10003000, "effective_tax_rate": null, "net_income": 33176000, "net_income_continuing_ops": 34716000, "net_income_to_common": 33176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35318000, "short_term_investments": null, "net_receivables": 269144000, "inventory": 40015000, "other_current_assets": null, "total_current_assets": 320616000, "net_ppe": null, "goodwill": 261983000, "intangible_assets": 14926000, "goodwill_and_intangibles": 276909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315773000, "total_assets": 636389000, "short_term_debt": 12243000, "accounts_payable": 148015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245079000, "long_term_debt": 63041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 132445000, "total_liabilities": 377524000, "total_debt": 75284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 185075000, "total_equity": 258865000, "shares_outstanding": 11612000, "operating_cash_flow": 27557000, "stock_based_compensation": 8262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55825000, "dividends_paid": 2604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1896000, "free_cash_flow": 43708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49649000", "ebitda": "56139000", "netIncome": "33176000", "grossProfit": "127965000", "depreciation": "None", "totalRevenue": "1382525000", "costOfRevenue": "1254560000", "interestIncome": "182000", "incomeBeforeTax": "43179000", "interestExpense": "6470000", "operatingIncome": "49649000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10003000", "reportedCurrency": "USD", "netInterestIncome": "-6470000", "nonInterestIncome": "None", "operatingExpenses": "78316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6490000", "sellingGeneralAndAdministrative": "78316000", "netIncomeFromContinuingOperations": "34716000" }, "balance": { "goodwill": "261983000", "inventory": "40015000", "commonStock": "115000", "currentDebt": "None", "investments": "None", "totalAssets": "636389000", "longTermDebt": "63041000", "shortTermDebt": "12243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14926000", "reportedCurrency": "USD", "retainedEarnings": "185075000", "totalLiabilities": "377524000", "otherCurrentAssets": "16154000", "totalCurrentAssets": "320616000", "currentLongTermDebt": "6500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315773000", "currentAccountsPayable": "148015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55411000", "shortLongTermDebtTotal": "85095000", "totalShareholderEquity": "258865000", "capitalLeaseObligations": "5743000", "otherCurrentLiabilities": "84821000", "totalCurrentLiabilities": "245079000", "otherNonCurrentLiabilities": "19997000", "totalNonCurrentLiabilities": "132445000", "cashAndShortTermInvestments": "35318000", "commonStockSharesOutstanding": "11612000", "intangibleAssetsExcludingGoodwill": "14926000", "cashAndCashEquivalentsAtCarryingValue": "35318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33176000", "profitLoss": "None", "dividendPayout": "2604000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "21148000", "operatingCashflow": "27557000", "capitalExpenditures": "16151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1896000", "cashflowFromInvestment": "-55825000", "stockBasedCompensation": "8262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1279304000, "cost_of_revenue": 1164609000, "gross_profit": 114695000, "ebit": 48855000, "ebitda": 52652000, "pretax_income": 43252000, "tax_provision": 7956000, "net_income": 35296000, "net_income_to_common": 35296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66145000, "total_current_assets": 313327000, "total_assets": 572243000, "short_term_debt": 4500000, "long_term_debt": 69137000, "total_debt": 73637000, "total_liabilities": 350943000, "total_equity": 221300000, "shares_outstanding": 11378000, "goodwill_and_intangibles": 242249000 }, "cash_flow": { "operating_cash_flow": 40056000, "capital_expenditure": 10025000, "free_cash_flow": 50081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351891, "ticker_id": 4303, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48855000", "ebitda": "52652000", "netIncome": "35296000", "grossProfit": "114695000", "depreciation": "None", "totalRevenue": "1279304000", "costOfRevenue": "1164609000", "interestIncome": "82000", "incomeBeforeTax": "43252000", "interestExpense": "5153000", "operatingIncome": "48323000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7956000", "reportedCurrency": "USD", "netInterestIncome": "-5071000", "nonInterestIncome": "None", "operatingExpenses": "66372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1164609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3797000", "sellingGeneralAndAdministrative": "66372000", "netIncomeFromContinuingOperations": "35296000" }, "balance": { "goodwill": "233619000", "inventory": "-121000", "commonStock": "113000", "currentDebt": "None", "investments": "None", "totalAssets": "572243000", "longTermDebt": "69137000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8630000", "reportedCurrency": "USD", "retainedEarnings": "152616000", "totalLiabilities": "350943000", "otherCurrentAssets": "15063000", "totalCurrentAssets": "313327000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "121000", "currentNetReceivables": "232119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258916000", "currentAccountsPayable": "156393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13419000", "shortLongTermDebtTotal": "73637000", "totalShareholderEquity": "221300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64093000", "totalCurrentLiabilities": "224986000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "125957000", "cashAndShortTermInvestments": "66145000", "commonStockSharesOutstanding": "11378000", "intangibleAssetsExcludingGoodwill": "8630000", "cashAndCashEquivalentsAtCarryingValue": "66145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9874000", "operatingCashflow": "40056000", "capitalExpenditures": "10025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3285000", "cashflowFromInvestment": "-46847000", "stockBasedCompensation": "4096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1279304000, "cost_of_revenue": 1164609000, "gross_profit": 114695000, "research_and_development": null, "selling_general_admin": 66372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48855000, "depreciation_amortisation": 3797000, "ebitda": 52652000, "interest_expense": 5153000, "interest_income": null, "other_non_operating": null, "pretax_income": 43252000, "tax_provision": 7956000, "effective_tax_rate": null, "net_income": 35296000, "net_income_continuing_ops": 35296000, "net_income_to_common": 35296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66145000, "short_term_investments": 121000, "net_receivables": 232119000, "inventory": -121000, "other_current_assets": null, "total_current_assets": 313327000, "net_ppe": null, "goodwill": 233619000, "intangible_assets": 8630000, "goodwill_and_intangibles": 242249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258916000, "total_assets": 572243000, "short_term_debt": 4500000, "accounts_payable": 156393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224986000, "long_term_debt": 69137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125957000, "total_liabilities": 350943000, "total_debt": 73637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152616000, "total_equity": 221300000, "shares_outstanding": 11378000, "operating_cash_flow": 40056000, "stock_based_compensation": 4096000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3285000, "free_cash_flow": 50081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48855000", "ebitda": "52652000", "netIncome": "35296000", "grossProfit": "114695000", "depreciation": "None", "totalRevenue": "1279304000", "costOfRevenue": "1164609000", "interestIncome": "82000", "incomeBeforeTax": "43252000", "interestExpense": "5153000", "operatingIncome": "48323000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7956000", "reportedCurrency": "USD", "netInterestIncome": "-5071000", "nonInterestIncome": "None", "operatingExpenses": "66372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1164609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3797000", "sellingGeneralAndAdministrative": "66372000", "netIncomeFromContinuingOperations": "35296000" }, "balance": { "goodwill": "233619000", "inventory": "-121000", "commonStock": "113000", "currentDebt": "None", "investments": "None", "totalAssets": "572243000", "longTermDebt": "69137000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8630000", "reportedCurrency": "USD", "retainedEarnings": "152616000", "totalLiabilities": "350943000", "otherCurrentAssets": "15063000", "totalCurrentAssets": "313327000", "currentLongTermDebt": "4500000", "longTermInvestments": "None", "shortTermInvestments": "121000", "currentNetReceivables": "232119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258916000", "currentAccountsPayable": "156393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13419000", "shortLongTermDebtTotal": "73637000", "totalShareholderEquity": "221300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64093000", "totalCurrentLiabilities": "224986000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "125957000", "cashAndShortTermInvestments": "66145000", "commonStockSharesOutstanding": "11378000", "intangibleAssetsExcludingGoodwill": "8630000", "cashAndCashEquivalentsAtCarryingValue": "66145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9874000", "operatingCashflow": "40056000", "capitalExpenditures": "10025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3285000", "cashflowFromInvestment": "-46847000", "stockBasedCompensation": "4096000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1254128000, "cost_of_revenue": 1148310000, "gross_profit": 105818000, "ebit": 42741000, "ebitda": 70850000, "pretax_income": 23519000, "tax_provision": 4594000, "net_income": 18925000, "net_income_to_common": 18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208666000, "total_current_assets": 1169406000, "total_assets": 3189469000, "short_term_debt": 14935000, "long_term_debt": 1060928000, "total_debt": 1075863000, "total_liabilities": 2085926000, "total_equity": 1103543000, "shares_outstanding": 31512000, "goodwill_and_intangibles": 1894014000 }, "cash_flow": { "operating_cash_flow": -129910000, "capital_expenditure": 2291000, "free_cash_flow": -127619000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351854, "ticker_id": 4303, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42741000", "ebitda": "70850000", "netIncome": "18925000", "grossProfit": "105818000", "depreciation": "None", "totalRevenue": "1254128000", "costOfRevenue": "1148310000", "interestIncome": "1097000", "incomeBeforeTax": "23519000", "interestExpense": "19222000", "operatingIncome": "44090000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4594000", "reportedCurrency": "USD", "netInterestIncome": "-18125000", "nonInterestIncome": "None", "operatingExpenses": "61728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1148310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28109000", "sellingGeneralAndAdministrative": "61728000", "netIncomeFromContinuingOperations": "18925000" }, "balance": { "goodwill": "1676954000", "inventory": "48702000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "3189469000", "longTermDebt": "1060928000", "shortTermDebt": "14935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "217060000", "reportedCurrency": "USD", "retainedEarnings": "362342000", "totalLiabilities": "2085926000", "otherCurrentAssets": "131981000", "totalCurrentAssets": "1169406000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "828759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2020063000", "currentAccountsPayable": "467420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075863000", "totalShareholderEquity": "1103543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "450949000", "totalCurrentLiabilities": "933304000", "otherNonCurrentLiabilities": "61462000", "totalNonCurrentLiabilities": "1152622000", "cashAndShortTermInvestments": "208666000", "commonStockSharesOutstanding": "31512000", "intangibleAssetsExcludingGoodwill": "217060000", "cashAndCashEquivalentsAtCarryingValue": "208666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-129910000", "capitalExpenditures": "2291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28432000", "cashflowFromInvestment": "-2291000", "stockBasedCompensation": "3609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1254128000, "cost_of_revenue": 1148310000, "gross_profit": 105818000, "research_and_development": null, "selling_general_admin": 61728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42741000, "depreciation_amortisation": 28109000, "ebitda": 70850000, "interest_expense": 19222000, "interest_income": null, "other_non_operating": null, "pretax_income": 23519000, "tax_provision": 4594000, "effective_tax_rate": null, "net_income": 18925000, "net_income_continuing_ops": 18925000, "net_income_to_common": 18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208666000, "short_term_investments": null, "net_receivables": 828759000, "inventory": 48702000, "other_current_assets": null, "total_current_assets": 1169406000, "net_ppe": null, "goodwill": 1676954000, "intangible_assets": 217060000, "goodwill_and_intangibles": 1894014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2020063000, "total_assets": 3189469000, "short_term_debt": 14935000, "accounts_payable": 467420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 933304000, "long_term_debt": 1060928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152622000, "total_liabilities": 2085926000, "total_debt": 1075863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 362342000, "total_equity": 1103543000, "shares_outstanding": 31512000, "operating_cash_flow": -129910000, "stock_based_compensation": 3609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28432000, "free_cash_flow": -127619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42741000", "ebitda": "70850000", "netIncome": "18925000", "grossProfit": "105818000", "depreciation": "None", "totalRevenue": "1254128000", "costOfRevenue": "1148310000", "interestIncome": "1097000", "incomeBeforeTax": "23519000", "interestExpense": "19222000", "operatingIncome": "44090000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4594000", "reportedCurrency": "USD", "netInterestIncome": "-18125000", "nonInterestIncome": "None", "operatingExpenses": "61728000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1148310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28109000", "sellingGeneralAndAdministrative": "61728000", "netIncomeFromContinuingOperations": "18925000" }, "balance": { "goodwill": "1676954000", "inventory": "48702000", "commonStock": "318000", "currentDebt": "None", "investments": "None", "totalAssets": "3189469000", "longTermDebt": "1060928000", "shortTermDebt": "14935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "217060000", "reportedCurrency": "USD", "retainedEarnings": "362342000", "totalLiabilities": "2085926000", "otherCurrentAssets": "131981000", "totalCurrentAssets": "1169406000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "828759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2020063000", "currentAccountsPayable": "467420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075863000", "totalShareholderEquity": "1103543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "450949000", "totalCurrentLiabilities": "933304000", "otherNonCurrentLiabilities": "61462000", "totalNonCurrentLiabilities": "1152622000", "cashAndShortTermInvestments": "208666000", "commonStockSharesOutstanding": "31512000", "intangibleAssetsExcludingGoodwill": "217060000", "cashAndCashEquivalentsAtCarryingValue": "208666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-129910000", "capitalExpenditures": "2291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28432000", "cashflowFromInvestment": "-2291000", "stockBasedCompensation": "3609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1218648000, "cost_of_revenue": 1113607000, "gross_profit": 105041000, "ebit": 49686000, "ebitda": 79563000, "pretax_income": 28637000, "tax_provision": 5858000, "net_income": 22779000, "net_income_to_common": 22779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368994000, "total_current_assets": 1235018000, "total_assets": 3389488000, "short_term_debt": 25719000, "long_term_debt": 1083234000, "total_debt": 1108953000, "total_liabilities": 2304852000, "total_equity": 1084636000, "shares_outstanding": 31820000, "goodwill_and_intangibles": 1916914000 }, "cash_flow": { "operating_cash_flow": 209476000, "capital_expenditure": 2263000, "free_cash_flow": 211739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351855, "ticker_id": 4303, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49686000", "ebitda": "79563000", "netIncome": "22779000", "grossProfit": "105041000", "depreciation": "None", "totalRevenue": "1218648000", "costOfRevenue": "1113607000", "interestIncome": "1018000", "incomeBeforeTax": "28637000", "interestExpense": "21049000", "operatingIncome": "51363000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5858000", "reportedCurrency": "USD", "netInterestIncome": "-19631000", "nonInterestIncome": "None", "operatingExpenses": "53678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29877000", "sellingGeneralAndAdministrative": "53678000", "netIncomeFromContinuingOperations": "22779000" }, "balance": { "goodwill": "1677154000", "inventory": "45854000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3389488000", "longTermDebt": "1083234000", "shortTermDebt": "25719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239760000", "reportedCurrency": "USD", "retainedEarnings": "343417000", "totalLiabilities": "2304852000", "otherCurrentAssets": "81248000", "totalCurrentAssets": "1235018000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2154470000", "currentAccountsPayable": "557042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52383000", "shortLongTermDebtTotal": "1169785000", "totalShareholderEquity": "1084636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323361000", "totalCurrentLiabilities": "1015546000", "otherNonCurrentLiabilities": "69067000", "totalNonCurrentLiabilities": "1289305999", "cashAndShortTermInvestments": "368994000", "commonStockSharesOutstanding": "31820000", "intangibleAssetsExcludingGoodwill": "239760000", "cashAndCashEquivalentsAtCarryingValue": "368994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209476000", "capitalExpenditures": "2263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27601000", "cashflowFromInvestment": "5291000", "stockBasedCompensation": "2803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1218648000, "cost_of_revenue": 1113607000, "gross_profit": 105041000, "research_and_development": null, "selling_general_admin": 53678000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49686000, "depreciation_amortisation": 29877000, "ebitda": 79563000, "interest_expense": 21049000, "interest_income": null, "other_non_operating": null, "pretax_income": 28637000, "tax_provision": 5858000, "effective_tax_rate": null, "net_income": 22779000, "net_income_continuing_ops": 22779000, "net_income_to_common": 22779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368994000, "short_term_investments": null, "net_receivables": 738922000, "inventory": 45854000, "other_current_assets": null, "total_current_assets": 1235018000, "net_ppe": null, "goodwill": 1677154000, "intangible_assets": 239760000, "goodwill_and_intangibles": 1916914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2154470000, "total_assets": 3389488000, "short_term_debt": 25719000, "accounts_payable": 557042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1015546000, "long_term_debt": 1083234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1289305999, "total_liabilities": 2304852000, "total_debt": 1108953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 343417000, "total_equity": 1084636000, "shares_outstanding": 31820000, "operating_cash_flow": 209476000, "stock_based_compensation": 2803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27601000, "free_cash_flow": 211739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49686000", "ebitda": "79563000", "netIncome": "22779000", "grossProfit": "105041000", "depreciation": "None", "totalRevenue": "1218648000", "costOfRevenue": "1113607000", "interestIncome": "1018000", "incomeBeforeTax": "28637000", "interestExpense": "21049000", "operatingIncome": "51363000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5858000", "reportedCurrency": "USD", "netInterestIncome": "-19631000", "nonInterestIncome": "None", "operatingExpenses": "53678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29877000", "sellingGeneralAndAdministrative": "53678000", "netIncomeFromContinuingOperations": "22779000" }, "balance": { "goodwill": "1677154000", "inventory": "45854000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3389488000", "longTermDebt": "1083234000", "shortTermDebt": "25719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "239760000", "reportedCurrency": "USD", "retainedEarnings": "343417000", "totalLiabilities": "2304852000", "otherCurrentAssets": "81248000", "totalCurrentAssets": "1235018000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2154470000", "currentAccountsPayable": "557042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "52383000", "shortLongTermDebtTotal": "1169785000", "totalShareholderEquity": "1084636000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323361000", "totalCurrentLiabilities": "1015546000", "otherNonCurrentLiabilities": "69067000", "totalNonCurrentLiabilities": "1289305999", "cashAndShortTermInvestments": "368994000", "commonStockSharesOutstanding": "31820000", "intangibleAssetsExcludingGoodwill": "239760000", "cashAndCashEquivalentsAtCarryingValue": "368994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209476000", "capitalExpenditures": "2263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27601000", "cashflowFromInvestment": "5291000", "stockBasedCompensation": "2803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1167137000, "cost_of_revenue": 1072632000, "gross_profit": 94505000, "ebit": 52707000, "ebitda": 79601000, "pretax_income": 32746000, "tax_provision": 8141000, "net_income": 24605000, "net_income_to_common": 24605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179318000, "total_current_assets": 1098627000, "total_assets": 3177810000, "short_term_debt": 14988000, "long_term_debt": 1089307000, "total_debt": 1104295000, "total_liabilities": 2098162000, "total_equity": 1079648000, "shares_outstanding": 31856000, "goodwill_and_intangibles": 1939751000 }, "cash_flow": { "operating_cash_flow": 39447000, "capital_expenditure": 4480000, "free_cash_flow": 43927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351857, "ticker_id": 4303, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52707000", "ebitda": "79601000", "netIncome": "24605000", "grossProfit": "94505000", "depreciation": "None", "totalRevenue": "1167137000", "costOfRevenue": "1072632000", "interestIncome": "1009000", "incomeBeforeTax": "32746000", "interestExpense": "19961000", "operatingIncome": "55669000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8141000", "reportedCurrency": "USD", "netInterestIncome": "-19961000", "nonInterestIncome": "None", "operatingExpenses": "38836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26894000", "sellingGeneralAndAdministrative": "38836000", "netIncomeFromContinuingOperations": "24605000" }, "balance": { "goodwill": "1676926000", "inventory": "48000000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3177810000", "longTermDebt": "1089307000", "shortTermDebt": "14988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "262825000", "reportedCurrency": "USD", "retainedEarnings": "320638000", "totalLiabilities": "2098162000", "otherCurrentAssets": "111931000", "totalCurrentAssets": "1098627000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079183000", "currentAccountsPayable": "487176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95799000", "shortLongTermDebtTotal": "1139314999", "totalShareholderEquity": "1079648000", "capitalLeaseObligations": "33163000", "otherCurrentLiabilities": "412099999", "totalCurrentLiabilities": "914264000", "otherNonCurrentLiabilities": "48928000", "totalNonCurrentLiabilities": "1183898000", "cashAndShortTermInvestments": "179318000", "commonStockSharesOutstanding": "31856000", "intangibleAssetsExcludingGoodwill": "262825000", "cashAndCashEquivalentsAtCarryingValue": "179318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39447000", "capitalExpenditures": "4480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13261000", "cashflowFromInvestment": "-29785000", "stockBasedCompensation": "2940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1167137000, "cost_of_revenue": 1072632000, "gross_profit": 94505000, "research_and_development": null, "selling_general_admin": 38836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52707000, "depreciation_amortisation": 26894000, "ebitda": 79601000, "interest_expense": 19961000, "interest_income": null, "other_non_operating": null, "pretax_income": 32746000, "tax_provision": 8141000, "effective_tax_rate": null, "net_income": 24605000, "net_income_continuing_ops": 24605000, "net_income_to_common": 24605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179318000, "short_term_investments": null, "net_receivables": 759378000, "inventory": 48000000, "other_current_assets": null, "total_current_assets": 1098627000, "net_ppe": null, "goodwill": 1676926000, "intangible_assets": 262825000, "goodwill_and_intangibles": 1939751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2079183000, "total_assets": 3177810000, "short_term_debt": 14988000, "accounts_payable": 487176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 914264000, "long_term_debt": 1089307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1183898000, "total_liabilities": 2098162000, "total_debt": 1104295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 320638000, "total_equity": 1079648000, "shares_outstanding": 31856000, "operating_cash_flow": 39447000, "stock_based_compensation": 2940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29785000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13261000, "free_cash_flow": 43927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52707000", "ebitda": "79601000", "netIncome": "24605000", "grossProfit": "94505000", "depreciation": "None", "totalRevenue": "1167137000", "costOfRevenue": "1072632000", "interestIncome": "1009000", "incomeBeforeTax": "32746000", "interestExpense": "19961000", "operatingIncome": "55669000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8141000", "reportedCurrency": "USD", "netInterestIncome": "-19961000", "nonInterestIncome": "None", "operatingExpenses": "38836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26894000", "sellingGeneralAndAdministrative": "38836000", "netIncomeFromContinuingOperations": "24605000" }, "balance": { "goodwill": "1676926000", "inventory": "48000000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3177810000", "longTermDebt": "1089307000", "shortTermDebt": "14988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "262825000", "reportedCurrency": "USD", "retainedEarnings": "320638000", "totalLiabilities": "2098162000", "otherCurrentAssets": "111931000", "totalCurrentAssets": "1098627000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079183000", "currentAccountsPayable": "487176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95799000", "shortLongTermDebtTotal": "1139314999", "totalShareholderEquity": "1079648000", "capitalLeaseObligations": "33163000", "otherCurrentLiabilities": "412099999", "totalCurrentLiabilities": "914264000", "otherNonCurrentLiabilities": "48928000", "totalNonCurrentLiabilities": "1183898000", "cashAndShortTermInvestments": "179318000", "commonStockSharesOutstanding": "31856000", "intangibleAssetsExcludingGoodwill": "262825000", "cashAndCashEquivalentsAtCarryingValue": "179318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39447000", "capitalExpenditures": "4480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13261000", "cashflowFromInvestment": "-29785000", "stockBasedCompensation": "2940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1078330000, "cost_of_revenue": 982597000, "gross_profit": 95733000, "ebit": 50219000, "ebitda": 77934000, "pretax_income": 29450000, "tax_provision": 7059000, "net_income": 22391000, "net_income_to_common": 22391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 1067104000, "total_assets": 3145572000, "short_term_debt": 14935000, "long_term_debt": 1091721000, "total_debt": 1106656000, "total_liabilities": 2079829000, "total_equity": 1065743000, "shares_outstanding": 31883000, "goodwill_and_intangibles": 1934871000 }, "cash_flow": { "operating_cash_flow": 28533000, "capital_expenditure": 2481000, "free_cash_flow": 31014000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351858, "ticker_id": 4303, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50219000", "ebitda": "77934000", "netIncome": "22391000", "grossProfit": "95733000", "depreciation": "None", "totalRevenue": "1078330000", "costOfRevenue": "982597000", "interestIncome": "171000", "incomeBeforeTax": "29450000", "interestExpense": "20769000", "operatingIncome": "52940000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7059000", "reportedCurrency": "USD", "netInterestIncome": "-20598000", "nonInterestIncome": "None", "operatingExpenses": "42793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "982597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27715000", "sellingGeneralAndAdministrative": "42793000", "netIncomeFromContinuingOperations": "22391000" }, "balance": { "goodwill": "1656926000", "inventory": "50214000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3145572000", "longTermDebt": "1091721000", "shortTermDebt": "14935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "277945000", "reportedCurrency": "USD", "retainedEarnings": "296033000", "totalLiabilities": "2079829000", "otherCurrentAssets": "137748000", "totalCurrentAssets": "1067104000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2078468000", "currentAccountsPayable": "434716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95246000", "shortLongTermDebtTotal": "1136607000", "totalShareholderEquity": "1065743000", "capitalLeaseObligations": "29951000", "otherCurrentLiabilities": "436892000", "totalCurrentLiabilities": "886543000", "otherNonCurrentLiabilities": "53615000", "totalNonCurrentLiabilities": "1193286000", "cashAndShortTermInvestments": "190457000", "commonStockSharesOutstanding": "31883000", "intangibleAssetsExcludingGoodwill": "277945000", "cashAndCashEquivalentsAtCarryingValue": "190457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28533000", "capitalExpenditures": "2481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6819000", "cashflowFromInvestment": "-2481000", "stockBasedCompensation": "3729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1078330000, "cost_of_revenue": 982597000, "gross_profit": 95733000, "research_and_development": null, "selling_general_admin": 42793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50219000, "depreciation_amortisation": 27715000, "ebitda": 77934000, "interest_expense": 20769000, "interest_income": null, "other_non_operating": null, "pretax_income": 29450000, "tax_provision": 7059000, "effective_tax_rate": null, "net_income": 22391000, "net_income_continuing_ops": 22391000, "net_income_to_common": 22391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190457000, "short_term_investments": null, "net_receivables": 738899000, "inventory": 50214000, "other_current_assets": null, "total_current_assets": 1067104000, "net_ppe": null, "goodwill": 1656926000, "intangible_assets": 277945000, "goodwill_and_intangibles": 1934871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2078468000, "total_assets": 3145572000, "short_term_debt": 14935000, "accounts_payable": 434716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 886543000, "long_term_debt": 1091721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1193286000, "total_liabilities": 2079829000, "total_debt": 1106656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 296033000, "total_equity": 1065743000, "shares_outstanding": 31883000, "operating_cash_flow": 28533000, "stock_based_compensation": 3729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6819000, "free_cash_flow": 31014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50219000", "ebitda": "77934000", "netIncome": "22391000", "grossProfit": "95733000", "depreciation": "None", "totalRevenue": "1078330000", "costOfRevenue": "982597000", "interestIncome": "171000", "incomeBeforeTax": "29450000", "interestExpense": "20769000", "operatingIncome": "52940000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7059000", "reportedCurrency": "USD", "netInterestIncome": "-20598000", "nonInterestIncome": "None", "operatingExpenses": "42793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "982597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27715000", "sellingGeneralAndAdministrative": "42793000", "netIncomeFromContinuingOperations": "22391000" }, "balance": { "goodwill": "1656926000", "inventory": "50214000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3145572000", "longTermDebt": "1091721000", "shortTermDebt": "14935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "277945000", "reportedCurrency": "USD", "retainedEarnings": "296033000", "totalLiabilities": "2079829000", "otherCurrentAssets": "137748000", "totalCurrentAssets": "1067104000", "currentLongTermDebt": "14935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2078468000", "currentAccountsPayable": "434716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95246000", "shortLongTermDebtTotal": "1136607000", "totalShareholderEquity": "1065743000", "capitalLeaseObligations": "29951000", "otherCurrentLiabilities": "436892000", "totalCurrentLiabilities": "886543000", "otherNonCurrentLiabilities": "53615000", "totalNonCurrentLiabilities": "1193286000", "cashAndShortTermInvestments": "190457000", "commonStockSharesOutstanding": "31883000", "intangibleAssetsExcludingGoodwill": "277945000", "cashAndCashEquivalentsAtCarryingValue": "190457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28533000", "capitalExpenditures": "2481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6819000", "cashflowFromInvestment": "-2481000", "stockBasedCompensation": "3729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1015923000, "cost_of_revenue": 937820000, "gross_profit": 78103000, "ebit": 30026000, "ebitda": 58064000, "pretax_income": 10070000, "tax_provision": 1963000, "net_income": 8107000, "net_income_to_common": 8107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169062000, "total_current_assets": 1002578000, "total_assets": 3103480000, "short_term_debt": 19935000, "long_term_debt": 1089792000, "total_debt": 1109727000, "total_liabilities": 2067663000, "total_equity": 1035817000, "shares_outstanding": 32021000, "goodwill_and_intangibles": 1957453000 }, "cash_flow": { "operating_cash_flow": -95464000, "capital_expenditure": 2699000, "free_cash_flow": -92765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351859, "ticker_id": 4303, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30026000", "ebitda": "58064000", "netIncome": "8107000", "grossProfit": "78103000", "depreciation": "None", "totalRevenue": "1015923000", "costOfRevenue": "937820000", "interestIncome": "237000", "incomeBeforeTax": "10070000", "interestExpense": "19956000", "operatingIncome": "34298000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1963000", "reportedCurrency": "USD", "netInterestIncome": "-19719000", "nonInterestIncome": "None", "operatingExpenses": "43805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28038000", "sellingGeneralAndAdministrative": "43805000", "netIncomeFromContinuingOperations": "8107000" }, "balance": { "goodwill": "1656926000", "inventory": "49889000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3103480000", "longTermDebt": "1089792000", "shortTermDebt": "19935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "300527000", "reportedCurrency": "USD", "retainedEarnings": "273642000", "totalLiabilities": "2067663000", "otherCurrentAssets": "128132000", "totalCurrentAssets": "1002578000", "currentLongTermDebt": "19935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100902000", "currentAccountsPayable": "440596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97210000", "shortLongTermDebtTotal": "1142077000", "totalShareholderEquity": "1035817000", "capitalLeaseObligations": "32350000", "otherCurrentLiabilities": "406561000", "totalCurrentLiabilities": "867092000", "otherNonCurrentLiabilities": "59988000", "totalNonCurrentLiabilities": "1200571000", "cashAndShortTermInvestments": "169062000", "commonStockSharesOutstanding": "32021000", "intangibleAssetsExcludingGoodwill": "300527000", "cashAndCashEquivalentsAtCarryingValue": "169062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-95464000", "capitalExpenditures": "2699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3799000", "cashflowFromInvestment": "-2609000", "stockBasedCompensation": "2452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1015923000, "cost_of_revenue": 937820000, "gross_profit": 78103000, "research_and_development": null, "selling_general_admin": 43805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30026000, "depreciation_amortisation": 28038000, "ebitda": 58064000, "interest_expense": 19956000, "interest_income": null, "other_non_operating": null, "pretax_income": 10070000, "tax_provision": 1963000, "effective_tax_rate": null, "net_income": 8107000, "net_income_continuing_ops": 8107000, "net_income_to_common": 8107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169062000, "short_term_investments": null, "net_receivables": 705384000, "inventory": 49889000, "other_current_assets": null, "total_current_assets": 1002578000, "net_ppe": null, "goodwill": 1656926000, "intangible_assets": 300527000, "goodwill_and_intangibles": 1957453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2100902000, "total_assets": 3103480000, "short_term_debt": 19935000, "accounts_payable": 440596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 867092000, "long_term_debt": 1089792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1200571000, "total_liabilities": 2067663000, "total_debt": 1109727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 273642000, "total_equity": 1035817000, "shares_outstanding": 32021000, "operating_cash_flow": -95464000, "stock_based_compensation": 2452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3799000, "free_cash_flow": -92765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30026000", "ebitda": "58064000", "netIncome": "8107000", "grossProfit": "78103000", "depreciation": "None", "totalRevenue": "1015923000", "costOfRevenue": "937820000", "interestIncome": "237000", "incomeBeforeTax": "10070000", "interestExpense": "19956000", "operatingIncome": "34298000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1963000", "reportedCurrency": "USD", "netInterestIncome": "-19719000", "nonInterestIncome": "None", "operatingExpenses": "43805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28038000", "sellingGeneralAndAdministrative": "43805000", "netIncomeFromContinuingOperations": "8107000" }, "balance": { "goodwill": "1656926000", "inventory": "49889000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "3103480000", "longTermDebt": "1089792000", "shortTermDebt": "19935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "300527000", "reportedCurrency": "USD", "retainedEarnings": "273642000", "totalLiabilities": "2067663000", "otherCurrentAssets": "128132000", "totalCurrentAssets": "1002578000", "currentLongTermDebt": "19935000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100902000", "currentAccountsPayable": "440596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97210000", "shortLongTermDebtTotal": "1142077000", "totalShareholderEquity": "1035817000", "capitalLeaseObligations": "32350000", "otherCurrentLiabilities": "406561000", "totalCurrentLiabilities": "867092000", "otherNonCurrentLiabilities": "59988000", "totalNonCurrentLiabilities": "1200571000", "cashAndShortTermInvestments": "169062000", "commonStockSharesOutstanding": "32021000", "intangibleAssetsExcludingGoodwill": "300527000", "cashAndCashEquivalentsAtCarryingValue": "169062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-95464000", "capitalExpenditures": "2699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3799000", "cashflowFromInvestment": "-2609000", "stockBasedCompensation": "2452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1157752000, "cost_of_revenue": 1050335000, "gross_profit": 107417000, "ebit": 51145000, "ebitda": 79260000, "pretax_income": 26294000, "tax_provision": 1261000, "net_income": 25033000, "net_income_to_common": 25033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268321000, "total_current_assets": 1100220000, "total_assets": 3228843000, "short_term_debt": 31227000, "long_term_debt": 1087484000, "total_debt": 1118711000, "total_liabilities": 2202691000, "total_equity": 1026152000, "shares_outstanding": 31970000, "goodwill_and_intangibles": 1979994000 }, "cash_flow": { "operating_cash_flow": 223134000, "capital_expenditure": 1087000, "free_cash_flow": 224221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351860, "ticker_id": 4303, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51145000", "ebitda": "79260000", "netIncome": "25033000", "grossProfit": "107417000", "depreciation": "None", "totalRevenue": "1157752000", "costOfRevenue": "1050335000", "interestIncome": "484000", "incomeBeforeTax": "26294000", "interestExpense": "24851000", "operatingIncome": "51560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1261000", "reportedCurrency": "USD", "netInterestIncome": "-24367000", "nonInterestIncome": "None", "operatingExpenses": "55857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1050335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28115000", "sellingGeneralAndAdministrative": "55857000", "netIncomeFromContinuingOperations": "25033000" }, "balance": { "goodwill": "1656926000", "inventory": "50894000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "3228843000", "longTermDebt": "1087484000", "shortTermDebt": "31227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323068000", "reportedCurrency": "USD", "retainedEarnings": "265535000", "totalLiabilities": "2202691000", "otherCurrentAssets": "70937000", "totalCurrentAssets": "1100220000", "currentLongTermDebt": "20003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "710068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2128623000", "currentAccountsPayable": "547568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99775000", "shortLongTermDebtTotal": "1152522000", "totalShareholderEquity": "1026152000", "capitalLeaseObligations": "45035000", "otherCurrentLiabilities": "318755000", "totalCurrentLiabilities": "996224000", "otherNonCurrentLiabilities": "17174000", "totalNonCurrentLiabilities": "1206467000", "cashAndShortTermInvestments": "268321000", "commonStockSharesOutstanding": "31970000", "intangibleAssetsExcludingGoodwill": "323068000", "cashAndCashEquivalentsAtCarryingValue": "268321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25033000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3976000", "operatingCashflow": "223134000", "capitalExpenditures": "1087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7760000", "cashflowFromInvestment": "-1025000", "stockBasedCompensation": "3095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157752000, "cost_of_revenue": 1050335000, "gross_profit": 107417000, "research_and_development": null, "selling_general_admin": 55857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51145000, "depreciation_amortisation": 28115000, "ebitda": 79260000, "interest_expense": 24851000, "interest_income": null, "other_non_operating": null, "pretax_income": 26294000, "tax_provision": 1261000, "effective_tax_rate": null, "net_income": 25033000, "net_income_continuing_ops": 25033000, "net_income_to_common": 25033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268321000, "short_term_investments": null, "net_receivables": 710068000, "inventory": 50894000, "other_current_assets": null, "total_current_assets": 1100220000, "net_ppe": null, "goodwill": 1656926000, "intangible_assets": 323068000, "goodwill_and_intangibles": 1979994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2128623000, "total_assets": 3228843000, "short_term_debt": 31227000, "accounts_payable": 547568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 996224000, "long_term_debt": 1087484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1206467000, "total_liabilities": 2202691000, "total_debt": 1118711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265535000, "total_equity": 1026152000, "shares_outstanding": 31970000, "operating_cash_flow": 223134000, "stock_based_compensation": 3095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1025000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7760000, "free_cash_flow": 224221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51145000", "ebitda": "79260000", "netIncome": "25033000", "grossProfit": "107417000", "depreciation": "None", "totalRevenue": "1157752000", "costOfRevenue": "1050335000", "interestIncome": "484000", "incomeBeforeTax": "26294000", "interestExpense": "24851000", "operatingIncome": "51560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1261000", "reportedCurrency": "USD", "netInterestIncome": "-24367000", "nonInterestIncome": "None", "operatingExpenses": "55857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1050335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28115000", "sellingGeneralAndAdministrative": "55857000", "netIncomeFromContinuingOperations": "25033000" }, "balance": { "goodwill": "1656926000", "inventory": "50894000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "3228843000", "longTermDebt": "1087484000", "shortTermDebt": "31227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "323068000", "reportedCurrency": "USD", "retainedEarnings": "265535000", "totalLiabilities": "2202691000", "otherCurrentAssets": "70937000", "totalCurrentAssets": "1100220000", "currentLongTermDebt": "20003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "710068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2128623000", "currentAccountsPayable": "547568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99775000", "shortLongTermDebtTotal": "1152522000", "totalShareholderEquity": "1026152000", "capitalLeaseObligations": "45035000", "otherCurrentLiabilities": "318755000", "totalCurrentLiabilities": "996224000", "otherNonCurrentLiabilities": "17174000", "totalNonCurrentLiabilities": "1206467000", "cashAndShortTermInvestments": "268321000", "commonStockSharesOutstanding": "31970000", "intangibleAssetsExcludingGoodwill": "323068000", "cashAndCashEquivalentsAtCarryingValue": "268321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25033000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3976000", "operatingCashflow": "223134000", "capitalExpenditures": "1087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7760000", "cashflowFromInvestment": "-1025000", "stockBasedCompensation": "3095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1081656000, "cost_of_revenue": 990220000, "gross_profit": 91436000, "ebit": 46876000, "ebitda": 75362000, "pretax_income": 19537000, "tax_provision": 4486000, "net_income": 15051000, "net_income_to_common": 15051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59857000, "total_current_assets": 982298000, "total_assets": 3126105000, "short_term_debt": 16878000, "long_term_debt": 1096865000, "total_debt": 1113743000, "total_liabilities": 2123544000, "total_equity": 1002561000, "shares_outstanding": 31973000, "goodwill_and_intangibles": 1998567000 }, "cash_flow": { "operating_cash_flow": 62654000, "capital_expenditure": 2189000, "free_cash_flow": 64843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351862, "ticker_id": 4303, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46876000", "ebitda": "75362000", "netIncome": "15051000", "grossProfit": "91436000", "depreciation": "None", "totalRevenue": "1081656000", "costOfRevenue": "990220000", "interestIncome": "187000", "incomeBeforeTax": "19537000", "interestExpense": "27339000", "operatingIncome": "49887000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4486000", "reportedCurrency": "USD", "netInterestIncome": "-27152000", "nonInterestIncome": "None", "operatingExpenses": "41549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "990220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28486000", "sellingGeneralAndAdministrative": "41549000", "netIncomeFromContinuingOperations": "15051000" }, "balance": { "goodwill": "1652855000", "inventory": "49714000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "3126105000", "longTermDebt": "1096865000", "shortTermDebt": "16878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "345712000", "reportedCurrency": "USD", "retainedEarnings": "240502000", "totalLiabilities": "2123544000", "otherCurrentAssets": "156042000", "totalCurrentAssets": "982298000", "currentLongTermDebt": "16878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "766399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143807000", "currentAccountsPayable": "538225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99116000", "shortLongTermDebtTotal": "1143333000", "totalShareholderEquity": "1002561000", "capitalLeaseObligations": "29590000", "otherCurrentLiabilities": "350948000", "totalCurrentLiabilities": "906051000", "otherNonCurrentLiabilities": "78725000", "totalNonCurrentLiabilities": "1217493000", "cashAndShortTermInvestments": "59857000", "commonStockSharesOutstanding": "31973000", "intangibleAssetsExcludingGoodwill": "345712000", "cashAndCashEquivalentsAtCarryingValue": "59857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62654000", "capitalExpenditures": "2189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48264000", "cashflowFromInvestment": "-2186000", "stockBasedCompensation": "1080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1081656000, "cost_of_revenue": 990220000, "gross_profit": 91436000, "research_and_development": null, "selling_general_admin": 41549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46876000, "depreciation_amortisation": 28486000, "ebitda": 75362000, "interest_expense": 27339000, "interest_income": null, "other_non_operating": null, "pretax_income": 19537000, "tax_provision": 4486000, "effective_tax_rate": null, "net_income": 15051000, "net_income_continuing_ops": 15051000, "net_income_to_common": 15051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59857000, "short_term_investments": null, "net_receivables": 766399000, "inventory": 49714000, "other_current_assets": null, "total_current_assets": 982298000, "net_ppe": null, "goodwill": 1652855000, "intangible_assets": 345712000, "goodwill_and_intangibles": 1998567000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2143807000, "total_assets": 3126105000, "short_term_debt": 16878000, "accounts_payable": 538225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906051000, "long_term_debt": 1096865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1217493000, "total_liabilities": 2123544000, "total_debt": 1113743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 240502000, "total_equity": 1002561000, "shares_outstanding": 31973000, "operating_cash_flow": 62654000, "stock_based_compensation": 1080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48264000, "free_cash_flow": 64843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46876000", "ebitda": "75362000", "netIncome": "15051000", "grossProfit": "91436000", "depreciation": "None", "totalRevenue": "1081656000", "costOfRevenue": "990220000", "interestIncome": "187000", "incomeBeforeTax": "19537000", "interestExpense": "27339000", "operatingIncome": "49887000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4486000", "reportedCurrency": "USD", "netInterestIncome": "-27152000", "nonInterestIncome": "None", "operatingExpenses": "41549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "990220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28486000", "sellingGeneralAndAdministrative": "41549000", "netIncomeFromContinuingOperations": "15051000" }, "balance": { "goodwill": "1652855000", "inventory": "49714000", "commonStock": "316000", "currentDebt": "None", "investments": "None", "totalAssets": "3126105000", "longTermDebt": "1096865000", "shortTermDebt": "16878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "345712000", "reportedCurrency": "USD", "retainedEarnings": "240502000", "totalLiabilities": "2123544000", "otherCurrentAssets": "156042000", "totalCurrentAssets": "982298000", "currentLongTermDebt": "16878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "766399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2143807000", "currentAccountsPayable": "538225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99116000", "shortLongTermDebtTotal": "1143333000", "totalShareholderEquity": "1002561000", "capitalLeaseObligations": "29590000", "otherCurrentLiabilities": "350948000", "totalCurrentLiabilities": "906051000", "otherNonCurrentLiabilities": "78725000", "totalNonCurrentLiabilities": "1217493000", "cashAndShortTermInvestments": "59857000", "commonStockSharesOutstanding": "31973000", "intangibleAssetsExcludingGoodwill": "345712000", "cashAndCashEquivalentsAtCarryingValue": "59857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62654000", "capitalExpenditures": "2189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48264000", "cashflowFromInvestment": "-2186000", "stockBasedCompensation": "1080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1072183000, "cost_of_revenue": 998348000, "gross_profit": 73835000, "ebit": 20991000, "ebitda": 50419000, "pretax_income": -8114000, "tax_provision": -1570000, "net_income": -6544000, "net_income_to_common": -6544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44770000, "total_current_assets": 976593000, "total_assets": 3151223000, "short_term_debt": 16878000, "long_term_debt": 1141562000, "total_debt": 1158440000, "total_liabilities": 2159272000, "total_equity": 991951000, "shares_outstanding": 31470000, "goodwill_and_intangibles": 2023053000 }, "cash_flow": { "operating_cash_flow": 25675000, "capital_expenditure": 736000, "free_cash_flow": 26411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351863, "ticker_id": 4303, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20991000", "ebitda": "50419000", "netIncome": "-6544000", "grossProfit": "73835000", "depreciation": "None", "totalRevenue": "1072183000", "costOfRevenue": "998348000", "interestIncome": "298000", "incomeBeforeTax": "-8114000", "interestExpense": "29105000", "operatingIncome": "27426000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1570000", "reportedCurrency": "USD", "netInterestIncome": "-28807000", "nonInterestIncome": "None", "operatingExpenses": "46409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "998348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29428000", "sellingGeneralAndAdministrative": "46409000", "netIncomeFromContinuingOperations": "-6544000" }, "balance": { "goodwill": "1655905000", "inventory": "46580000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "3151223000", "longTermDebt": "1141562000", "shortTermDebt": "16878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "367148000", "reportedCurrency": "USD", "retainedEarnings": "225451000", "totalLiabilities": "2159272000", "otherCurrentAssets": "149925000", "totalCurrentAssets": "976593000", "currentLongTermDebt": "16878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "781898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2174630000", "currentAccountsPayable": "462496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1190218000", "totalShareholderEquity": "991951000", "capitalLeaseObligations": "31778000", "otherCurrentLiabilities": "408807000", "totalCurrentLiabilities": "888181000", "otherNonCurrentLiabilities": "86623000", "totalNonCurrentLiabilities": "1271091000", "cashAndShortTermInvestments": "44770000", "commonStockSharesOutstanding": "31470000", "intangibleAssetsExcludingGoodwill": "367148000", "cashAndCashEquivalentsAtCarryingValue": "44770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25675000", "capitalExpenditures": "736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14936000", "cashflowFromInvestment": "-730000", "stockBasedCompensation": "6645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1072183000, "cost_of_revenue": 998348000, "gross_profit": 73835000, "research_and_development": null, "selling_general_admin": 46409000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20991000, "depreciation_amortisation": 29428000, "ebitda": 50419000, "interest_expense": 29105000, "interest_income": null, "other_non_operating": null, "pretax_income": -8114000, "tax_provision": -1570000, "effective_tax_rate": null, "net_income": -6544000, "net_income_continuing_ops": -6544000, "net_income_to_common": -6544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44770000, "short_term_investments": null, "net_receivables": 781898000, "inventory": 46580000, "other_current_assets": null, "total_current_assets": 976593000, "net_ppe": null, "goodwill": 1655905000, "intangible_assets": 367148000, "goodwill_and_intangibles": 2023053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2174630000, "total_assets": 3151223000, "short_term_debt": 16878000, "accounts_payable": 462496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 888181000, "long_term_debt": 1141562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1271091000, "total_liabilities": 2159272000, "total_debt": 1158440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225451000, "total_equity": 991951000, "shares_outstanding": 31470000, "operating_cash_flow": 25675000, "stock_based_compensation": 6645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14936000, "free_cash_flow": 26411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20991000", "ebitda": "50419000", "netIncome": "-6544000", "grossProfit": "73835000", "depreciation": "None", "totalRevenue": "1072183000", "costOfRevenue": "998348000", "interestIncome": "298000", "incomeBeforeTax": "-8114000", "interestExpense": "29105000", "operatingIncome": "27426000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1570000", "reportedCurrency": "USD", "netInterestIncome": "-28807000", "nonInterestIncome": "None", "operatingExpenses": "46409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "998348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29428000", "sellingGeneralAndAdministrative": "46409000", "netIncomeFromContinuingOperations": "-6544000" }, "balance": { "goodwill": "1655905000", "inventory": "46580000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "3151223000", "longTermDebt": "1141562000", "shortTermDebt": "16878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "367148000", "reportedCurrency": "USD", "retainedEarnings": "225451000", "totalLiabilities": "2159272000", "otherCurrentAssets": "149925000", "totalCurrentAssets": "976593000", "currentLongTermDebt": "16878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "781898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2174630000", "currentAccountsPayable": "462496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1190218000", "totalShareholderEquity": "991951000", "capitalLeaseObligations": "31778000", "otherCurrentLiabilities": "408807000", "totalCurrentLiabilities": "888181000", "otherNonCurrentLiabilities": "86623000", "totalNonCurrentLiabilities": "1271091000", "cashAndShortTermInvestments": "44770000", "commonStockSharesOutstanding": "31470000", "intangibleAssetsExcludingGoodwill": "367148000", "cashAndCashEquivalentsAtCarryingValue": "44770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25675000", "capitalExpenditures": "736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14936000", "cashflowFromInvestment": "-730000", "stockBasedCompensation": "6645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1010564000, "cost_of_revenue": 940290000, "gross_profit": 70274000, "ebit": 28988000, "ebitda": 57841000, "pretax_income": 1124000, "tax_provision": -20000, "net_income": 1144000, "net_income_to_common": 1144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35658000, "total_current_assets": 953575000, "total_assets": 3139691000, "short_term_debt": 15361000, "long_term_debt": 1154345000, "total_debt": 1169706000, "total_liabilities": 2145955000, "total_equity": 993736000, "shares_outstanding": 31794000, "goodwill_and_intangibles": 2037746000 }, "cash_flow": { "operating_cash_flow": -57226000, "capital_expenditure": 7775000, "free_cash_flow": -49451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351864, "ticker_id": 4303, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28988000", "ebitda": "57841000", "netIncome": "1144000", "grossProfit": "70274000", "depreciation": "None", "totalRevenue": "1010564000", "costOfRevenue": "940290000", "interestIncome": "290000", "incomeBeforeTax": "1124000", "interestExpense": "27864000", "operatingIncome": "30331000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000", "reportedCurrency": "USD", "netInterestIncome": "-27574000", "nonInterestIncome": "None", "operatingExpenses": "39943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28853000", "sellingGeneralAndAdministrative": "39943000", "netIncomeFromContinuingOperations": "1144000" }, "balance": { "goodwill": "1648298000", "inventory": "-4095000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "3139691000", "longTermDebt": "1154345000", "shortTermDebt": "15361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "389448000", "reportedCurrency": "USD", "retainedEarnings": "231995000", "totalLiabilities": "2145955000", "otherCurrentAssets": "129427000", "totalCurrentAssets": "953575000", "currentLongTermDebt": "15361000", "longTermInvestments": "None", "shortTermInvestments": "4095000", "currentNetReceivables": "788490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2186116000", "currentAccountsPayable": "430600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202125000", "totalShareholderEquity": "993736000", "capitalLeaseObligations": "32419000", "otherCurrentLiabilities": "406774000", "totalCurrentLiabilities": "852735000", "otherNonCurrentLiabilities": "92758000", "totalNonCurrentLiabilities": "1293220000", "cashAndShortTermInvestments": "35658000", "commonStockSharesOutstanding": "31794000", "intangibleAssetsExcludingGoodwill": "389448000", "cashAndCashEquivalentsAtCarryingValue": "35658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57226000", "capitalExpenditures": "7775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46461000", "cashflowFromInvestment": "-24709000", "stockBasedCompensation": "5149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1010564000, "cost_of_revenue": 940290000, "gross_profit": 70274000, "research_and_development": null, "selling_general_admin": 39943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28988000, "depreciation_amortisation": 28853000, "ebitda": 57841000, "interest_expense": 27864000, "interest_income": null, "other_non_operating": null, "pretax_income": 1124000, "tax_provision": -20000, "effective_tax_rate": null, "net_income": 1144000, "net_income_continuing_ops": 1144000, "net_income_to_common": 1144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35658000, "short_term_investments": 4095000, "net_receivables": 788490000, "inventory": -4095000, "other_current_assets": null, "total_current_assets": 953575000, "net_ppe": null, "goodwill": 1648298000, "intangible_assets": 389448000, "goodwill_and_intangibles": 2037746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2186116000, "total_assets": 3139691000, "short_term_debt": 15361000, "accounts_payable": 430600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852735000, "long_term_debt": 1154345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1293220000, "total_liabilities": 2145955000, "total_debt": 1169706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 231995000, "total_equity": 993736000, "shares_outstanding": 31794000, "operating_cash_flow": -57226000, "stock_based_compensation": 5149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24709000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46461000, "free_cash_flow": -49451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28988000", "ebitda": "57841000", "netIncome": "1144000", "grossProfit": "70274000", "depreciation": "None", "totalRevenue": "1010564000", "costOfRevenue": "940290000", "interestIncome": "290000", "incomeBeforeTax": "1124000", "interestExpense": "27864000", "operatingIncome": "30331000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000", "reportedCurrency": "USD", "netInterestIncome": "-27574000", "nonInterestIncome": "None", "operatingExpenses": "39943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28853000", "sellingGeneralAndAdministrative": "39943000", "netIncomeFromContinuingOperations": "1144000" }, "balance": { "goodwill": "1648298000", "inventory": "-4095000", "commonStock": "315000", "currentDebt": "None", "investments": "None", "totalAssets": "3139691000", "longTermDebt": "1154345000", "shortTermDebt": "15361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "389448000", "reportedCurrency": "USD", "retainedEarnings": "231995000", "totalLiabilities": "2145955000", "otherCurrentAssets": "129427000", "totalCurrentAssets": "953575000", "currentLongTermDebt": "15361000", "longTermInvestments": "None", "shortTermInvestments": "4095000", "currentNetReceivables": "788490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2186116000", "currentAccountsPayable": "430600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202125000", "totalShareholderEquity": "993736000", "capitalLeaseObligations": "32419000", "otherCurrentLiabilities": "406774000", "totalCurrentLiabilities": "852735000", "otherNonCurrentLiabilities": "92758000", "totalNonCurrentLiabilities": "1293220000", "cashAndShortTermInvestments": "35658000", "commonStockSharesOutstanding": "31794000", "intangibleAssetsExcludingGoodwill": "389448000", "cashAndCashEquivalentsAtCarryingValue": "35658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57226000", "capitalExpenditures": "7775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46461000", "cashflowFromInvestment": "-24709000", "stockBasedCompensation": "5149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1040307000, "cost_of_revenue": 942361000, "gross_profit": 97946000, "ebit": 36706000, "ebitda": 65187000, "pretax_income": 7927000, "tax_provision": 8419000, "net_income": -492000, "net_income_to_common": -492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72651000, "total_current_assets": 874869000, "total_assets": 3081900000, "short_term_debt": 29005000, "long_term_debt": 1100269000, "total_debt": 1129274000, "total_liabilities": 2091100000, "total_equity": 990800000, "shares_outstanding": 31439000, "goodwill_and_intangibles": 2064456000 }, "cash_flow": { "operating_cash_flow": 52793000, "capital_expenditure": 8462000, "free_cash_flow": 61255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351865, "ticker_id": 4303, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36706000", "ebitda": "65187000", "netIncome": "-492000", "grossProfit": "97946000", "depreciation": "None", "totalRevenue": "1040307000", "costOfRevenue": "942361000", "interestIncome": "283000", "incomeBeforeTax": "7927000", "interestExpense": "28779000", "operatingIncome": "38528000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8419000", "reportedCurrency": "USD", "netInterestIncome": "-28496000", "nonInterestIncome": "None", "operatingExpenses": "59418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28481000", "sellingGeneralAndAdministrative": "59418000", "netIncomeFromContinuingOperations": "-492000" }, "balance": { "goodwill": "1656926000", "inventory": "46981000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "3081900000", "longTermDebt": "1100269000", "shortTermDebt": "29005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "407530000", "reportedCurrency": "USD", "retainedEarnings": "230851000", "totalLiabilities": "2091100000", "otherCurrentAssets": "49242000", "totalCurrentAssets": "874869000", "currentLongTermDebt": "15361000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2207031000", "currentAccountsPayable": "453052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1163965000", "totalShareholderEquity": "990800000", "capitalLeaseObligations": "48335000", "otherCurrentLiabilities": "244833000", "totalCurrentLiabilities": "840201000", "otherNonCurrentLiabilities": "19054000", "totalNonCurrentLiabilities": "1250899000", "cashAndShortTermInvestments": "72651000", "commonStockSharesOutstanding": "31439000", "intangibleAssetsExcludingGoodwill": "407530000", "cashAndCashEquivalentsAtCarryingValue": "72651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-311000", "operatingCashflow": "52793000", "capitalExpenditures": "8462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55289000", "cashflowFromInvestment": "-6940000", "stockBasedCompensation": "6034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040307000, "cost_of_revenue": 942361000, "gross_profit": 97946000, "research_and_development": null, "selling_general_admin": 59418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36706000, "depreciation_amortisation": 28481000, "ebitda": 65187000, "interest_expense": 28779000, "interest_income": null, "other_non_operating": null, "pretax_income": 7927000, "tax_provision": 8419000, "effective_tax_rate": null, "net_income": -492000, "net_income_continuing_ops": -492000, "net_income_to_common": -492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72651000, "short_term_investments": null, "net_receivables": 705995000, "inventory": 46981000, "other_current_assets": null, "total_current_assets": 874869000, "net_ppe": null, "goodwill": 1656926000, "intangible_assets": 407530000, "goodwill_and_intangibles": 2064456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2207031000, "total_assets": 3081900000, "short_term_debt": 29005000, "accounts_payable": 453052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840201000, "long_term_debt": 1100269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1250899000, "total_liabilities": 2091100000, "total_debt": 1129274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230851000, "total_equity": 990800000, "shares_outstanding": 31439000, "operating_cash_flow": 52793000, "stock_based_compensation": 6034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55289000, "free_cash_flow": 61255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36706000", "ebitda": "65187000", "netIncome": "-492000", "grossProfit": "97946000", "depreciation": "None", "totalRevenue": "1040307000", "costOfRevenue": "942361000", "interestIncome": "283000", "incomeBeforeTax": "7927000", "interestExpense": "28779000", "operatingIncome": "38528000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8419000", "reportedCurrency": "USD", "netInterestIncome": "-28496000", "nonInterestIncome": "None", "operatingExpenses": "59418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28481000", "sellingGeneralAndAdministrative": "59418000", "netIncomeFromContinuingOperations": "-492000" }, "balance": { "goodwill": "1656926000", "inventory": "46981000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "3081900000", "longTermDebt": "1100269000", "shortTermDebt": "29005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "407530000", "reportedCurrency": "USD", "retainedEarnings": "230851000", "totalLiabilities": "2091100000", "otherCurrentAssets": "49242000", "totalCurrentAssets": "874869000", "currentLongTermDebt": "15361000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2207031000", "currentAccountsPayable": "453052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1163965000", "totalShareholderEquity": "990800000", "capitalLeaseObligations": "48335000", "otherCurrentLiabilities": "244833000", "totalCurrentLiabilities": "840201000", "otherNonCurrentLiabilities": "19054000", "totalNonCurrentLiabilities": "1250899000", "cashAndShortTermInvestments": "72651000", "commonStockSharesOutstanding": "31439000", "intangibleAssetsExcludingGoodwill": "407530000", "cashAndCashEquivalentsAtCarryingValue": "72651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-311000", "operatingCashflow": "52793000", "capitalExpenditures": "8462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55289000", "cashflowFromInvestment": "-6940000", "stockBasedCompensation": "6034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 1001507000, "cost_of_revenue": 930828000, "gross_profit": 70679000, "ebit": 19349000, "ebitda": 47233000, "pretax_income": -11237000, "tax_provision": -4837000, "net_income": -6400000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78259000, "total_current_assets": 894079000, "total_assets": 3126495000, "short_term_debt": 15500000, "long_term_debt": 1153082000, "total_debt": 1168582000, "total_liabilities": 2137404000, "total_equity": 989091000, "shares_outstanding": 31179000, "goodwill_and_intangibles": 2087098000 }, "cash_flow": { "operating_cash_flow": 57035000, "capital_expenditure": 5016000, "free_cash_flow": 62051000, "dividends_paid": 3252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351867, "ticker_id": 4303, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19349000", "ebitda": "47233000", "netIncome": "-6400000", "grossProfit": "70679000", "depreciation": "None", "totalRevenue": "1001507000", "costOfRevenue": "930828000", "interestIncome": "30252000", "incomeBeforeTax": "-11237000", "interestExpense": "30586000", "operatingIncome": "21039000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4837000", "reportedCurrency": "USD", "netInterestIncome": "-30252000", "nonInterestIncome": "None", "operatingExpenses": "49640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27884000", "sellingGeneralAndAdministrative": "49640000", "netIncomeFromContinuingOperations": "-6400000" }, "balance": { "goodwill": "1656965000", "inventory": "80816000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "3126495000", "longTermDebt": "1153082000", "shortTermDebt": "15500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "430133000", "reportedCurrency": "USD", "retainedEarnings": "231343000", "totalLiabilities": "2137404000", "otherCurrentAssets": "100439000", "totalCurrentAssets": "894079000", "currentLongTermDebt": "15500000", "longTermInvestments": "None", "shortTermInvestments": "5240000", "currentNetReceivables": "715381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2232416000", "currentAccountsPayable": "437563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125975000", "shortLongTermDebtTotal": "1203695000", "totalShareholderEquity": "989091000", "capitalLeaseObligations": "35113000", "otherCurrentLiabilities": "377291000", "totalCurrentLiabilities": "830354000", "otherNonCurrentLiabilities": "109765000", "totalNonCurrentLiabilities": "1307050000", "cashAndShortTermInvestments": "78259000", "commonStockSharesOutstanding": "31179000", "intangibleAssetsExcludingGoodwill": "430133000", "cashAndCashEquivalentsAtCarryingValue": "78259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6400000", "profitLoss": "None", "dividendPayout": "3252000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-30051000", "operatingCashflow": "57035000", "capitalExpenditures": "5016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42127000", "cashflowFromInvestment": "-4171000", "stockBasedCompensation": "6363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1001507000, "cost_of_revenue": 930828000, "gross_profit": 70679000, "research_and_development": null, "selling_general_admin": 49640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19349000, "depreciation_amortisation": 27884000, "ebitda": 47233000, "interest_expense": 30586000, "interest_income": null, "other_non_operating": null, "pretax_income": -11237000, "tax_provision": -4837000, "effective_tax_rate": null, "net_income": -6400000, "net_income_continuing_ops": -6400000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78259000, "short_term_investments": 5240000, "net_receivables": 715381000, "inventory": 80816000, "other_current_assets": null, "total_current_assets": 894079000, "net_ppe": null, "goodwill": 1656965000, "intangible_assets": 430133000, "goodwill_and_intangibles": 2087098000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2232416000, "total_assets": 3126495000, "short_term_debt": 15500000, "accounts_payable": 437563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 830354000, "long_term_debt": 1153082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1307050000, "total_liabilities": 2137404000, "total_debt": 1168582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 231343000, "total_equity": 989091000, "shares_outstanding": 31179000, "operating_cash_flow": 57035000, "stock_based_compensation": 6363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4171000, "dividends_paid": 3252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42127000, "free_cash_flow": 62051000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19349000", "ebitda": "47233000", "netIncome": "-6400000", "grossProfit": "70679000", "depreciation": "None", "totalRevenue": "1001507000", "costOfRevenue": "930828000", "interestIncome": "30252000", "incomeBeforeTax": "-11237000", "interestExpense": "30586000", "operatingIncome": "21039000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4837000", "reportedCurrency": "USD", "netInterestIncome": "-30252000", "nonInterestIncome": "None", "operatingExpenses": "49640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27884000", "sellingGeneralAndAdministrative": "49640000", "netIncomeFromContinuingOperations": "-6400000" }, "balance": { "goodwill": "1656965000", "inventory": "80816000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "3126495000", "longTermDebt": "1153082000", "shortTermDebt": "15500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "430133000", "reportedCurrency": "USD", "retainedEarnings": "231343000", "totalLiabilities": "2137404000", "otherCurrentAssets": "100439000", "totalCurrentAssets": "894079000", "currentLongTermDebt": "15500000", "longTermInvestments": "None", "shortTermInvestments": "5240000", "currentNetReceivables": "715381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2232416000", "currentAccountsPayable": "437563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125975000", "shortLongTermDebtTotal": "1203695000", "totalShareholderEquity": "989091000", "capitalLeaseObligations": "35113000", "otherCurrentLiabilities": "377291000", "totalCurrentLiabilities": "830354000", "otherNonCurrentLiabilities": "109765000", "totalNonCurrentLiabilities": "1307050000", "cashAndShortTermInvestments": "78259000", "commonStockSharesOutstanding": "31179000", "intangibleAssetsExcludingGoodwill": "430133000", "cashAndCashEquivalentsAtCarryingValue": "78259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6400000", "profitLoss": "None", "dividendPayout": "3252000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-30051000", "operatingCashflow": "57035000", "capitalExpenditures": "5016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42127000", "cashflowFromInvestment": "-4171000", "stockBasedCompensation": "6363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "income_statement": { "revenue": 977852000, "cost_of_revenue": 890452000, "gross_profit": 87400000, "ebit": 34100000, "ebitda": 62761000, "pretax_income": 2009000, "tax_provision": 210000, "net_income": 1799000, "net_income_to_common": 1799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70314000, "total_current_assets": 918506000, "total_assets": 3178756000, "short_term_debt": 15500000, "long_term_debt": 1190023000, "total_debt": 1205523000, "total_liabilities": 2186038000, "total_equity": 992718000, "shares_outstanding": 31605000, "goodwill_and_intangibles": 2109704000 }, "cash_flow": { "operating_cash_flow": 116632000, "capital_expenditure": 2467000, "free_cash_flow": 119099000, "dividends_paid": 1811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351868, "ticker_id": 4303, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:43.256239+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34100000", "ebitda": "62761000", "netIncome": "1799000", "grossProfit": "87400000", "depreciation": "None", "totalRevenue": "977852000", "costOfRevenue": "890452000", "interestIncome": "141000", "incomeBeforeTax": "2009000", "interestExpense": "32091000", "operatingIncome": "34270000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-31950000", "nonInterestIncome": "None", "operatingExpenses": "53130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "890452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28661000", "sellingGeneralAndAdministrative": "53441000", "netIncomeFromContinuingOperations": "1799000" }, "balance": { "goodwill": "1656965000", "inventory": "77724000", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "3178756000", "longTermDebt": "1190023000", "shortTermDebt": "15500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "452739000", "reportedCurrency": "USD", "retainedEarnings": "237743000", "totalLiabilities": "2186038000", "otherCurrentAssets": "101630000", "totalCurrentAssets": "918506000", "currentLongTermDebt": "15500000", "longTermInvestments": "None", "shortTermInvestments": "5381000", "currentNetReceivables": "746562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260250000", "currentAccountsPayable": "416424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82284000", "shortLongTermDebtTotal": "1241013000", "totalShareholderEquity": "992718000", "capitalLeaseObligations": "35490000", "otherCurrentLiabilities": "400408000", "totalCurrentLiabilities": "832332000", "otherNonCurrentLiabilities": "1353706000", "totalNonCurrentLiabilities": "1353706000", "cashAndShortTermInvestments": "70314000", "commonStockSharesOutstanding": "31605000", "intangibleAssetsExcludingGoodwill": "452739000", "cashAndCashEquivalentsAtCarryingValue": "70314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1799000", "profitLoss": "None", "dividendPayout": "1811000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10245000", "operatingCashflow": "116632000", "capitalExpenditures": "2467000", "changeInReceivables": "10245000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105686000", "cashflowFromInvestment": "-2462000", "stockBasedCompensation": "7574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 977852000, "cost_of_revenue": 890452000, "gross_profit": 87400000, "research_and_development": null, "selling_general_admin": 53441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34100000, "depreciation_amortisation": 28661000, "ebitda": 62761000, "interest_expense": 32091000, "interest_income": null, "other_non_operating": null, "pretax_income": 2009000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": 1799000, "net_income_continuing_ops": 1799000, "net_income_to_common": 1799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70314000, "short_term_investments": 5381000, "net_receivables": 746562000, "inventory": 77724000, "other_current_assets": null, "total_current_assets": 918506000, "net_ppe": null, "goodwill": 1656965000, "intangible_assets": 452739000, "goodwill_and_intangibles": 2109704000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2260250000, "total_assets": 3178756000, "short_term_debt": 15500000, "accounts_payable": 416424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 832332000, "long_term_debt": 1190023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1353706000, "total_liabilities": 2186038000, "total_debt": 1205523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237743000, "total_equity": 992718000, "shares_outstanding": 31605000, "operating_cash_flow": 116632000, "stock_based_compensation": 7574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2462000, "dividends_paid": 1811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105686000, "free_cash_flow": 119099000, "net_change_in_cash": 8484000 }, "raw_data": { "income": { "ebit": "34100000", "ebitda": "62761000", "netIncome": "1799000", "grossProfit": "87400000", "depreciation": "None", "totalRevenue": "977852000", "costOfRevenue": "890452000", "interestIncome": "141000", "incomeBeforeTax": "2009000", "interestExpense": "32091000", "operatingIncome": "34270000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-31950000", "nonInterestIncome": "None", "operatingExpenses": "53130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "890452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28661000", "sellingGeneralAndAdministrative": "53441000", "netIncomeFromContinuingOperations": "1799000" }, "balance": { "goodwill": "1656965000", "inventory": "77724000", "commonStock": "311000", "currentDebt": "None", "investments": "None", "totalAssets": "3178756000", "longTermDebt": "1190023000", "shortTermDebt": "15500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "452739000", "reportedCurrency": "USD", "retainedEarnings": "237743000", "totalLiabilities": "2186038000", "otherCurrentAssets": "101630000", "totalCurrentAssets": "918506000", "currentLongTermDebt": "15500000", "longTermInvestments": "None", "shortTermInvestments": "5381000", "currentNetReceivables": "746562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260250000", "currentAccountsPayable": "416424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82284000", "shortLongTermDebtTotal": "1241013000", "totalShareholderEquity": "992718000", "capitalLeaseObligations": "35490000", "otherCurrentLiabilities": "400408000", "totalCurrentLiabilities": "832332000", "otherNonCurrentLiabilities": "1353706000", "totalNonCurrentLiabilities": "1353706000", "cashAndShortTermInvestments": "70314000", "commonStockSharesOutstanding": "31605000", "intangibleAssetsExcludingGoodwill": "452739000", "cashAndCashEquivalentsAtCarryingValue": "70314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1799000", "profitLoss": "None", "dividendPayout": "1811000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-10245000", "operatingCashflow": "116632000", "capitalExpenditures": "2467000", "changeInReceivables": "10245000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105686000", "cashflowFromInvestment": "-2462000", "stockBasedCompensation": "7574000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }