{ "ticker": { "uuid": "c2ed2611-298c-4b8a-88c3-dd611e4212e7", "symbol": "PRAA", "name": "PRA Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/c2ed2611-298c-4b8a-88c3-dd611e4212e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2ed2611-298c-4b8a-88c3-dd611e4212e7/" }, "ticker_metadata": { "id": 7759, "uuid": "c2ed2611-298c-4b8a-88c3-dd611e4212e7", "symbol": "PRAA", "name": "PRA Group Inc", "asset_type": "equity", "market_cap": 582030000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "PRA Group, Inc., a service company, is engaged in the purchase, collection and management of delinquent loan portfolios in the Americas, Australia and Europe. The company is headquartered in Norfolk, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c2ed2611-298c-4b8a-88c3-dd611e4212e7", "symbol": "PRAA", "name": "PRA Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/c2ed2611-298c-4b8a-88c3-dd611e4212e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2ed2611-298c-4b8a-88c3-dd611e4212e7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.33, "quality": 0.17, "momentum": 0.32, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 16.01, "market_cap": 616561110, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0199, "shareholder_yield": 0, "roe": -0.28, "piotroski_f_score": 4, "momentum_12_1": 0.3057, "volatility_252d": 0.6917 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:45.211261+00:00", "batch_id": "" }, "size": { "price_close": 16.01, "market_cap": 616561110, "market_cap_usd": 616561110, "enterprise_value": 4302545110, "shares_outstanding": 38511000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6152, "ptbv_ratio": 0.6321, "ps_ratio": 0.4808, "pcf_ratio": null, "pfcf_ratio": -228.9495, "ev_ebitda": 50.2704, "ev_ebit": 55.7252, "ev_sales": 3.3551, "ev_fcf": -1597.6774, "earnings_yield": null, "fcf_yield": -0.0006, "price_to_sales": 0.4808, "price_to_book": 0.6152, "price_to_cashflow": null, "ebitda_to_ev": 0.0199, "sales_yield": 0.2981 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9883, "operating_margin": 0.0602, "net_margin": -0.2188, "ebitda_margin": 0.0667, "fcf_margin": -0.0021, "roe": -0.28, "roa": -0.0539, "roic": 0.0124, "roc_greenblatt": null, "asset_turnover": 0.2463, "cash_conversion": 0.0096, "accruals_ratio": -0.0523, "sbc_to_revenue": 0.013, "piotroski_f_score": 4, "altman_z_score": 0.7442, "earnings_stability_5y": 5.9082, "revenue_stability_5y": 0.129, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2434, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.1288, "net_debt_to_ebitda": 43.0666, "debt_to_assets": 0.7319, "interest_coverage": 0.4275, "current_ratio": 2.0231, "quick_ratio": 2.0231, "net_debt": 3685984000, "local_beta": 0.0004, "volatility_252d": 0.6917, "volatility_60d": 1.7469, "max_drawdown_12m": -0.3882, "risk_adjusted_momentum": 0.4419 }, "growth": { "revenue_growth_1y": 0.1267, "revenue_growth_3y_cagr": 0.0867, "revenue_growth_5y_cagr": 0.0309, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1286, "revenue_growth": 0.1267, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1653, "price_return_3m": -0.1179, "price_return_6m": -0.0626, "price_return_9m": -0.0681, "price_return_12m": 0.0899, "price_return_12m_ex1m": 0.3057, "momentum_6m": -0.0626, "momentum_12m": 0.0899, "momentum_12_1": 0.3057, "distance_from_52w_high": -0.2798, "distance_from_52w_low": 0.4852, "relative_strength": -0.0681 }, "raw_ttm": { "revenue_ttm": 1282394000, "gross_profit_ttm": 1267450000, "ebit_ttm": 77210000, "ebitda_ttm": 85588000, "net_income_ttm": -280591000, "eps_diluted_ttm": -7.286, "operating_cash_flow_ttm": -8024000, "capital_expenditure_ttm": 5331000, "fcf_ttm": -2693000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180604000, "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_current_liabilities": 61678000, "net_ppe": null, "total_assets": 5206830000, "total_debt": 3810762000, "total_equity": 1002288000, "net_working_capital": -30083000, "book_value_per_share": 26.026, "retained_earnings": 1283217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 975417000, "tangible_book_per_share": 25.3283 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 8, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 93, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 87, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 2, "rank_fcf_margin": 87, "rank_piotroski": 75, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 59 }, "composites": { "value_composite": 67, "quality_composite": 83, "momentum_composite": 68, "growth_composite": 27, "yield_composite": 84, "svqf_composite": 64, "vc1_composite": 27, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.2369, "os_score": 0.1, "value_percentile": 0.33, "quality_percentile": 0.17, "momentum_percentile": 0.32, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2280, "ticker_id": 7759, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:45.211261+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.01, "market_cap": 616561110, "market_cap_usd": 616561110, "enterprise_value": 4302545110, "shares_outstanding": 38511000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61515364, "ptbv_ratio": 0.63210002, "ps_ratio": 0.48078914, "pcf_ratio": null, "pfcf_ratio": -228.94953955, "ev_ebitda": 50.27042471, "ev_ebit": 55.72523132, "ev_sales": 3.3550883, "ev_fcf": -1597.6773524, "earnings_yield": null, "fcf_yield": -0.00062591, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.9883468, "operating_margin": 0.06020771, "net_margin": -0.21880249, "ebitda_margin": 0.0667408, "fcf_margin": -0.00209998, "roe": -0.27995047, "roa": -0.05388903, "roic": 0.01235157, "roc_greenblatt": null, "asset_turnover": 0.24629074, "cash_conversion": 0.0095976, "accruals_ratio": -0.05234797, "sbc_to_revenue": 0.01297261, "debt_to_equity": 4.12882924, "net_debt_to_ebitda": 43.06659812, "debt_to_assets": 0.73187755, "interest_coverage": 0.42750991, "current_ratio": 2.02305522, "quick_ratio": 2.02305522, "net_debt": 3685984000, "revenue_growth_1y": 0.12668204, "revenue_growth_3y_cagr": 0.08667005, "revenue_growth_5y_cagr": 0.03085473, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1285876, "piotroski_f_score": 4, "altman_z_score": 0.74418978, "earnings_stability_5y": 5.908209, "revenue_stability_5y": 0.128963, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16527633, "price_return_3m": -0.11790634, "price_return_6m": -0.06264637, "price_return_9m": -0.06810244, "price_return_12m": 0.08985705, "price_return_12m_ex1m": 0.3056501, "distance_from_52w_high": -0.27980207, "distance_from_52w_low": 0.4851577, "relative_strength": -0.068084, "local_beta": 0.0004, "volatility_252d": 0.691732, "volatility_60d": 1.746945, "max_drawdown_12m": -0.38819523, "revenue_ttm": 1282394000, "gross_profit_ttm": 1267450000, "ebit_ttm": 77210000, "ebitda_ttm": 85588000, "net_income_ttm": -280591000, "eps_diluted_ttm": -7.28599621, "operating_cash_flow_ttm": -8024000, "capital_expenditure_ttm": 5331000, "fcf_ttm": -2693000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180604000, "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_current_liabilities": 61678000, "net_ppe": null, "total_assets": 5206830000, "total_debt": 3810762000, "total_equity": 1002288000, "net_working_capital": -30083000, "book_value_per_share": 26.02601854, "retained_earnings": 1283217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 975417000, "tangible_book_per_share": 25.32826984, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 8, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 93, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 87, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 2, "rank_fcf_margin": 87, "rank_piotroski": 75, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 59, "value_composite": 67, "quality_composite": 83, "momentum_composite": 68, "growth_composite": 27, "yield_composite": 84, "svqf_composite": 64, "vc1_composite": 27, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.01, "os": 0.1, "value": 0.33, "quality": 0.17, "momentum": 0.32, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.28, "momentum_12_1": 0.3057, "complete_fields": { "id": 2280, "ticker_id": 7759, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:45.211261+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.01, "market_cap": 616561110, "market_cap_usd": 616561110, "enterprise_value": 4302545110, "shares_outstanding": 38511000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61515364, "ptbv_ratio": 0.63210002, "ps_ratio": 0.48078914, "pcf_ratio": null, "pfcf_ratio": -228.94953955, "ev_ebitda": 50.27042471, "ev_ebit": 55.72523132, "ev_sales": 3.3550883, "ev_fcf": -1597.6773524, "earnings_yield": null, "fcf_yield": -0.00062591, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.9883468, "operating_margin": 0.06020771, "net_margin": -0.21880249, "ebitda_margin": 0.0667408, "fcf_margin": -0.00209998, "roe": -0.27995047, "roa": -0.05388903, "roic": 0.01235157, "roc_greenblatt": null, "asset_turnover": 0.24629074, "cash_conversion": 0.0095976, "accruals_ratio": -0.05234797, "sbc_to_revenue": 0.01297261, "debt_to_equity": 4.12882924, "net_debt_to_ebitda": 43.06659812, "debt_to_assets": 0.73187755, "interest_coverage": 0.42750991, "current_ratio": 2.02305522, "quick_ratio": 2.02305522, "net_debt": 3685984000, "revenue_growth_1y": 0.12668204, "revenue_growth_3y_cagr": 0.08667005, "revenue_growth_5y_cagr": 0.03085473, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1285876, "piotroski_f_score": 4, "altman_z_score": 0.74418978, "earnings_stability_5y": 5.908209, "revenue_stability_5y": 0.128963, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16527633, "price_return_3m": -0.11790634, "price_return_6m": -0.06264637, "price_return_9m": -0.06810244, "price_return_12m": 0.08985705, "price_return_12m_ex1m": 0.3056501, "distance_from_52w_high": -0.27980207, "distance_from_52w_low": 0.4851577, "relative_strength": -0.068084, "local_beta": 0.0004, "volatility_252d": 0.691732, "volatility_60d": 1.746945, "max_drawdown_12m": -0.38819523, "revenue_ttm": 1282394000, "gross_profit_ttm": 1267450000, "ebit_ttm": 77210000, "ebitda_ttm": 85588000, "net_income_ttm": -280591000, "eps_diluted_ttm": -7.28599621, "operating_cash_flow_ttm": -8024000, "capital_expenditure_ttm": 5331000, "fcf_ttm": -2693000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180604000, "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_current_liabilities": 61678000, "net_ppe": null, "total_assets": 5206830000, "total_debt": 3810762000, "total_equity": 1002288000, "net_working_capital": -30083000, "book_value_per_share": 26.02601854, "retained_earnings": 1283217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 975417000, "tangible_book_per_share": 25.32826984, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 8, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 93, "rank_ev_ebit": 93, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 87, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 2, "rank_fcf_margin": 87, "rank_piotroski": 75, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 59, "value_composite": 67, "quality_composite": 83, "momentum_composite": 68, "growth_composite": 27, "yield_composite": 84, "svqf_composite": 64, "vc1_composite": 27, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "ebit": 8549000, "ebitda": 18988000, "pretax_income": -243239000, "tax_provision": 46735000, "net_income": -305142000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 3729498000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -85541000, "capital_expenditure": 4821000, "free_cash_flow": -80720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150439, "ticker_id": 7759, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8549000", "ebitda": "18988000", "netIncome": "-305142000", "grossProfit": "1229801000", "depreciation": "None", "totalRevenue": "1240240000", "costOfRevenue": "10439000", "interestIncome": "None", "incomeBeforeTax": "-243239000", "interestExpense": "251788000", "operatingIncome": "420741000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46735000", "reportedCurrency": "USD", "netInterestIncome": "-113085000", "nonInterestIncome": "None", "operatingExpenses": "809060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10439000", "sellingGeneralAndAdministrative": "361576000", "netIncomeFromContinuingOperations": "-289974000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "5103322000", "longTermDebt": "3697338000", "shortTermDebt": "32160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1255007000", "totalLiabilities": "4063357000", "otherCurrentAssets": "None", "totalCurrentAssets": "104409000", "currentLongTermDebt": "None", "longTermInvestments": "1694000", "shortTermInvestments": "64934000", "currentNetReceivables": "4688024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157918000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32160000", "totalShareholderEquity": "979851000", "capitalLeaseObligations": "32160000", "otherCurrentLiabilities": "106148000", "totalCurrentLiabilities": "62005000", "otherNonCurrentLiabilities": "48990000", "totalNonCurrentLiabilities": "4001352000", "cashAndShortTermInvestments": "104409000", "commonStockSharesOutstanding": "39173000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-85541000", "capitalExpenditures": "4821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111754000", "cashflowFromInvestment": "-55721000", "stockBasedCompensation": "15911000", "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": "10439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240240000, "cost_of_revenue": 10439000, "gross_profit": 1229801000, "research_and_development": null, "selling_general_admin": 361576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8549000, "depreciation_amortisation": 10439000, "ebitda": 18988000, "interest_expense": 251788000, "interest_income": null, "other_non_operating": null, "pretax_income": -243239000, "tax_provision": 46735000, "effective_tax_rate": null, "net_income": -305142000, "net_income_continuing_ops": -289974000, "net_income_to_common": -305142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104409000, "short_term_investments": 64934000, "net_receivables": 4688024000, "inventory": null, "other_current_assets": null, "total_current_assets": 104409000, "net_ppe": null, "goodwill": 26871000, "intangible_assets": null, "goodwill_and_intangibles": 26871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157918000, "total_assets": 5103322000, "short_term_debt": 32160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62005000, "long_term_debt": 3697338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4001352000, "total_liabilities": 4063357000, "total_debt": 3729498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1255007000, "total_equity": 979851000, "shares_outstanding": 39173000, "operating_cash_flow": -85541000, "stock_based_compensation": 15911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111754000, "free_cash_flow": -80720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8549000", "ebitda": "18988000", "netIncome": "-305142000", "grossProfit": "1229801000", "depreciation": "None", "totalRevenue": "1240240000", "costOfRevenue": "10439000", "interestIncome": "None", "incomeBeforeTax": "-243239000", "interestExpense": "251788000", "operatingIncome": "420741000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46735000", "reportedCurrency": "USD", "netInterestIncome": "-113085000", "nonInterestIncome": "None", "operatingExpenses": "809060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10439000", "sellingGeneralAndAdministrative": "361576000", "netIncomeFromContinuingOperations": "-289974000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "5103322000", "longTermDebt": "3697338000", "shortTermDebt": "32160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1255007000", "totalLiabilities": "4063357000", "otherCurrentAssets": "None", "totalCurrentAssets": "104409000", "currentLongTermDebt": "None", "longTermInvestments": "1694000", "shortTermInvestments": "64934000", "currentNetReceivables": "4688024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157918000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32160000", "totalShareholderEquity": "979851000", "capitalLeaseObligations": "32160000", "otherCurrentLiabilities": "106148000", "totalCurrentLiabilities": "62005000", "otherNonCurrentLiabilities": "48990000", "totalNonCurrentLiabilities": "4001352000", "cashAndShortTermInvestments": "104409000", "commonStockSharesOutstanding": "39173000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-85541000", "capitalExpenditures": "4821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111754000", "cashflowFromInvestment": "-55721000", "stockBasedCompensation": "15911000", "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": "10439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 1123825000, "cost_of_revenue": 438173000, "gross_profit": 685652000, "ebit": 198336000, "ebitda": 209128000, "pretax_income": 109605000, "tax_provision": 21032000, "net_income": 70601000, "net_income_to_common": 70601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105938000, "total_current_assets": 4322001000, "total_assets": 4931155000, "short_term_debt": 10000000, "long_term_debt": 3326621000, "total_debt": 3336621000, "total_liabilities": 3737548000, "total_equity": 1135032000, "shares_outstanding": 39542000, "goodwill_and_intangibles": 396357000 }, "cash_flow": { "operating_cash_flow": -94594000, "capital_expenditure": 4045000, "free_cash_flow": -90549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150444, "ticker_id": 7759, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198336000", "ebitda": "209128000", "netIncome": "70601000", "grossProfit": "685652000", "depreciation": "None", "totalRevenue": "1123825000", "costOfRevenue": "438173000", "interestIncome": "None", "incomeBeforeTax": "109605000", "interestExpense": "88731000", "operatingIncome": "339732000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21032000", "reportedCurrency": "USD", "netInterestIncome": "-99298000", "nonInterestIncome": "None", "operatingExpenses": "345920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10792000", "sellingGeneralAndAdministrative": "324985000", "netIncomeFromContinuingOperations": "88573000" }, "balance": { "goodwill": "396357000", "inventory": "None", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "4931155000", "longTermDebt": "3326621000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1560149000", "totalLiabilities": "3737548000", "otherCurrentAssets": "None", "totalCurrentAssets": "4322001000", "currentLongTermDebt": "None", "longTermInvestments": "10542000", "shortTermInvestments": "55762000", "currentNetReceivables": "4160301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609154000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3363058000", "totalShareholderEquity": "1135032000", "capitalLeaseObligations": "36437000", "otherCurrentLiabilities": "304617000", "totalCurrentLiabilities": "333201000", "otherNonCurrentLiabilities": "24476000", "totalNonCurrentLiabilities": "3404347000", "cashAndShortTermInvestments": "105938000", "commonStockSharesOutstanding": "39542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-94594000", "capitalExpenditures": "4045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "490837000", "cashflowFromInvestment": "-382470000", "stockBasedCompensation": "13470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1123825000, "cost_of_revenue": 438173000, "gross_profit": 685652000, "research_and_development": null, "selling_general_admin": 324985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198336000, "depreciation_amortisation": 10792000, "ebitda": 209128000, "interest_expense": 88731000, "interest_income": null, "other_non_operating": null, "pretax_income": 109605000, "tax_provision": 21032000, "effective_tax_rate": null, "net_income": 70601000, "net_income_continuing_ops": 88573000, "net_income_to_common": 70601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105938000, "short_term_investments": 55762000, "net_receivables": 4160301000, "inventory": null, "other_current_assets": null, "total_current_assets": 4322001000, "net_ppe": null, "goodwill": 396357000, "intangible_assets": null, "goodwill_and_intangibles": 396357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 609154000, "total_assets": 4931155000, "short_term_debt": 10000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333201000, "long_term_debt": 3326621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3404347000, "total_liabilities": 3737548000, "total_debt": 3336621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1560149000, "total_equity": 1135032000, "shares_outstanding": 39542000, "operating_cash_flow": -94594000, "stock_based_compensation": 13470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 490837000, "free_cash_flow": -90549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198336000", "ebitda": "209128000", "netIncome": "70601000", "grossProfit": "685652000", "depreciation": "None", "totalRevenue": "1123825000", "costOfRevenue": "438173000", "interestIncome": "None", "incomeBeforeTax": "109605000", "interestExpense": "88731000", "operatingIncome": "339732000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21032000", "reportedCurrency": "USD", "netInterestIncome": "-99298000", "nonInterestIncome": "None", "operatingExpenses": "345920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10792000", "sellingGeneralAndAdministrative": "324985000", "netIncomeFromContinuingOperations": "88573000" }, "balance": { "goodwill": "396357000", "inventory": "None", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "4931155000", "longTermDebt": "3326621000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1560149000", "totalLiabilities": "3737548000", "otherCurrentAssets": "None", "totalCurrentAssets": "4322001000", "currentLongTermDebt": "None", "longTermInvestments": "10542000", "shortTermInvestments": "55762000", "currentNetReceivables": "4160301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609154000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3363058000", "totalShareholderEquity": "1135032000", "capitalLeaseObligations": "36437000", "otherCurrentLiabilities": "304617000", "totalCurrentLiabilities": "333201000", "otherNonCurrentLiabilities": "24476000", "totalNonCurrentLiabilities": "3404347000", "cashAndShortTermInvestments": "105938000", "commonStockSharesOutstanding": "39542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-94594000", "capitalExpenditures": "4045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "490837000", "cashflowFromInvestment": "-382470000", "stockBasedCompensation": "13470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 815497000, "cost_of_revenue": 399462000, "gross_profit": 416035000, "ebit": -8127000, "ebitda": 10488000, "pretax_income": -82887000, "tax_provision": -16133000, "net_income": -83477000, "net_income_to_common": -83477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112528000, "total_current_assets": 3856309000, "total_assets": 4525354000, "short_term_debt": 1437715000, "long_term_debt": 1476555000, "total_debt": 2914270000, "total_liabilities": 3285978000, "total_equity": 1167112000, "shares_outstanding": 39177000, "goodwill_and_intangibles": 431564000 }, "cash_flow": { "operating_cash_flow": -97535000, "capital_expenditure": 2887000, "free_cash_flow": -94648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150449, "ticker_id": 7759, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8127000", "ebitda": "10488000", "netIncome": "-83477000", "grossProfit": "416035000", "depreciation": "None", "totalRevenue": "815497000", "costOfRevenue": "399462000", "interestIncome": "None", "incomeBeforeTax": "-82887000", "interestExpense": "74760000", "operatingIncome": "100492000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16133000", "reportedCurrency": "USD", "netInterestIncome": "-79116000", "nonInterestIncome": "None", "operatingExpenses": "315543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18615000", "sellingGeneralAndAdministrative": "267571000", "netIncomeFromContinuingOperations": "-43832000" }, "balance": { "goodwill": "431564000", "inventory": "-21770000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4525354000", "longTermDebt": "1476555000", "shortTermDebt": "1437715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1489548000", "totalLiabilities": "3285978000", "otherCurrentAssets": "29884000", "totalCurrentAssets": "3856309000", "currentLongTermDebt": "1437715000", "longTermInvestments": "72404000", "shortTermInvestments": "59470000", "currentNetReceivables": "3684311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669045000", "currentAccountsPayable": "6325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4402285000", "totalShareholderEquity": "1167112000", "capitalLeaseObligations": "50300000", "otherCurrentLiabilities": "-1190233000", "totalCurrentLiabilities": "271719000", "otherNonCurrentLiabilities": "32638000", "totalNonCurrentLiabilities": "3014259000", "cashAndShortTermInvestments": "112528000", "commonStockSharesOutstanding": "39177000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-97535000", "capitalExpenditures": "2887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "355300000", "cashflowFromInvestment": "-234860000", "stockBasedCompensation": "11095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 815497000, "cost_of_revenue": 399462000, "gross_profit": 416035000, "research_and_development": 0.1, "selling_general_admin": 267571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8127000, "depreciation_amortisation": 18615000, "ebitda": 10488000, "interest_expense": 74760000, "interest_income": null, "other_non_operating": null, "pretax_income": -82887000, "tax_provision": -16133000, "effective_tax_rate": null, "net_income": -83477000, "net_income_continuing_ops": -43832000, "net_income_to_common": -83477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112528000, "short_term_investments": 59470000, "net_receivables": 3684311000, "inventory": -21770000, "other_current_assets": null, "total_current_assets": 3856309000, "net_ppe": null, "goodwill": 431564000, "intangible_assets": null, "goodwill_and_intangibles": 431564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 669045000, "total_assets": 4525354000, "short_term_debt": 1437715000, "accounts_payable": 6325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271719000, "long_term_debt": 1476555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3014259000, "total_liabilities": 3285978000, "total_debt": 2914270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1489548000, "total_equity": 1167112000, "shares_outstanding": 39177000, "operating_cash_flow": -97535000, "stock_based_compensation": 11095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 355300000, "free_cash_flow": -94648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8127000", "ebitda": "10488000", "netIncome": "-83477000", "grossProfit": "416035000", "depreciation": "None", "totalRevenue": "815497000", "costOfRevenue": "399462000", "interestIncome": "None", "incomeBeforeTax": "-82887000", "interestExpense": "74760000", "operatingIncome": "100492000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16133000", "reportedCurrency": "USD", "netInterestIncome": "-79116000", "nonInterestIncome": "None", "operatingExpenses": "315543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18615000", "sellingGeneralAndAdministrative": "267571000", "netIncomeFromContinuingOperations": "-43832000" }, "balance": { "goodwill": "431564000", "inventory": "-21770000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4525354000", "longTermDebt": "1476555000", "shortTermDebt": "1437715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1489548000", "totalLiabilities": "3285978000", "otherCurrentAssets": "29884000", "totalCurrentAssets": "3856309000", "currentLongTermDebt": "1437715000", "longTermInvestments": "72404000", "shortTermInvestments": "59470000", "currentNetReceivables": "3684311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669045000", "currentAccountsPayable": "6325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4402285000", "totalShareholderEquity": "1167112000", "capitalLeaseObligations": "50300000", "otherCurrentLiabilities": "-1190233000", "totalCurrentLiabilities": "271719000", "otherNonCurrentLiabilities": "32638000", "totalNonCurrentLiabilities": "3014259000", "cashAndShortTermInvestments": "112528000", "commonStockSharesOutstanding": "39177000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-97535000", "capitalExpenditures": "2887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "355300000", "cashflowFromInvestment": "-234860000", "stockBasedCompensation": "11095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 966524000, "cost_of_revenue": 416214000, "gross_profit": 550310000, "ebit": 155125000, "ebitda": 170368000, "pretax_income": 154785000, "tax_provision": 36787000, "net_income": 117147000, "net_income_to_common": 117147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83376000, "total_current_assets": 3476971000, "total_assets": 4175674000, "short_term_debt": 1060251000, "long_term_debt": 1434607000, "total_debt": 2494858000, "total_liabilities": 2888924000, "total_equity": 1227661000, "shares_outstanding": 39888000, "goodwill_and_intangibles": 435921000 }, "cash_flow": { "operating_cash_flow": 21592000, "capital_expenditure": 13251000, "free_cash_flow": 34843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150454, "ticker_id": 7759, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155125000", "ebitda": "170368000", "netIncome": "117147000", "grossProfit": "550310000", "depreciation": "None", "totalRevenue": "966524000", "costOfRevenue": "416214000", "interestIncome": "2228000", "incomeBeforeTax": "154785000", "interestExpense": "51700000", "operatingIncome": "285802000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36787000", "reportedCurrency": "USD", "netInterestIncome": "-130677000", "nonInterestIncome": "None", "operatingExpenses": "264508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15243000", "sellingGeneralAndAdministrative": "265356000", "netIncomeFromContinuingOperations": "117998000" }, "balance": { "goodwill": "435921000", "inventory": "3411540000", "commonStock": "390000", "currentDebt": "None", "investments": "None", "totalAssets": "4175674000", "longTermDebt": "1434607000", "shortTermDebt": "1060251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1573025000", "totalLiabilities": "2888924000", "otherCurrentAssets": "-3411540000", "totalCurrentAssets": "3476971000", "currentLongTermDebt": "1060251000", "longTermInvestments": "79948000", "shortTermInvestments": "66813000", "currentNetReceivables": "3326782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698703000", "currentAccountsPayable": "7329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106151000", "shortLongTermDebtTotal": "3614493000", "totalShareholderEquity": "1227661000", "capitalLeaseObligations": "59384000", "otherCurrentLiabilities": "-835864000", "totalCurrentLiabilities": "257409000", "otherNonCurrentLiabilities": "34355000", "totalNonCurrentLiabilities": "2631515000", "cashAndShortTermInvestments": "83376000", "commonStockSharesOutstanding": "39888000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "83376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21592000", "capitalExpenditures": "13251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121342000", "cashflowFromInvestment": "120453000", "stockBasedCompensation": "13047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 966524000, "cost_of_revenue": 416214000, "gross_profit": 550310000, "research_and_development": 0.16, "selling_general_admin": 265356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155125000, "depreciation_amortisation": 15243000, "ebitda": 170368000, "interest_expense": 51700000, "interest_income": null, "other_non_operating": null, "pretax_income": 154785000, "tax_provision": 36787000, "effective_tax_rate": null, "net_income": 117147000, "net_income_continuing_ops": 117998000, "net_income_to_common": 117147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83376000, "short_term_investments": 66813000, "net_receivables": 3326782000, "inventory": 3411540000, "other_current_assets": null, "total_current_assets": 3476971000, "net_ppe": null, "goodwill": 435921000, "intangible_assets": null, "goodwill_and_intangibles": 435921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 698703000, "total_assets": 4175674000, "short_term_debt": 1060251000, "accounts_payable": 7329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257409000, "long_term_debt": 1434607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2631515000, "total_liabilities": 2888924000, "total_debt": 2494858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1573025000, "total_equity": 1227661000, "shares_outstanding": 39888000, "operating_cash_flow": 21592000, "stock_based_compensation": 13047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 120453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121342000, "free_cash_flow": 34843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155125000", "ebitda": "170368000", "netIncome": "117147000", "grossProfit": "550310000", "depreciation": "None", "totalRevenue": "966524000", "costOfRevenue": "416214000", "interestIncome": "2228000", "incomeBeforeTax": "154785000", "interestExpense": "51700000", "operatingIncome": "285802000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36787000", "reportedCurrency": "USD", "netInterestIncome": "-130677000", "nonInterestIncome": "None", "operatingExpenses": "264508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15243000", "sellingGeneralAndAdministrative": "265356000", "netIncomeFromContinuingOperations": "117998000" }, "balance": { "goodwill": "435921000", "inventory": "3411540000", "commonStock": "390000", "currentDebt": "None", "investments": "None", "totalAssets": "4175674000", "longTermDebt": "1434607000", "shortTermDebt": "1060251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1573025000", "totalLiabilities": "2888924000", "otherCurrentAssets": "-3411540000", "totalCurrentAssets": "3476971000", "currentLongTermDebt": "1060251000", "longTermInvestments": "79948000", "shortTermInvestments": "66813000", "currentNetReceivables": "3326782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698703000", "currentAccountsPayable": "7329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106151000", "shortLongTermDebtTotal": "3614493000", "totalShareholderEquity": "1227661000", "capitalLeaseObligations": "59384000", "otherCurrentLiabilities": "-835864000", "totalCurrentLiabilities": "257409000", "otherNonCurrentLiabilities": "34355000", "totalNonCurrentLiabilities": "2631515000", "cashAndShortTermInvestments": "83376000", "commonStockSharesOutstanding": "39888000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "83376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21592000", "capitalExpenditures": "13251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121342000", "cashflowFromInvestment": "120453000", "stockBasedCompensation": "13047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 1095732000, "cost_of_revenue": 426124000, "gross_profit": 669608000, "ebit": 250853000, "ebitda": 266109000, "pretax_income": 250326000, "tax_provision": 54817000, "net_income": 183158000, "net_income_to_common": 183158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87584000, "total_current_assets": 3557015000, "total_assets": 4366243000, "short_term_debt": 1167806000, "long_term_debt": 1440908000, "total_debt": 2608714000, "total_liabilities": 3041406000, "total_equity": 1324837000, "shares_outstanding": 45330000, "goodwill_and_intangibles": 480263000 }, "cash_flow": { "operating_cash_flow": 84925000, "capital_expenditure": 11212000, "free_cash_flow": 96137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150459, "ticker_id": 7759, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250853000", "ebitda": "266109000", "netIncome": "183158000", "grossProfit": "669608000", "depreciation": "None", "totalRevenue": "1095732000", "costOfRevenue": "426124000", "interestIncome": "1088000", "incomeBeforeTax": "250326000", "interestExpense": "38964000", "operatingIncome": "374996000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "54817000", "reportedCurrency": "USD", "netInterestIncome": "-124143000", "nonInterestIncome": "None", "operatingExpenses": "294612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "-527000", "costofGoodsAndServicesSold": "426124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15256000", "sellingGeneralAndAdministrative": "186667000", "netIncomeFromContinuingOperations": "195509000" }, "balance": { "goodwill": "480263000", "inventory": "3558503000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "4366243000", "longTermDebt": "1440908000", "shortTermDebt": "1167806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1552845000", "totalLiabilities": "3041406000", "otherCurrentAssets": "-3558503000", "totalCurrentAssets": "3557015000", "currentLongTermDebt": "1167806000", "longTermInvestments": "92977000", "shortTermInvestments": "6251000", "currentNetReceivables": "3469431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809228000", "currentAccountsPayable": "3821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111226000", "shortLongTermDebtTotal": "3776520000", "totalShareholderEquity": "1324837000", "capitalLeaseObligations": "61188000", "otherCurrentLiabilities": "124623000", "totalCurrentLiabilities": "1443328000", "otherNonCurrentLiabilities": "59352000", "totalNonCurrentLiabilities": "1598078000", "cashAndShortTermInvestments": "87584000", "commonStockSharesOutstanding": "45330000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "87584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84925000", "capitalExpenditures": "11212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262812000", "cashflowFromInvestment": "160376000", "stockBasedCompensation": "15940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095732000, "cost_of_revenue": 426124000, "gross_profit": 669608000, "research_and_development": 0.23, "selling_general_admin": 186667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250853000, "depreciation_amortisation": 15256000, "ebitda": 266109000, "interest_expense": 38964000, "interest_income": null, "other_non_operating": null, "pretax_income": 250326000, "tax_provision": 54817000, "effective_tax_rate": null, "net_income": 183158000, "net_income_continuing_ops": 195509000, "net_income_to_common": 183158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87584000, "short_term_investments": 6251000, "net_receivables": 3469431000, "inventory": 3558503000, "other_current_assets": null, "total_current_assets": 3557015000, "net_ppe": null, "goodwill": 480263000, "intangible_assets": null, "goodwill_and_intangibles": 480263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 809228000, "total_assets": 4366243000, "short_term_debt": 1167806000, "accounts_payable": 3821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1443328000, "long_term_debt": 1440908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1598078000, "total_liabilities": 3041406000, "total_debt": 2608714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1552845000, "total_equity": 1324837000, "shares_outstanding": 45330000, "operating_cash_flow": 84925000, "stock_based_compensation": 15940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 160376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262812000, "free_cash_flow": 96137000, "net_change_in_cash": -17511000 }, "raw_data": { "income": { "ebit": "250853000", "ebitda": "266109000", "netIncome": "183158000", "grossProfit": "669608000", "depreciation": "None", "totalRevenue": "1095732000", "costOfRevenue": "426124000", "interestIncome": "1088000", "incomeBeforeTax": "250326000", "interestExpense": "38964000", "operatingIncome": "374996000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "54817000", "reportedCurrency": "USD", "netInterestIncome": "-124143000", "nonInterestIncome": "None", "operatingExpenses": "294612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "-527000", "costofGoodsAndServicesSold": "426124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15256000", "sellingGeneralAndAdministrative": "186667000", "netIncomeFromContinuingOperations": "195509000" }, "balance": { "goodwill": "480263000", "inventory": "3558503000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "4366243000", "longTermDebt": "1440908000", "shortTermDebt": "1167806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1552845000", "totalLiabilities": "3041406000", "otherCurrentAssets": "-3558503000", "totalCurrentAssets": "3557015000", "currentLongTermDebt": "1167806000", "longTermInvestments": "92977000", "shortTermInvestments": "6251000", "currentNetReceivables": "3469431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809228000", "currentAccountsPayable": "3821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111226000", "shortLongTermDebtTotal": "3776520000", "totalShareholderEquity": "1324837000", "capitalLeaseObligations": "61188000", "otherCurrentLiabilities": "124623000", "totalCurrentLiabilities": "1443328000", "otherNonCurrentLiabilities": "59352000", "totalNonCurrentLiabilities": "1598078000", "cashAndShortTermInvestments": "87584000", "commonStockSharesOutstanding": "45330000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "87584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84925000", "capitalExpenditures": "11212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262812000", "cashflowFromInvestment": "160376000", "stockBasedCompensation": "15940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 1065414000, "cost_of_revenue": 436862000, "gross_profit": 628552000, "ebit": 207989000, "ebitda": 226454000, "pretax_income": 208945000, "tax_provision": 41203000, "net_income": 149339000, "net_income_to_common": 149339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108613000, "total_current_assets": 3645329000, "total_assets": 4453061000, "short_term_debt": 1577596000, "long_term_debt": 2661289000, "total_debt": 4238885000, "total_liabilities": 3079535000, "total_equity": 1373526000, "shares_outstanding": 45860000, "goodwill_and_intangibles": 492989000 }, "cash_flow": { "operating_cash_flow": 141704000, "capital_expenditure": 17230000, "free_cash_flow": 158934000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150464, "ticker_id": 7759, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207989000", "ebitda": "226454000", "netIncome": "149339000", "grossProfit": "628552000", "depreciation": "None", "totalRevenue": "1065414000", "costOfRevenue": "436862000", "interestIncome": "1015000", "incomeBeforeTax": "208945000", "interestExpense": "35496000", "operatingIncome": "349701000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "41203000", "reportedCurrency": "USD", "netInterestIncome": "-141712000", "nonInterestIncome": "None", "operatingExpenses": "278851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "956000", "costofGoodsAndServicesSold": "436862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18465000", "sellingGeneralAndAdministrative": "214167000", "netIncomeFromContinuingOperations": "167742000" }, "balance": { "goodwill": "492989000", "inventory": "3670957000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "4453061000", "longTermDebt": "2661289000", "shortTermDebt": "1577596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1511970000", "totalLiabilities": "3079535000", "otherCurrentAssets": "-3670957000", "totalCurrentAssets": "3645329000", "currentLongTermDebt": "1577596000", "longTermInvestments": "55759000", "shortTermInvestments": "None", "currentNetReceivables": "3536716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807732000", "currentAccountsPayable": "5294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58356000", "shortLongTermDebtTotal": "4238885000", "totalShareholderEquity": "1373526000", "capitalLeaseObligations": "57348000", "otherCurrentLiabilities": "132739000", "totalCurrentLiabilities": "1842641000", "otherNonCurrentLiabilities": "57348000", "totalNonCurrentLiabilities": "1236894000", "cashAndShortTermInvestments": "108613000", "commonStockSharesOutstanding": "45860000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2215000", "operatingCashflow": "141704000", "capitalExpenditures": "17230000", "changeInReceivables": "-2215000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252100000", "cashflowFromInvestment": "115003000", "stockBasedCompensation": "14387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1065414000, "cost_of_revenue": 436862000, "gross_profit": 628552000, "research_and_development": 0.2, "selling_general_admin": 214167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207989000, "depreciation_amortisation": 18465000, "ebitda": 226454000, "interest_expense": 35496000, "interest_income": null, "other_non_operating": null, "pretax_income": 208945000, "tax_provision": 41203000, "effective_tax_rate": null, "net_income": 149339000, "net_income_continuing_ops": 167742000, "net_income_to_common": 149339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108613000, "short_term_investments": null, "net_receivables": 3536716000, "inventory": 3670957000, "other_current_assets": null, "total_current_assets": 3645329000, "net_ppe": null, "goodwill": 492989000, "intangible_assets": null, "goodwill_and_intangibles": 492989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 807732000, "total_assets": 4453061000, "short_term_debt": 1577596000, "accounts_payable": 5294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1842641000, "long_term_debt": 2661289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1236894000, "total_liabilities": 3079535000, "total_debt": 4238885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1511970000, "total_equity": 1373526000, "shares_outstanding": 45860000, "operating_cash_flow": 141704000, "stock_based_compensation": 14387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 115003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252100000, "free_cash_flow": 158934000, "net_change_in_cash": 4607000 }, "raw_data": { "income": { "ebit": "207989000", "ebitda": "226454000", "netIncome": "149339000", "grossProfit": "628552000", "depreciation": "None", "totalRevenue": "1065414000", "costOfRevenue": "436862000", "interestIncome": "1015000", "incomeBeforeTax": "208945000", "interestExpense": "35496000", "operatingIncome": "349701000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "41203000", "reportedCurrency": "USD", "netInterestIncome": "-141712000", "nonInterestIncome": "None", "operatingExpenses": "278851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "956000", "costofGoodsAndServicesSold": "436862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18465000", "sellingGeneralAndAdministrative": "214167000", "netIncomeFromContinuingOperations": "167742000" }, "balance": { "goodwill": "492989000", "inventory": "3670957000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "4453061000", "longTermDebt": "2661289000", "shortTermDebt": "1577596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1511970000", "totalLiabilities": "3079535000", "otherCurrentAssets": "-3670957000", "totalCurrentAssets": "3645329000", "currentLongTermDebt": "1577596000", "longTermInvestments": "55759000", "shortTermInvestments": "None", "currentNetReceivables": "3536716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "807732000", "currentAccountsPayable": "5294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58356000", "shortLongTermDebtTotal": "4238885000", "totalShareholderEquity": "1373526000", "capitalLeaseObligations": "57348000", "otherCurrentLiabilities": "132739000", "totalCurrentLiabilities": "1842641000", "otherNonCurrentLiabilities": "57348000", "totalNonCurrentLiabilities": "1236894000", "cashAndShortTermInvestments": "108613000", "commonStockSharesOutstanding": "45860000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2215000", "operatingCashflow": "141704000", "capitalExpenditures": "17230000", "changeInReceivables": "-2215000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252100000", "cashflowFromInvestment": "115003000", "stockBasedCompensation": "14387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 995303000, "cost_of_revenue": 310441000, "gross_profit": 684862000, "ebit": 261524000, "ebitda": 278988000, "pretax_income": 117359000, "tax_provision": 19680000, "net_income": 86158000, "net_income_to_common": 86158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119774000, "total_current_assets": 3666496000, "total_assets": 4423891000, "short_term_debt": 1789502000, "long_term_debt": 2808425000, "total_debt": 4597927000, "total_liabilities": 3196878000, "total_equity": 1227013000, "shares_outstanding": 45577000, "goodwill_and_intangibles": 485291000 }, "cash_flow": { "operating_cash_flow": 133388000, "capital_expenditure": 18033000, "free_cash_flow": 151421000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150469, "ticker_id": 7759, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261524000", "ebitda": "278988000", "netIncome": "86158000", "grossProfit": "684862000", "depreciation": "None", "totalRevenue": "995303000", "costOfRevenue": "310441000", "interestIncome": "2246000", "incomeBeforeTax": "117359000", "interestExpense": "144165000", "operatingIncome": "247687000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "19680000", "reportedCurrency": "USD", "netInterestIncome": "-136282000", "nonInterestIncome": "None", "operatingExpenses": "437175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "11590000", "costofGoodsAndServicesSold": "310441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17464000", "sellingGeneralAndAdministrative": "251328000", "netIncomeFromContinuingOperations": "97679000" }, "balance": { "goodwill": "480794000", "inventory": "-323000", "commonStock": "454000", "currentDebt": "None", "investments": "None", "totalAssets": "4423891000", "longTermDebt": "2808425000", "shortTermDebt": "1789502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4497000", "reportedCurrency": "USD", "retainedEarnings": "1362631000", "totalLiabilities": "3196878000", "otherCurrentAssets": "-3662463000", "totalCurrentAssets": "3666496000", "currentLongTermDebt": "106246000", "longTermInvestments": "56176000", "shortTermInvestments": "323000", "currentNetReceivables": "3542689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "757395000", "currentAccountsPayable": "4258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56501000", "shortLongTermDebtTotal": "4597927000", "totalShareholderEquity": "1227013000", "capitalLeaseObligations": "73377000", "otherCurrentLiabilities": "106246000", "totalCurrentLiabilities": "1992977000", "otherNonCurrentLiabilities": "73377000", "totalNonCurrentLiabilities": "1203901000", "cashAndShortTermInvestments": "119774000", "commonStockSharesOutstanding": "45577000", "intangibleAssetsExcludingGoodwill": "4497000", "cashAndCashEquivalentsAtCarryingValue": "119774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "133388000", "capitalExpenditures": "18033000", "changeInReceivables": "6300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "339523000", "cashflowFromInvestment": "-441190000", "stockBasedCompensation": "10717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 995303000, "cost_of_revenue": 310441000, "gross_profit": 684862000, "research_and_development": 0.12, "selling_general_admin": 251328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261524000, "depreciation_amortisation": 17464000, "ebitda": 278988000, "interest_expense": 144165000, "interest_income": null, "other_non_operating": null, "pretax_income": 117359000, "tax_provision": 19680000, "effective_tax_rate": null, "net_income": 86158000, "net_income_continuing_ops": 97679000, "net_income_to_common": 86158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119774000, "short_term_investments": 323000, "net_receivables": 3542689000, "inventory": -323000, "other_current_assets": null, "total_current_assets": 3666496000, "net_ppe": null, "goodwill": 480794000, "intangible_assets": 4497000, "goodwill_and_intangibles": 485291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 757395000, "total_assets": 4423891000, "short_term_debt": 1789502000, "accounts_payable": 4258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1992977000, "long_term_debt": 2808425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1203901000, "total_liabilities": 3196878000, "total_debt": 4597927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1362631000, "total_equity": 1227013000, "shares_outstanding": 45577000, "operating_cash_flow": 133388000, "stock_based_compensation": 10717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339523000, "free_cash_flow": 151421000, "net_change_in_cash": 31721000 }, "raw_data": { "income": { "ebit": "261524000", "ebitda": "278988000", "netIncome": "86158000", "grossProfit": "684862000", "depreciation": "None", "totalRevenue": "995303000", "costOfRevenue": "310441000", "interestIncome": "2246000", "incomeBeforeTax": "117359000", "interestExpense": "144165000", "operatingIncome": "247687000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "19680000", "reportedCurrency": "USD", "netInterestIncome": "-136282000", "nonInterestIncome": "None", "operatingExpenses": "437175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "11590000", "costofGoodsAndServicesSold": "310441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17464000", "sellingGeneralAndAdministrative": "251328000", "netIncomeFromContinuingOperations": "97679000" }, "balance": { "goodwill": "480794000", "inventory": "-323000", "commonStock": "454000", "currentDebt": "None", "investments": "None", "totalAssets": "4423891000", "longTermDebt": "2808425000", "shortTermDebt": "1789502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4497000", "reportedCurrency": "USD", "retainedEarnings": "1362631000", "totalLiabilities": "3196878000", "otherCurrentAssets": "-3662463000", "totalCurrentAssets": "3666496000", "currentLongTermDebt": "106246000", "longTermInvestments": "56176000", "shortTermInvestments": "323000", "currentNetReceivables": "3542689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "757395000", "currentAccountsPayable": "4258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56501000", "shortLongTermDebtTotal": "4597927000", "totalShareholderEquity": "1227013000", "capitalLeaseObligations": "73377000", "otherCurrentLiabilities": "106246000", "totalCurrentLiabilities": "1992977000", "otherNonCurrentLiabilities": "73377000", "totalNonCurrentLiabilities": "1203901000", "cashAndShortTermInvestments": "119774000", "commonStockSharesOutstanding": "45577000", "intangibleAssetsExcludingGoodwill": "4497000", "cashAndCashEquivalentsAtCarryingValue": "119774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "133388000", "capitalExpenditures": "18033000", "changeInReceivables": "6300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "339523000", "cashflowFromInvestment": "-441190000", "stockBasedCompensation": "10717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 877961000, "cost_of_revenue": 319400000, "gross_profit": 558561000, "ebit": 213705000, "ebitda": 233027000, "pretax_income": 89497000, "tax_provision": 13763000, "net_income": 65563000, "net_income_to_common": 65563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98695000, "total_current_assets": 3246438000, "total_assets": 3909559000, "short_term_debt": 1160161000, "long_term_debt": 2473656000, "total_debt": 3633817000, "total_liabilities": 2785590000, "total_equity": 1123969000, "shares_outstanding": 45413000, "goodwill_and_intangibles": 469638000 }, "cash_flow": { "operating_cash_flow": 80866000, "capital_expenditure": 20521000, "free_cash_flow": 101387000, "dividends_paid": 14486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150474, "ticker_id": 7759, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213705000", "ebitda": "233027000", "netIncome": "65563000", "grossProfit": "558561000", "depreciation": "None", "totalRevenue": "877961000", "costOfRevenue": "319400000", "interestIncome": "3130000", "incomeBeforeTax": "89497000", "interestExpense": "124208000", "operatingIncome": "185260000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13763000", "reportedCurrency": "USD", "netInterestIncome": "-123610000", "nonInterestIncome": "None", "operatingExpenses": "373301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "25315000", "costofGoodsAndServicesSold": "319400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19322000", "sellingGeneralAndAdministrative": "208059000", "netIncomeFromContinuingOperations": "75734000" }, "balance": { "goodwill": "464116000", "inventory": "-778999", "commonStock": "453000", "currentDebt": "None", "investments": "None", "totalAssets": "3909559000", "longTermDebt": "2473656000", "shortTermDebt": "1160161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5522000", "reportedCurrency": "USD", "retainedEarnings": "1276473000", "totalLiabilities": "2785590000", "otherCurrentAssets": "-3246438000", "totalCurrentAssets": "3246438000", "currentLongTermDebt": "82666000", "longTermInvestments": "45173000", "shortTermInvestments": "779000", "currentNetReceivables": "3147743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "663121000", "currentAccountsPayable": "6110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54136000", "shortLongTermDebtTotal": "3633817000", "totalShareholderEquity": "1123969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82666000", "totalCurrentLiabilities": "1343413000", "otherNonCurrentLiabilities": "7370000", "totalNonCurrentLiabilities": "1442177000", "cashAndShortTermInvestments": "98695000", "commonStockSharesOutstanding": "45413000", "intangibleAssetsExcludingGoodwill": "5522000", "cashAndCashEquivalentsAtCarryingValue": "98695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75734000", "profitLoss": "None", "dividendPayout": "14486000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80866000", "capitalExpenditures": "20521000", "changeInReceivables": "-4269000", "changeInExchangeRate": "-10362000", "cashflowFromFinancing": "294926000", "cashflowFromInvestment": "-387251000", "stockBasedCompensation": "8521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877961000, "cost_of_revenue": 319400000, "gross_profit": 558561000, "research_and_development": 0.1, "selling_general_admin": 208059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213705000, "depreciation_amortisation": 19322000, "ebitda": 233027000, "interest_expense": 124208000, "interest_income": null, "other_non_operating": null, "pretax_income": 89497000, "tax_provision": 13763000, "effective_tax_rate": null, "net_income": 65563000, "net_income_continuing_ops": 75734000, "net_income_to_common": 65563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98695000, "short_term_investments": 779000, "net_receivables": 3147743000, "inventory": -778999, "other_current_assets": null, "total_current_assets": 3246438000, "net_ppe": null, "goodwill": 464116000, "intangible_assets": 5522000, "goodwill_and_intangibles": 469638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 663121000, "total_assets": 3909559000, "short_term_debt": 1160161000, "accounts_payable": 6110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1343413000, "long_term_debt": 2473656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1442177000, "total_liabilities": 2785590000, "total_debt": 3633817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1276473000, "total_equity": 1123969000, "shares_outstanding": 45413000, "operating_cash_flow": 80866000, "stock_based_compensation": 8521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -387251000, "dividends_paid": 14486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294926000, "free_cash_flow": 101387000, "net_change_in_cash": -21821000 }, "raw_data": { "income": { "ebit": "213705000", "ebitda": "233027000", "netIncome": "65563000", "grossProfit": "558561000", "depreciation": "None", "totalRevenue": "877961000", "costOfRevenue": "319400000", "interestIncome": "3130000", "incomeBeforeTax": "89497000", "interestExpense": "124208000", "operatingIncome": "185260000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13763000", "reportedCurrency": "USD", "netInterestIncome": "-123610000", "nonInterestIncome": "None", "operatingExpenses": "373301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "25315000", "costofGoodsAndServicesSold": "319400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19322000", "sellingGeneralAndAdministrative": "208059000", "netIncomeFromContinuingOperations": "75734000" }, "balance": { "goodwill": "464116000", "inventory": "-778999", "commonStock": "453000", "currentDebt": "None", "investments": "None", "totalAssets": "3909559000", "longTermDebt": "2473656000", "shortTermDebt": "1160161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5522000", "reportedCurrency": "USD", "retainedEarnings": "1276473000", "totalLiabilities": "2785590000", "otherCurrentAssets": "-3246438000", "totalCurrentAssets": "3246438000", "currentLongTermDebt": "82666000", "longTermInvestments": "45173000", "shortTermInvestments": "779000", "currentNetReceivables": "3147743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "663121000", "currentAccountsPayable": "6110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54136000", "shortLongTermDebtTotal": "3633817000", "totalShareholderEquity": "1123969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82666000", "totalCurrentLiabilities": "1343413000", "otherNonCurrentLiabilities": "7370000", "totalNonCurrentLiabilities": "1442177000", "cashAndShortTermInvestments": "98695000", "commonStockSharesOutstanding": "45413000", "intangibleAssetsExcludingGoodwill": "5522000", "cashAndCashEquivalentsAtCarryingValue": "98695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75734000", "profitLoss": "None", "dividendPayout": "14486000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80866000", "capitalExpenditures": "20521000", "changeInReceivables": "-4269000", "changeInExchangeRate": "-10362000", "cashflowFromFinancing": "294926000", "cashflowFromInvestment": "-387251000", "stockBasedCompensation": "8521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "ebit": 106948000, "ebitda": 108656000, "pretax_income": 40536000, "tax_provision": 8764000, "net_income": 28210000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124778000, "total_current_assets": 124778000, "total_assets": 5206830000, "short_term_debt": 31595000, "long_term_debt": 3779167000, "total_debt": 3810762000, "total_liabilities": 4138276000, "total_equity": 1002288000, "shares_outstanding": 38511000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": 24937000, "capital_expenditure": 1410000, "free_cash_flow": 26347000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150437, "ticker_id": 7759, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106948000", "ebitda": "108656000", "netIncome": "28210000", "grossProfit": "199787000", "depreciation": "None", "totalRevenue": "314197000", "costOfRevenue": "114410000", "interestIncome": "None", "incomeBeforeTax": "40536000", "interestExpense": "66412000", "operatingIncome": "111947000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8764000", "reportedCurrency": "USD", "netInterestIncome": "-32420000", "nonInterestIncome": "None", "operatingExpenses": "87840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1708000", "sellingGeneralAndAdministrative": "98690000", "netIncomeFromContinuingOperations": "31772000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "381000", "currentDebt": "None", "investments": "None", "totalAssets": "5206830000", "longTermDebt": "3779167000", "shortTermDebt": "31595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1283217000", "totalLiabilities": "4138276000", "otherCurrentAssets": "None", "totalCurrentAssets": "124778000", "currentLongTermDebt": "None", "longTermInvestments": "28604000", "shortTermInvestments": "114754000", "currentNetReceivables": "4637094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151067000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31595000", "totalShareholderEquity": "1002288000", "capitalLeaseObligations": "31595000", "otherCurrentLiabilities": "78740000", "totalCurrentLiabilities": "61678000", "otherNonCurrentLiabilities": "99475000", "totalNonCurrentLiabilities": "4076598000", "cashAndShortTermInvestments": "124778000", "commonStockSharesOutstanding": "38511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28210000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24937000", "capitalExpenditures": "1410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60423000", "cashflowFromInvestment": "-18439000", "stockBasedCompensation": "4513000", "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": "1708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314197000, "cost_of_revenue": 114410000, "gross_profit": 199787000, "research_and_development": null, "selling_general_admin": 98690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106948000, "depreciation_amortisation": 1708000, "ebitda": 108656000, "interest_expense": 66412000, "interest_income": null, "other_non_operating": null, "pretax_income": 40536000, "tax_provision": 8764000, "effective_tax_rate": null, "net_income": 28210000, "net_income_continuing_ops": 31772000, "net_income_to_common": 28210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124778000, "short_term_investments": 114754000, "net_receivables": 4637094000, "inventory": null, "other_current_assets": null, "total_current_assets": 124778000, "net_ppe": null, "goodwill": 26871000, "intangible_assets": null, "goodwill_and_intangibles": 26871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151067000, "total_assets": 5206830000, "short_term_debt": 31595000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61678000, "long_term_debt": 3779167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4076598000, "total_liabilities": 4138276000, "total_debt": 3810762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1283217000, "total_equity": 1002288000, "shares_outstanding": 38511000, "operating_cash_flow": 24937000, "stock_based_compensation": 4513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60423000, "free_cash_flow": 26347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106948000", "ebitda": "108656000", "netIncome": "28210000", "grossProfit": "199787000", "depreciation": "None", "totalRevenue": "314197000", "costOfRevenue": "114410000", "interestIncome": "None", "incomeBeforeTax": "40536000", "interestExpense": "66412000", "operatingIncome": "111947000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8764000", "reportedCurrency": "USD", "netInterestIncome": "-32420000", "nonInterestIncome": "None", "operatingExpenses": "87840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1708000", "sellingGeneralAndAdministrative": "98690000", "netIncomeFromContinuingOperations": "31772000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "381000", "currentDebt": "None", "investments": "None", "totalAssets": "5206830000", "longTermDebt": "3779167000", "shortTermDebt": "31595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1283217000", "totalLiabilities": "4138276000", "otherCurrentAssets": "None", "totalCurrentAssets": "124778000", "currentLongTermDebt": "None", "longTermInvestments": "28604000", "shortTermInvestments": "114754000", "currentNetReceivables": "4637094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151067000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31595000", "totalShareholderEquity": "1002288000", "capitalLeaseObligations": "31595000", "otherCurrentLiabilities": "78740000", "totalCurrentLiabilities": "61678000", "otherNonCurrentLiabilities": "99475000", "totalNonCurrentLiabilities": "4076598000", "cashAndShortTermInvestments": "124778000", "commonStockSharesOutstanding": "38511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28210000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24937000", "capitalExpenditures": "1410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60423000", "cashflowFromInvestment": "-18439000", "stockBasedCompensation": "4513000", "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": "1708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "ebit": 238917000, "ebitda": 240645000, "pretax_income": 61862000, "tax_provision": 2647000, "net_income": 56528000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104409000, "total_current_assets": 104409000, "total_assets": 5103322000, "short_term_debt": 32160000, "long_term_debt": 3697338000, "total_debt": 3729498000, "total_liabilities": 4063357000, "total_equity": 979851000, "shares_outstanding": 39173000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -9919000, "capital_expenditure": 1429000, "free_cash_flow": -8490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150438, "ticker_id": 7759, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238917000", "ebitda": "240645000", "netIncome": "56528000", "grossProfit": "691484000", "depreciation": "None", "totalRevenue": "363316000", "costOfRevenue": "-328168000", "interestIncome": "None", "incomeBeforeTax": "61862000", "interestExpense": "64370000", "operatingIncome": "576600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2647000", "reportedCurrency": "USD", "netInterestIncome": "-32512000", "nonInterestIncome": "None", "operatingExpenses": "114884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-328168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1728000", "sellingGeneralAndAdministrative": "93288000", "netIncomeFromContinuingOperations": "59215000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "5103322000", "longTermDebt": "3697338000", "shortTermDebt": "32160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1255007000", "totalLiabilities": "4063357000", "otherCurrentAssets": "None", "totalCurrentAssets": "104409000", "currentLongTermDebt": "None", "longTermInvestments": "1694000", "shortTermInvestments": "64934000", "currentNetReceivables": "4688024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157918000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32160000", "totalShareholderEquity": "979851000", "capitalLeaseObligations": "32160000", "otherCurrentLiabilities": "106148000", "totalCurrentLiabilities": "62005000", "otherNonCurrentLiabilities": "48990000", "totalNonCurrentLiabilities": "4001352000", "cashAndShortTermInvestments": "104409000", "commonStockSharesOutstanding": "39173000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9919000", "capitalExpenditures": "1429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37192000", "cashflowFromInvestment": "-38746000", "stockBasedCompensation": "3632000", "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": "1728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363316000, "cost_of_revenue": -328168000, "gross_profit": 691484000, "research_and_development": null, "selling_general_admin": 93288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238917000, "depreciation_amortisation": 1728000, "ebitda": 240645000, "interest_expense": 64370000, "interest_income": null, "other_non_operating": null, "pretax_income": 61862000, "tax_provision": 2647000, "effective_tax_rate": null, "net_income": 56528000, "net_income_continuing_ops": 59215000, "net_income_to_common": 56528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104409000, "short_term_investments": 64934000, "net_receivables": 4688024000, "inventory": null, "other_current_assets": null, "total_current_assets": 104409000, "net_ppe": null, "goodwill": 26871000, "intangible_assets": null, "goodwill_and_intangibles": 26871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157918000, "total_assets": 5103322000, "short_term_debt": 32160000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62005000, "long_term_debt": 3697338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4001352000, "total_liabilities": 4063357000, "total_debt": 3729498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1255007000, "total_equity": 979851000, "shares_outstanding": 39173000, "operating_cash_flow": -9919000, "stock_based_compensation": 3632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37192000, "free_cash_flow": -8490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238917000", "ebitda": "240645000", "netIncome": "56528000", "grossProfit": "691484000", "depreciation": "None", "totalRevenue": "363316000", "costOfRevenue": "-328168000", "interestIncome": "None", "incomeBeforeTax": "61862000", "interestExpense": "64370000", "operatingIncome": "576600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2647000", "reportedCurrency": "USD", "netInterestIncome": "-32512000", "nonInterestIncome": "None", "operatingExpenses": "114884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-328168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1728000", "sellingGeneralAndAdministrative": "93288000", "netIncomeFromContinuingOperations": "59215000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "5103322000", "longTermDebt": "3697338000", "shortTermDebt": "32160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1255007000", "totalLiabilities": "4063357000", "otherCurrentAssets": "None", "totalCurrentAssets": "104409000", "currentLongTermDebt": "None", "longTermInvestments": "1694000", "shortTermInvestments": "64934000", "currentNetReceivables": "4688024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157918000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32160000", "totalShareholderEquity": "979851000", "capitalLeaseObligations": "32160000", "otherCurrentLiabilities": "106148000", "totalCurrentLiabilities": "62005000", "otherNonCurrentLiabilities": "48990000", "totalNonCurrentLiabilities": "4001352000", "cashAndShortTermInvestments": "104409000", "commonStockSharesOutstanding": "39173000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9919000", "capitalExpenditures": "1429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37192000", "cashflowFromInvestment": "-38746000", "stockBasedCompensation": "3632000", "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": "1728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 314147000, "cost_of_revenue": 114444000, "gross_profit": 199703000, "ebit": -354694000, "ebitda": -352255000, "pretax_income": -379605000, "tax_provision": 24361000, "net_income": -407703000, "net_income_to_common": -407703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107454000, "total_current_assets": 107454000, "total_assets": 4999209000, "short_term_debt": 31175000, "long_term_debt": 3606978000, "total_debt": 3638153000, "total_liabilities": 4015237000, "total_equity": 928493000, "shares_outstanding": 39078000, "goodwill_and_intangibles": 26871000 }, "cash_flow": { "operating_cash_flow": -10132000, "capital_expenditure": 1214000, "free_cash_flow": -8918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150440, "ticker_id": 7759, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-354694000", "ebitda": "-352255000", "netIncome": "-407703000", "grossProfit": "199703000", "depreciation": "None", "totalRevenue": "314147000", "costOfRevenue": "114444000", "interestIncome": "None", "incomeBeforeTax": "-379605000", "interestExpense": "24911000", "operatingIncome": "-315547000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24361000", "reportedCurrency": "USD", "netInterestIncome": "-26887000", "nonInterestIncome": "None", "operatingExpenses": "515250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2439000", "sellingGeneralAndAdministrative": "97404000", "netIncomeFromContinuingOperations": "-403966000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "391000", "currentDebt": "None", "investments": "None", "totalAssets": "4999209000", "longTermDebt": "3606978000", "shortTermDebt": "31175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1198479000", "totalLiabilities": "4015237000", "otherCurrentAssets": "None", "totalCurrentAssets": "107454000", "currentLongTermDebt": "None", "longTermInvestments": "1689000", "shortTermInvestments": "63226000", "currentNetReceivables": "4572167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173997000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31175000", "totalShareholderEquity": "928493000", "capitalLeaseObligations": "31175000", "otherCurrentLiabilities": "139671000", "totalCurrentLiabilities": "79957000", "otherNonCurrentLiabilities": "55450000", "totalNonCurrentLiabilities": "3935280000", "cashAndShortTermInvestments": "107454000", "commonStockSharesOutstanding": "39078000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403966000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10132000", "capitalExpenditures": "1214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31338000", "cashflowFromInvestment": "16433000", "stockBasedCompensation": "4027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314147000, "cost_of_revenue": 114444000, "gross_profit": 199703000, "research_and_development": null, "selling_general_admin": 97404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -354694000, "depreciation_amortisation": 2439000, "ebitda": -352255000, "interest_expense": 24911000, "interest_income": null, "other_non_operating": null, "pretax_income": -379605000, "tax_provision": 24361000, "effective_tax_rate": null, "net_income": -407703000, "net_income_continuing_ops": -403966000, "net_income_to_common": -407703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107454000, "short_term_investments": 63226000, "net_receivables": 4572167000, "inventory": null, "other_current_assets": null, "total_current_assets": 107454000, "net_ppe": null, "goodwill": 26871000, "intangible_assets": null, "goodwill_and_intangibles": 26871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173997000, "total_assets": 4999209000, "short_term_debt": 31175000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79957000, "long_term_debt": 3606978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3935280000, "total_liabilities": 4015237000, "total_debt": 3638153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1198479000, "total_equity": 928493000, "shares_outstanding": 39078000, "operating_cash_flow": -10132000, "stock_based_compensation": 4027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31338000, "free_cash_flow": -8918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-354694000", "ebitda": "-352255000", "netIncome": "-407703000", "grossProfit": "199703000", "depreciation": "None", "totalRevenue": "314147000", "costOfRevenue": "114444000", "interestIncome": "None", "incomeBeforeTax": "-379605000", "interestExpense": "24911000", "operatingIncome": "-315547000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24361000", "reportedCurrency": "USD", "netInterestIncome": "-26887000", "nonInterestIncome": "None", "operatingExpenses": "515250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2439000", "sellingGeneralAndAdministrative": "97404000", "netIncomeFromContinuingOperations": "-403966000" }, "balance": { "goodwill": "26871000", "inventory": "None", "commonStock": "391000", "currentDebt": "None", "investments": "None", "totalAssets": "4999209000", "longTermDebt": "3606978000", "shortTermDebt": "31175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1198479000", "totalLiabilities": "4015237000", "otherCurrentAssets": "None", "totalCurrentAssets": "107454000", "currentLongTermDebt": "None", "longTermInvestments": "1689000", "shortTermInvestments": "63226000", "currentNetReceivables": "4572167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173997000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31175000", "totalShareholderEquity": "928493000", "capitalLeaseObligations": "31175000", "otherCurrentLiabilities": "139671000", "totalCurrentLiabilities": "79957000", "otherNonCurrentLiabilities": "55450000", "totalNonCurrentLiabilities": "3935280000", "cashAndShortTermInvestments": "107454000", "commonStockSharesOutstanding": "39078000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-403966000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10132000", "capitalExpenditures": "1214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31338000", "cashflowFromInvestment": "16433000", "stockBasedCompensation": "4027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 290734000, "cost_of_revenue": 114258000, "gross_profit": 176476000, "ebit": 86039000, "ebitda": 88542000, "pretax_income": 61128000, "tax_provision": 15415000, "net_income": 42374000, "net_income_to_common": 42374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131592000, "total_current_assets": 4783078000, "total_assets": 5434767000, "short_term_debt": 7500000, "long_term_debt": 3614206000, "total_debt": 3621706000, "total_liabilities": 4038156000, "total_equity": 1336925000, "shares_outstanding": 39536000, "goodwill_and_intangibles": 439449000 }, "cash_flow": { "operating_cash_flow": -12910000, "capital_expenditure": 1278000, "free_cash_flow": -11632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150441, "ticker_id": 7759, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86039000", "ebitda": "88542000", "netIncome": "42374000", "grossProfit": "176476000", "depreciation": "None", "totalRevenue": "290734000", "costOfRevenue": "114258000", "interestIncome": "None", "incomeBeforeTax": "61128000", "interestExpense": "24911000", "operatingIncome": "85111000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15415000", "reportedCurrency": "USD", "netInterestIncome": "-26873000", "nonInterestIncome": "None", "operatingExpenses": "91365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2503000", "sellingGeneralAndAdministrative": "66129000", "netIncomeFromContinuingOperations": "45713000" }, "balance": { "goodwill": "439449000", "inventory": "None", "commonStock": "391000", "currentDebt": "None", "investments": "None", "totalAssets": "5434767000", "longTermDebt": "3614206000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1606182000", "totalLiabilities": "4038156000", "otherCurrentAssets": "-4651486000", "totalCurrentAssets": "4783078000", "currentLongTermDebt": "None", "longTermInvestments": "1726000", "shortTermInvestments": "64774000", "currentNetReceivables": "4586712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651689000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3643659000", "totalShareholderEquity": "1336925000", "capitalLeaseObligations": "29453000", "otherCurrentLiabilities": "292759000", "totalCurrentLiabilities": "330308000", "otherNonCurrentLiabilities": "41729000", "totalNonCurrentLiabilities": "3707848000", "cashAndShortTermInvestments": "131592000", "commonStockSharesOutstanding": "39536000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12910000", "capitalExpenditures": "1278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20270000", "cashflowFromInvestment": "-9023000", "stockBasedCompensation": "4464000", "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": "2503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290734000, "cost_of_revenue": 114258000, "gross_profit": 176476000, "research_and_development": null, "selling_general_admin": 66129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86039000, "depreciation_amortisation": 2503000, "ebitda": 88542000, "interest_expense": 24911000, "interest_income": null, "other_non_operating": null, "pretax_income": 61128000, "tax_provision": 15415000, "effective_tax_rate": null, "net_income": 42374000, "net_income_continuing_ops": 45713000, "net_income_to_common": 42374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131592000, "short_term_investments": 64774000, "net_receivables": 4586712000, "inventory": null, "other_current_assets": null, "total_current_assets": 4783078000, "net_ppe": null, "goodwill": 439449000, "intangible_assets": null, "goodwill_and_intangibles": 439449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 651689000, "total_assets": 5434767000, "short_term_debt": 7500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330308000, "long_term_debt": 3614206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3707848000, "total_liabilities": 4038156000, "total_debt": 3621706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1606182000, "total_equity": 1336925000, "shares_outstanding": 39536000, "operating_cash_flow": -12910000, "stock_based_compensation": 4464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20270000, "free_cash_flow": -11632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86039000", "ebitda": "88542000", "netIncome": "42374000", "grossProfit": "176476000", "depreciation": "None", "totalRevenue": "290734000", "costOfRevenue": "114258000", "interestIncome": "None", "incomeBeforeTax": "61128000", "interestExpense": "24911000", "operatingIncome": "85111000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15415000", "reportedCurrency": "USD", "netInterestIncome": "-26873000", "nonInterestIncome": "None", "operatingExpenses": "91365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2503000", "sellingGeneralAndAdministrative": "66129000", "netIncomeFromContinuingOperations": "45713000" }, "balance": { "goodwill": "439449000", "inventory": "None", "commonStock": "391000", "currentDebt": "None", "investments": "None", "totalAssets": "5434767000", "longTermDebt": "3614206000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1606182000", "totalLiabilities": "4038156000", "otherCurrentAssets": "-4651486000", "totalCurrentAssets": "4783078000", "currentLongTermDebt": "None", "longTermInvestments": "1726000", "shortTermInvestments": "64774000", "currentNetReceivables": "4586712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651689000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3643659000", "totalShareholderEquity": "1336925000", "capitalLeaseObligations": "29453000", "otherCurrentLiabilities": "292759000", "totalCurrentLiabilities": "330308000", "otherNonCurrentLiabilities": "41729000", "totalNonCurrentLiabilities": "3707848000", "cashAndShortTermInvestments": "131592000", "commonStockSharesOutstanding": "39536000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "131592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12910000", "capitalExpenditures": "1278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20270000", "cashflowFromInvestment": "-9023000", "stockBasedCompensation": "4464000", "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": "2503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 272043000, "cost_of_revenue": 109905000, "gross_profit": 162138000, "ebit": 38287000, "ebitda": 42056000, "pretax_income": 13376000, "tax_provision": 4312000, "net_income": 3659000, "net_income_to_common": 3659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128654000, "total_current_assets": 4521112000, "total_assets": 5148069000, "short_term_debt": 30884000, "long_term_debt": 3466075000, "total_debt": 3496959000, "total_liabilities": 3867551000, "total_equity": 1219108000, "shares_outstanding": 39688000, "goodwill_and_intangibles": 420715000 }, "cash_flow": { "operating_cash_flow": -52580000, "capital_expenditure": 900000, "free_cash_flow": -51680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150442, "ticker_id": 7759, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38287000", "ebitda": "42056000", "netIncome": "3659000", "grossProfit": "162138000", "depreciation": "None", "totalRevenue": "272043000", "costOfRevenue": "109905000", "interestIncome": "None", "incomeBeforeTax": "13376000", "interestExpense": "24911000", "operatingIncome": "74577000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4312000", "reportedCurrency": "USD", "netInterestIncome": "-26812000", "nonInterestIncome": "None", "operatingExpenses": "87561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3769000", "sellingGeneralAndAdministrative": "83684000", "netIncomeFromContinuingOperations": "9064000" }, "balance": { "goodwill": "420715000", "inventory": "None", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "5148069000", "longTermDebt": "3466075000", "shortTermDebt": "30884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1563808000", "totalLiabilities": "3867551000", "otherCurrentAssets": "-4392458000", "totalCurrentAssets": "4521112000", "currentLongTermDebt": "None", "longTermInvestments": "9487000", "shortTermInvestments": "60668000", "currentNetReceivables": "4331790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626957000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496959000", "totalShareholderEquity": "1219108000", "capitalLeaseObligations": "30884000", "otherCurrentLiabilities": "290828000", "totalCurrentLiabilities": "320174000", "otherNonCurrentLiabilities": "30755000", "totalNonCurrentLiabilities": "3547377000", "cashAndShortTermInvestments": "128654000", "commonStockSharesOutstanding": "39688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52580000", "capitalExpenditures": "900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85630000", "cashflowFromInvestment": "-24385000", "stockBasedCompensation": "3788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272043000, "cost_of_revenue": 109905000, "gross_profit": 162138000, "research_and_development": null, "selling_general_admin": 83684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38287000, "depreciation_amortisation": 3769000, "ebitda": 42056000, "interest_expense": 24911000, "interest_income": null, "other_non_operating": null, "pretax_income": 13376000, "tax_provision": 4312000, "effective_tax_rate": null, "net_income": 3659000, "net_income_continuing_ops": 9064000, "net_income_to_common": 3659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128654000, "short_term_investments": 60668000, "net_receivables": 4331790000, "inventory": null, "other_current_assets": null, "total_current_assets": 4521112000, "net_ppe": null, "goodwill": 420715000, "intangible_assets": null, "goodwill_and_intangibles": 420715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 626957000, "total_assets": 5148069000, "short_term_debt": 30884000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320174000, "long_term_debt": 3466075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3547377000, "total_liabilities": 3867551000, "total_debt": 3496959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1563808000, "total_equity": 1219108000, "shares_outstanding": 39688000, "operating_cash_flow": -52580000, "stock_based_compensation": 3788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85630000, "free_cash_flow": -51680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38287000", "ebitda": "42056000", "netIncome": "3659000", "grossProfit": "162138000", "depreciation": "None", "totalRevenue": "272043000", "costOfRevenue": "109905000", "interestIncome": "None", "incomeBeforeTax": "13376000", "interestExpense": "24911000", "operatingIncome": "74577000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4312000", "reportedCurrency": "USD", "netInterestIncome": "-26812000", "nonInterestIncome": "None", "operatingExpenses": "87561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3769000", "sellingGeneralAndAdministrative": "83684000", "netIncomeFromContinuingOperations": "9064000" }, "balance": { "goodwill": "420715000", "inventory": "None", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "5148069000", "longTermDebt": "3466075000", "shortTermDebt": "30884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1563808000", "totalLiabilities": "3867551000", "otherCurrentAssets": "-4392458000", "totalCurrentAssets": "4521112000", "currentLongTermDebt": "None", "longTermInvestments": "9487000", "shortTermInvestments": "60668000", "currentNetReceivables": "4331790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626957000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3496959000", "totalShareholderEquity": "1219108000", "capitalLeaseObligations": "30884000", "otherCurrentLiabilities": "290828000", "totalCurrentLiabilities": "320174000", "otherNonCurrentLiabilities": "30755000", "totalNonCurrentLiabilities": "3547377000", "cashAndShortTermInvestments": "128654000", "commonStockSharesOutstanding": "39688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9064000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52580000", "capitalExpenditures": "900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85630000", "cashflowFromInvestment": "-24385000", "stockBasedCompensation": "3788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 295944000, "cost_of_revenue": 113089000, "gross_profit": 182855000, "ebit": 56315000, "ebitda": 59281000, "pretax_income": 33400000, "tax_provision": 10616000, "net_income": 18456000, "net_income_to_common": 18456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105938000, "total_current_assets": 4322001000, "total_assets": 4931155000, "short_term_debt": null, "long_term_debt": 3326621000, "total_debt": 3326621000, "total_liabilities": 3737548000, "total_equity": 1135032000, "shares_outstanding": 39681000, "goodwill_and_intangibles": 396357000 }, "cash_flow": { "operating_cash_flow": 42930000, "capital_expenditure": 1164000, "free_cash_flow": 44094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150443, "ticker_id": 7759, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56315000", "ebitda": "59281000", "netIncome": "18456000", "grossProfit": "182855000", "depreciation": "None", "totalRevenue": "295944000", "costOfRevenue": "113089000", "interestIncome": "None", "incomeBeforeTax": "33400000", "interestExpense": "22915000", "operatingIncome": "94136000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10616000", "reportedCurrency": "USD", "netInterestIncome": "-25156000", "nonInterestIncome": "None", "operatingExpenses": "88719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2966000", "sellingGeneralAndAdministrative": "147228000", "netIncomeFromContinuingOperations": "22784000" }, "balance": { "goodwill": "396357000", "inventory": "None", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "4931155000", "longTermDebt": "3326621000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1560149000", "totalLiabilities": "3737548000", "otherCurrentAssets": "None", "totalCurrentAssets": "4322001000", "currentLongTermDebt": "None", "longTermInvestments": "10542000", "shortTermInvestments": "55762000", "currentNetReceivables": "4160301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609154000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3363058000", "totalShareholderEquity": "1135032000", "capitalLeaseObligations": "36437000", "otherCurrentLiabilities": "304617000", "totalCurrentLiabilities": "333201000", "otherNonCurrentLiabilities": "24476000", "totalNonCurrentLiabilities": "3404347000", "cashAndShortTermInvestments": "105938000", "commonStockSharesOutstanding": "39681000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42930000", "capitalExpenditures": "1164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143764000", "cashflowFromInvestment": "-198637000", "stockBasedCompensation": "3337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295944000, "cost_of_revenue": 113089000, "gross_profit": 182855000, "research_and_development": null, "selling_general_admin": 147228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56315000, "depreciation_amortisation": 2966000, "ebitda": 59281000, "interest_expense": 22915000, "interest_income": null, "other_non_operating": null, "pretax_income": 33400000, "tax_provision": 10616000, "effective_tax_rate": null, "net_income": 18456000, "net_income_continuing_ops": 22784000, "net_income_to_common": 18456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105938000, "short_term_investments": 55762000, "net_receivables": 4160301000, "inventory": null, "other_current_assets": null, "total_current_assets": 4322001000, "net_ppe": null, "goodwill": 396357000, "intangible_assets": null, "goodwill_and_intangibles": 396357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 609154000, "total_assets": 4931155000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333201000, "long_term_debt": 3326621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3404347000, "total_liabilities": 3737548000, "total_debt": 3326621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1560149000, "total_equity": 1135032000, "shares_outstanding": 39681000, "operating_cash_flow": 42930000, "stock_based_compensation": 3337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143764000, "free_cash_flow": 44094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56315000", "ebitda": "59281000", "netIncome": "18456000", "grossProfit": "182855000", "depreciation": "None", "totalRevenue": "295944000", "costOfRevenue": "113089000", "interestIncome": "None", "incomeBeforeTax": "33400000", "interestExpense": "22915000", "operatingIncome": "94136000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10616000", "reportedCurrency": "USD", "netInterestIncome": "-25156000", "nonInterestIncome": "None", "operatingExpenses": "88719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2966000", "sellingGeneralAndAdministrative": "147228000", "netIncomeFromContinuingOperations": "22784000" }, "balance": { "goodwill": "396357000", "inventory": "None", "commonStock": "395000", "currentDebt": "None", "investments": "None", "totalAssets": "4931155000", "longTermDebt": "3326621000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1560149000", "totalLiabilities": "3737548000", "otherCurrentAssets": "None", "totalCurrentAssets": "4322001000", "currentLongTermDebt": "None", "longTermInvestments": "10542000", "shortTermInvestments": "55762000", "currentNetReceivables": "4160301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609154000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3363058000", "totalShareholderEquity": "1135032000", "capitalLeaseObligations": "36437000", "otherCurrentLiabilities": "304617000", "totalCurrentLiabilities": "333201000", "otherNonCurrentLiabilities": "24476000", "totalNonCurrentLiabilities": "3404347000", "cashAndShortTermInvestments": "105938000", "commonStockSharesOutstanding": "39681000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42930000", "capitalExpenditures": "1164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143764000", "cashflowFromInvestment": "-198637000", "stockBasedCompensation": "3337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 283584000, "cost_of_revenue": 110112000, "gross_profit": 173472000, "ebit": 53618000, "ebitda": 56087000, "pretax_income": 28250000, "tax_provision": -672000, "net_income": 27154000, "net_income_to_common": 27154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141135000, "total_current_assets": 4289575000, "total_assets": 4936070000, "short_term_debt": 19200000, "long_term_debt": 3296172000, "total_debt": 3315372000, "total_liabilities": 3654278000, "total_equity": 1218882000, "shares_outstanding": 39492000, "goodwill_and_intangibles": 423011000 }, "cash_flow": { "operating_cash_flow": -35036000, "capital_expenditure": 1049000, "free_cash_flow": -33987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150445, "ticker_id": 7759, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53618000", "ebitda": "56087000", "netIncome": "27154000", "grossProfit": "173472000", "depreciation": "None", "totalRevenue": "283584000", "costOfRevenue": "110112000", "interestIncome": "None", "incomeBeforeTax": "28250000", "interestExpense": "25368000", "operatingIncome": "89978000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-672000", "reportedCurrency": "USD", "netInterestIncome": "-29163000", "nonInterestIncome": "None", "operatingExpenses": "83494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2469000", "sellingGeneralAndAdministrative": "57483000", "netIncomeFromContinuingOperations": "28922000" }, "balance": { "goodwill": "423011000", "inventory": "None", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "4936070000", "longTermDebt": "3296172000", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1541693000", "totalLiabilities": "3654278000", "otherCurrentAssets": "-4148440000", "totalCurrentAssets": "4289575000", "currentLongTermDebt": "None", "longTermInvestments": "10717000", "shortTermInvestments": "50605000", "currentNetReceivables": "4097835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646495000", "currentAccountsPayable": "8176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3341394000", "totalShareholderEquity": "1218882000", "capitalLeaseObligations": "45222000", "otherCurrentLiabilities": "237520000", "totalCurrentLiabilities": "273197000", "otherNonCurrentLiabilities": "19806000", "totalNonCurrentLiabilities": "3381081000", "cashAndShortTermInvestments": "141135000", "commonStockSharesOutstanding": "39492000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35036000", "capitalExpenditures": "1049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143247000", "cashflowFromInvestment": "-87638000", "stockBasedCompensation": "3251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283584000, "cost_of_revenue": 110112000, "gross_profit": 173472000, "research_and_development": null, "selling_general_admin": 57483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53618000, "depreciation_amortisation": 2469000, "ebitda": 56087000, "interest_expense": 25368000, "interest_income": null, "other_non_operating": null, "pretax_income": 28250000, "tax_provision": -672000, "effective_tax_rate": null, "net_income": 27154000, "net_income_continuing_ops": 28922000, "net_income_to_common": 27154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141135000, "short_term_investments": 50605000, "net_receivables": 4097835000, "inventory": null, "other_current_assets": null, "total_current_assets": 4289575000, "net_ppe": null, "goodwill": 423011000, "intangible_assets": null, "goodwill_and_intangibles": 423011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 646495000, "total_assets": 4936070000, "short_term_debt": 19200000, "accounts_payable": 8176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273197000, "long_term_debt": 3296172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3381081000, "total_liabilities": 3654278000, "total_debt": 3315372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1541693000, "total_equity": 1218882000, "shares_outstanding": 39492000, "operating_cash_flow": -35036000, "stock_based_compensation": 3251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143247000, "free_cash_flow": -33987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53618000", "ebitda": "56087000", "netIncome": "27154000", "grossProfit": "173472000", "depreciation": "None", "totalRevenue": "283584000", "costOfRevenue": "110112000", "interestIncome": "None", "incomeBeforeTax": "28250000", "interestExpense": "25368000", "operatingIncome": "89978000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-672000", "reportedCurrency": "USD", "netInterestIncome": "-29163000", "nonInterestIncome": "None", "operatingExpenses": "83494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2469000", "sellingGeneralAndAdministrative": "57483000", "netIncomeFromContinuingOperations": "28922000" }, "balance": { "goodwill": "423011000", "inventory": "None", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "4936070000", "longTermDebt": "3296172000", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1541693000", "totalLiabilities": "3654278000", "otherCurrentAssets": "-4148440000", "totalCurrentAssets": "4289575000", "currentLongTermDebt": "None", "longTermInvestments": "10717000", "shortTermInvestments": "50605000", "currentNetReceivables": "4097835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646495000", "currentAccountsPayable": "8176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3341394000", "totalShareholderEquity": "1218882000", "capitalLeaseObligations": "45222000", "otherCurrentLiabilities": "237520000", "totalCurrentLiabilities": "273197000", "otherNonCurrentLiabilities": "19806000", "totalNonCurrentLiabilities": "3381081000", "cashAndShortTermInvestments": "141135000", "commonStockSharesOutstanding": "39492000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35036000", "capitalExpenditures": "1049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143247000", "cashflowFromInvestment": "-87638000", "stockBasedCompensation": "3251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 286633000, "cost_of_revenue": 107421000, "gross_profit": 179212000, "ebit": 56062000, "ebitda": 58699000, "pretax_income": 33816000, "tax_provision": 8702000, "net_income": 21516000, "net_income_to_common": 21516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118865000, "total_current_assets": 4021782000, "total_assets": 4661940000, "short_term_debt": 143391000, "long_term_debt": 3113777000, "total_debt": 3257168000, "total_liabilities": 3458662000, "total_equity": 1145463000, "shares_outstanding": 39546000, "goodwill_and_intangibles": 415646000 }, "cash_flow": { "operating_cash_flow": -29489000, "capital_expenditure": 1337000, "free_cash_flow": -28152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150446, "ticker_id": 7759, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56062000", "ebitda": "58699000", "netIncome": "21516000", "grossProfit": "179212000", "depreciation": "None", "totalRevenue": "286633000", "costOfRevenue": "107421000", "interestIncome": "None", "incomeBeforeTax": "33816000", "interestExpense": "55353000", "operatingIncome": "89222000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8702000", "reportedCurrency": "USD", "netInterestIncome": "-24577000", "nonInterestIncome": "None", "operatingExpenses": "89990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2637000", "sellingGeneralAndAdministrative": "64749000", "netIncomeFromContinuingOperations": "25114000" }, "balance": { "goodwill": "415646000", "inventory": "None", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "4661940000", "longTermDebt": "3113777000", "shortTermDebt": "143391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1514539000", "totalLiabilities": "3458662000", "otherCurrentAssets": "-3974916000", "totalCurrentAssets": "4021782000", "currentLongTermDebt": "None", "longTermInvestments": "11701000", "shortTermInvestments": "47918000", "currentNetReceivables": "3854999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "640158000", "currentAccountsPayable": "10198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3160523000", "totalShareholderEquity": "1145463000", "capitalLeaseObligations": "46746000", "otherCurrentLiabilities": "229251000", "totalCurrentLiabilities": "263032000", "otherNonCurrentLiabilities": "16684000", "totalNonCurrentLiabilities": "3195630000", "cashAndShortTermInvestments": "118865000", "commonStockSharesOutstanding": "39546000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25114000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29489000", "capitalExpenditures": "1337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151004000", "cashflowFromInvestment": "-111406000", "stockBasedCompensation": "3555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286633000, "cost_of_revenue": 107421000, "gross_profit": 179212000, "research_and_development": null, "selling_general_admin": 64749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56062000, "depreciation_amortisation": 2637000, "ebitda": 58699000, "interest_expense": 55353000, "interest_income": null, "other_non_operating": null, "pretax_income": 33816000, "tax_provision": 8702000, "effective_tax_rate": null, "net_income": 21516000, "net_income_continuing_ops": 25114000, "net_income_to_common": 21516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118865000, "short_term_investments": 47918000, "net_receivables": 3854999000, "inventory": null, "other_current_assets": null, "total_current_assets": 4021782000, "net_ppe": null, "goodwill": 415646000, "intangible_assets": null, "goodwill_and_intangibles": 415646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 640158000, "total_assets": 4661940000, "short_term_debt": 143391000, "accounts_payable": 10198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263032000, "long_term_debt": 3113777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3195630000, "total_liabilities": 3458662000, "total_debt": 3257168000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1514539000, "total_equity": 1145463000, "shares_outstanding": 39546000, "operating_cash_flow": -29489000, "stock_based_compensation": 3555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151004000, "free_cash_flow": -28152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56062000", "ebitda": "58699000", "netIncome": "21516000", "grossProfit": "179212000", "depreciation": "None", "totalRevenue": "286633000", "costOfRevenue": "107421000", "interestIncome": "None", "incomeBeforeTax": "33816000", "interestExpense": "55353000", "operatingIncome": "89222000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8702000", "reportedCurrency": "USD", "netInterestIncome": "-24577000", "nonInterestIncome": "None", "operatingExpenses": "89990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2637000", "sellingGeneralAndAdministrative": "64749000", "netIncomeFromContinuingOperations": "25114000" }, "balance": { "goodwill": "415646000", "inventory": "None", "commonStock": "394000", "currentDebt": "None", "investments": "None", "totalAssets": "4661940000", "longTermDebt": "3113777000", "shortTermDebt": "143391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1514539000", "totalLiabilities": "3458662000", "otherCurrentAssets": "-3974916000", "totalCurrentAssets": "4021782000", "currentLongTermDebt": "None", "longTermInvestments": "11701000", "shortTermInvestments": "47918000", "currentNetReceivables": "3854999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "640158000", "currentAccountsPayable": "10198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3160523000", "totalShareholderEquity": "1145463000", "capitalLeaseObligations": "46746000", "otherCurrentLiabilities": "229251000", "totalCurrentLiabilities": "263032000", "otherNonCurrentLiabilities": "16684000", "totalNonCurrentLiabilities": "3195630000", "cashAndShortTermInvestments": "118865000", "commonStockSharesOutstanding": "39546000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25114000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29489000", "capitalExpenditures": "1337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151004000", "cashflowFromInvestment": "-111406000", "stockBasedCompensation": "3555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 257667000, "cost_of_revenue": 107553000, "gross_profit": 150114000, "ebit": 32342000, "ebitda": 35062000, "pretax_income": 14139000, "tax_provision": 2386000, "net_income": 3475000, "net_income_to_common": 3475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108100000, "total_current_assets": 3837511000, "total_assets": 4482182000, "short_term_debt": 1480636000, "long_term_debt": 1472412000, "total_debt": 2953048000, "total_liabilities": 3285864000, "total_equity": 1129326000, "shares_outstanding": 39448000, "goodwill_and_intangibles": 411846000 }, "cash_flow": { "operating_cash_flow": -72999000, "capital_expenditure": 495000, "free_cash_flow": -72504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150447, "ticker_id": 7759, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32342000", "ebitda": "35062000", "netIncome": "3475000", "grossProfit": "150114000", "depreciation": "None", "totalRevenue": "257667000", "costOfRevenue": "107553000", "interestIncome": "None", "incomeBeforeTax": "14139000", "interestExpense": "52278000", "operatingIncome": "66396000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-20403000", "nonInterestIncome": "None", "operatingExpenses": "83718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2720000", "sellingGeneralAndAdministrative": "80575000", "netIncomeFromContinuingOperations": "11753000" }, "balance": { "goodwill": "411846000", "inventory": "-20998998", "commonStock": "393000", "currentDebt": "None", "investments": "None", "totalAssets": "4482182000", "longTermDebt": "1472412000", "shortTermDebt": "1480636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1493023000", "totalLiabilities": "3285864000", "otherCurrentAssets": "-3790362000", "totalCurrentAssets": "3837511000", "currentLongTermDebt": "1480636000", "longTermInvestments": "58879000", "shortTermInvestments": "47149000", "currentNetReceivables": "3682262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644671000", "currentAccountsPayable": "10814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4482241000", "totalShareholderEquity": "1129326000", "capitalLeaseObligations": "48557000", "otherCurrentLiabilities": "-1268475000", "totalCurrentLiabilities": "246516000", "otherNonCurrentLiabilities": "20855000", "totalNonCurrentLiabilities": "3039348000", "cashAndShortTermInvestments": "108100000", "commonStockSharesOutstanding": "39448000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-72999000", "capitalExpenditures": "495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52822000", "cashflowFromInvestment": "15211000", "stockBasedCompensation": "3327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257667000, "cost_of_revenue": 107553000, "gross_profit": 150114000, "research_and_development": null, "selling_general_admin": 80575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32342000, "depreciation_amortisation": 2720000, "ebitda": 35062000, "interest_expense": 52278000, "interest_income": null, "other_non_operating": null, "pretax_income": 14139000, "tax_provision": 2386000, "effective_tax_rate": null, "net_income": 3475000, "net_income_continuing_ops": 11753000, "net_income_to_common": 3475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108100000, "short_term_investments": 47149000, "net_receivables": 3682262000, "inventory": -20998998, "other_current_assets": null, "total_current_assets": 3837511000, "net_ppe": null, "goodwill": 411846000, "intangible_assets": null, "goodwill_and_intangibles": 411846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644671000, "total_assets": 4482182000, "short_term_debt": 1480636000, "accounts_payable": 10814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246516000, "long_term_debt": 1472412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3039348000, "total_liabilities": 3285864000, "total_debt": 2953048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1493023000, "total_equity": 1129326000, "shares_outstanding": 39448000, "operating_cash_flow": -72999000, "stock_based_compensation": 3327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52822000, "free_cash_flow": -72504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32342000", "ebitda": "35062000", "netIncome": "3475000", "grossProfit": "150114000", "depreciation": "None", "totalRevenue": "257667000", "costOfRevenue": "107553000", "interestIncome": "None", "incomeBeforeTax": "14139000", "interestExpense": "52278000", "operatingIncome": "66396000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2386000", "reportedCurrency": "USD", "netInterestIncome": "-20403000", "nonInterestIncome": "None", "operatingExpenses": "83718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2720000", "sellingGeneralAndAdministrative": "80575000", "netIncomeFromContinuingOperations": "11753000" }, "balance": { "goodwill": "411846000", "inventory": "-20998998", "commonStock": "393000", "currentDebt": "None", "investments": "None", "totalAssets": "4482182000", "longTermDebt": "1472412000", "shortTermDebt": "1480636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1493023000", "totalLiabilities": "3285864000", "otherCurrentAssets": "-3790362000", "totalCurrentAssets": "3837511000", "currentLongTermDebt": "1480636000", "longTermInvestments": "58879000", "shortTermInvestments": "47149000", "currentNetReceivables": "3682262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644671000", "currentAccountsPayable": "10814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4482241000", "totalShareholderEquity": "1129326000", "capitalLeaseObligations": "48557000", "otherCurrentLiabilities": "-1268475000", "totalCurrentLiabilities": "246516000", "otherNonCurrentLiabilities": "20855000", "totalNonCurrentLiabilities": "3039348000", "cashAndShortTermInvestments": "108100000", "commonStockSharesOutstanding": "39448000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-72999000", "capitalExpenditures": "495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52822000", "cashflowFromInvestment": "15211000", "stockBasedCompensation": "3327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 223252000, "cost_of_revenue": 103615000, "gross_profit": 119637000, "ebit": 11381000, "ebitda": 14615000, "pretax_income": -6676000, "tax_provision": -816000, "net_income": -8782000, "net_income_to_common": -8782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112528000, "total_current_assets": 3856309000, "total_assets": 4525354000, "short_term_debt": 1437715000, "long_term_debt": 1476555000, "total_debt": 2914270000, "total_liabilities": 3285978000, "total_equity": 1167112000, "shares_outstanding": 39245000, "goodwill_and_intangibles": 431564000 }, "cash_flow": { "operating_cash_flow": 20737000, "capital_expenditure": 581000, "free_cash_flow": 21318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150448, "ticker_id": 7759, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11381000", "ebitda": "14615000", "netIncome": "-8782000", "grossProfit": "119637000", "depreciation": "None", "totalRevenue": "223252000", "costOfRevenue": "103615000", "interestIncome": "None", "incomeBeforeTax": "-6676000", "interestExpense": "18057000", "operatingIncome": "45529000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-816000", "reportedCurrency": "USD", "netInterestIncome": "-20235000", "nonInterestIncome": "None", "operatingExpenses": "74108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3234000", "sellingGeneralAndAdministrative": "46778000", "netIncomeFromContinuingOperations": "-5860000" }, "balance": { "goodwill": "431564000", "inventory": "-21770000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4525354000", "longTermDebt": "1476555000", "shortTermDebt": "1437715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1489548000", "totalLiabilities": "3285978000", "otherCurrentAssets": "-3798003000", "totalCurrentAssets": "3856309000", "currentLongTermDebt": "1437715000", "longTermInvestments": "72404000", "shortTermInvestments": "59470000", "currentNetReceivables": "3684311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669045000", "currentAccountsPayable": "6325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4402285000", "totalShareholderEquity": "1167112000", "capitalLeaseObligations": "50300000", "otherCurrentLiabilities": "-1190233000", "totalCurrentLiabilities": "271719000", "otherNonCurrentLiabilities": "32638000", "totalNonCurrentLiabilities": "3014259000", "cashAndShortTermInvestments": "112528000", "commonStockSharesOutstanding": "39245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20737000", "capitalExpenditures": "581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27049000", "cashflowFromInvestment": "-55271000", "stockBasedCompensation": "2952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223252000, "cost_of_revenue": 103615000, "gross_profit": 119637000, "research_and_development": null, "selling_general_admin": 46778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11381000, "depreciation_amortisation": 3234000, "ebitda": 14615000, "interest_expense": 18057000, "interest_income": null, "other_non_operating": null, "pretax_income": -6676000, "tax_provision": -816000, "effective_tax_rate": null, "net_income": -8782000, "net_income_continuing_ops": -5860000, "net_income_to_common": -8782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112528000, "short_term_investments": 59470000, "net_receivables": 3684311000, "inventory": -21770000, "other_current_assets": null, "total_current_assets": 3856309000, "net_ppe": null, "goodwill": 431564000, "intangible_assets": null, "goodwill_and_intangibles": 431564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 669045000, "total_assets": 4525354000, "short_term_debt": 1437715000, "accounts_payable": 6325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271719000, "long_term_debt": 1476555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3014259000, "total_liabilities": 3285978000, "total_debt": 2914270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1489548000, "total_equity": 1167112000, "shares_outstanding": 39245000, "operating_cash_flow": 20737000, "stock_based_compensation": 2952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27049000, "free_cash_flow": 21318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11381000", "ebitda": "14615000", "netIncome": "-8782000", "grossProfit": "119637000", "depreciation": "None", "totalRevenue": "223252000", "costOfRevenue": "103615000", "interestIncome": "None", "incomeBeforeTax": "-6676000", "interestExpense": "18057000", "operatingIncome": "45529000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-816000", "reportedCurrency": "USD", "netInterestIncome": "-20235000", "nonInterestIncome": "None", "operatingExpenses": "74108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3234000", "sellingGeneralAndAdministrative": "46778000", "netIncomeFromContinuingOperations": "-5860000" }, "balance": { "goodwill": "431564000", "inventory": "-21770000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4525354000", "longTermDebt": "1476555000", "shortTermDebt": "1437715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1489548000", "totalLiabilities": "3285978000", "otherCurrentAssets": "-3798003000", "totalCurrentAssets": "3856309000", "currentLongTermDebt": "1437715000", "longTermInvestments": "72404000", "shortTermInvestments": "59470000", "currentNetReceivables": "3684311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "669045000", "currentAccountsPayable": "6325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4402285000", "totalShareholderEquity": "1167112000", "capitalLeaseObligations": "50300000", "otherCurrentLiabilities": "-1190233000", "totalCurrentLiabilities": "271719000", "otherNonCurrentLiabilities": "32638000", "totalNonCurrentLiabilities": "3014259000", "cashAndShortTermInvestments": "112528000", "commonStockSharesOutstanding": "39245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20737000", "capitalExpenditures": "581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27049000", "cashflowFromInvestment": "-55271000", "stockBasedCompensation": "2952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 218771000, "cost_of_revenue": 100678000, "gross_profit": 118093000, "ebit": 12070000, "ebitda": 20380000, "pretax_income": -6363000, "tax_provision": 1788000, "net_income": -12262000, "net_income_to_common": -12262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105172000, "total_current_assets": 3667426000, "total_assets": 4329975000, "short_term_debt": 1356481000, "long_term_debt": 2832225000, "total_debt": 4188706000, "total_liabilities": 3139988000, "total_equity": 1115590000, "shares_outstanding": 39242000, "goodwill_and_intangibles": 412513000 }, "cash_flow": { "operating_cash_flow": -37433000, "capital_expenditure": 1215000, "free_cash_flow": -36218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150450, "ticker_id": 7759, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12070000", "ebitda": "20380000", "netIncome": "-12262000", "grossProfit": "118093000", "depreciation": "None", "totalRevenue": "218771000", "costOfRevenue": "100678000", "interestIncome": "None", "incomeBeforeTax": "-6363000", "interestExpense": "18433000", "operatingIncome": "43046000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1788000", "reportedCurrency": "USD", "netInterestIncome": "-20653000", "nonInterestIncome": "None", "operatingExpenses": "75047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8310000", "sellingGeneralAndAdministrative": "44907000", "netIncomeFromContinuingOperations": "-8151000" }, "balance": { "goodwill": "412513000", "inventory": "3617917000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4329975000", "longTermDebt": "2832225000", "shortTermDebt": "1356481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1498330000", "totalLiabilities": "3139988000", "otherCurrentAssets": "-3617917000", "totalCurrentAssets": "3667426000", "currentLongTermDebt": "1356481000", "longTermInvestments": "74729000", "shortTermInvestments": "62755000", "currentNetReceivables": "3499499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "662549000", "currentAccountsPayable": "6159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4240364000", "totalShareholderEquity": "1115590000", "capitalLeaseObligations": "51658000", "otherCurrentLiabilities": "-1149585000", "totalCurrentLiabilities": "229001000", "otherNonCurrentLiabilities": "12919000", "totalNonCurrentLiabilities": "2910987000", "cashAndShortTermInvestments": "105172000", "commonStockSharesOutstanding": "39242000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37433000", "capitalExpenditures": "1215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119755000", "cashflowFromInvestment": "-85622000", "stockBasedCompensation": "1629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8310000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218771000, "cost_of_revenue": 100678000, "gross_profit": 118093000, "research_and_development": null, "selling_general_admin": 44907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12070000, "depreciation_amortisation": 8310000, "ebitda": 20380000, "interest_expense": 18433000, "interest_income": null, "other_non_operating": null, "pretax_income": -6363000, "tax_provision": 1788000, "effective_tax_rate": null, "net_income": -12262000, "net_income_continuing_ops": -8151000, "net_income_to_common": -12262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105172000, "short_term_investments": 62755000, "net_receivables": 3499499000, "inventory": 3617917000, "other_current_assets": null, "total_current_assets": 3667426000, "net_ppe": null, "goodwill": 412513000, "intangible_assets": null, "goodwill_and_intangibles": 412513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 662549000, "total_assets": 4329975000, "short_term_debt": 1356481000, "accounts_payable": 6159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229001000, "long_term_debt": 2832225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2910987000, "total_liabilities": 3139988000, "total_debt": 4188706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1498330000, "total_equity": 1115590000, "shares_outstanding": 39242000, "operating_cash_flow": -37433000, "stock_based_compensation": 1629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119755000, "free_cash_flow": -36218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12070000", "ebitda": "20380000", "netIncome": "-12262000", "grossProfit": "118093000", "depreciation": "None", "totalRevenue": "218771000", "costOfRevenue": "100678000", "interestIncome": "None", "incomeBeforeTax": "-6363000", "interestExpense": "18433000", "operatingIncome": "43046000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1788000", "reportedCurrency": "USD", "netInterestIncome": "-20653000", "nonInterestIncome": "None", "operatingExpenses": "75047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8310000", "sellingGeneralAndAdministrative": "44907000", "netIncomeFromContinuingOperations": "-8151000" }, "balance": { "goodwill": "412513000", "inventory": "3617917000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4329975000", "longTermDebt": "2832225000", "shortTermDebt": "1356481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1498330000", "totalLiabilities": "3139988000", "otherCurrentAssets": "-3617917000", "totalCurrentAssets": "3667426000", "currentLongTermDebt": "1356481000", "longTermInvestments": "74729000", "shortTermInvestments": "62755000", "currentNetReceivables": "3499499000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "662549000", "currentAccountsPayable": "6159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4240364000", "totalShareholderEquity": "1115590000", "capitalLeaseObligations": "51658000", "otherCurrentLiabilities": "-1149585000", "totalCurrentLiabilities": "229001000", "otherNonCurrentLiabilities": "12919000", "totalNonCurrentLiabilities": "2910987000", "cashAndShortTermInvestments": "105172000", "commonStockSharesOutstanding": "39242000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37433000", "capitalExpenditures": "1215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119755000", "cashflowFromInvestment": "-85622000", "stockBasedCompensation": "1629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8310000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "income_statement": { "revenue": 213930000, "cost_of_revenue": 90942000, "gross_profit": 122988000, "ebit": 22916000, "ebitda": 26398000, "pretax_income": 2738000, "tax_provision": 1578000, "net_income": -3804000, "net_income_to_common": -3804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111375000, "total_current_assets": 3572250000, "total_assets": 4320859000, "short_term_debt": 1262277000, "long_term_debt": 2739667000, "total_debt": 4001944000, "total_liabilities": 3081185000, "total_equity": 1165525000, "shares_outstanding": 39190000, "goodwill_and_intangibles": 414905000 }, "cash_flow": { "operating_cash_flow": -33318000, "capital_expenditure": 686000, "free_cash_flow": -32632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150451, "ticker_id": 7759, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:35.933657+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22916000", "ebitda": "26398000", "netIncome": "-3804000", "grossProfit": "122988000", "depreciation": "None", "totalRevenue": "213930000", "costOfRevenue": "90942000", "interestIncome": "None", "incomeBeforeTax": "2738000", "interestExpense": "20178000", "operatingIncome": "45561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1578000", "reportedCurrency": "USD", "netInterestIncome": "-43022000", "nonInterestIncome": "None", "operatingExpenses": "77427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "199000", "costofGoodsAndServicesSold": "90942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3482000", "sellingGeneralAndAdministrative": "45509000", "netIncomeFromContinuingOperations": "1160000" }, "balance": { "goodwill": "414905000", "inventory": "3585540000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4320859000", "longTermDebt": "2739667000", "shortTermDebt": "1262277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1510592000", "totalLiabilities": "3081185000", "otherCurrentAssets": "-3585540000", "totalCurrentAssets": "3572250000", "currentLongTermDebt": "1262277000", "longTermInvestments": "76169000", "shortTermInvestments": "39795000", "currentNetReceivables": "3460875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "748609000", "currentAccountsPayable": "6345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45874000", "shortLongTermDebtTotal": "4001944000", "totalShareholderEquity": "1165525000", "capitalLeaseObligations": "55723000", "otherCurrentLiabilities": "99318000", "totalCurrentLiabilities": "1505475000", "otherNonCurrentLiabilities": "123452000", "totalNonCurrentLiabilities": "1575710000", "cashAndShortTermInvestments": "111375000", "commonStockSharesOutstanding": "39190000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33318000", "capitalExpenditures": "686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217310000", "cashflowFromInvestment": "-102946000", "stockBasedCompensation": "2715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-353574000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213930000, "cost_of_revenue": 90942000, "gross_profit": 122988000, "research_and_development": null, "selling_general_admin": 45509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22916000, "depreciation_amortisation": 3482000, "ebitda": 26398000, "interest_expense": 20178000, "interest_income": null, "other_non_operating": null, "pretax_income": 2738000, "tax_provision": 1578000, "effective_tax_rate": null, "net_income": -3804000, "net_income_continuing_ops": 1160000, "net_income_to_common": -3804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111375000, "short_term_investments": 39795000, "net_receivables": 3460875000, "inventory": 3585540000, "other_current_assets": null, "total_current_assets": 3572250000, "net_ppe": null, "goodwill": 414905000, "intangible_assets": null, "goodwill_and_intangibles": 414905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 748609000, "total_assets": 4320859000, "short_term_debt": 1262277000, "accounts_payable": 6345000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1505475000, "long_term_debt": 2739667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1575710000, "total_liabilities": 3081185000, "total_debt": 4001944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1510592000, "total_equity": 1165525000, "shares_outstanding": 39190000, "operating_cash_flow": -33318000, "stock_based_compensation": 2715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217310000, "free_cash_flow": -32632000, "net_change_in_cash": -353574000 }, "raw_data": { "income": { "ebit": "22916000", "ebitda": "26398000", "netIncome": "-3804000", "grossProfit": "122988000", "depreciation": "None", "totalRevenue": "213930000", "costOfRevenue": "90942000", "interestIncome": "None", "incomeBeforeTax": "2738000", "interestExpense": "20178000", "operatingIncome": "45561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1578000", "reportedCurrency": "USD", "netInterestIncome": "-43022000", "nonInterestIncome": "None", "operatingExpenses": "77427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "199000", "costofGoodsAndServicesSold": "90942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3482000", "sellingGeneralAndAdministrative": "45509000", "netIncomeFromContinuingOperations": "1160000" }, "balance": { "goodwill": "414905000", "inventory": "3585540000", "commonStock": "392000", "currentDebt": "None", "investments": "None", "totalAssets": "4320859000", "longTermDebt": "2739667000", "shortTermDebt": "1262277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1510592000", "totalLiabilities": "3081185000", "otherCurrentAssets": "-3585540000", "totalCurrentAssets": "3572250000", "currentLongTermDebt": "1262277000", "longTermInvestments": "76169000", "shortTermInvestments": "39795000", "currentNetReceivables": "3460875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "748609000", "currentAccountsPayable": "6345000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45874000", "shortLongTermDebtTotal": "4001944000", "totalShareholderEquity": "1165525000", "capitalLeaseObligations": "55723000", "otherCurrentLiabilities": "99318000", "totalCurrentLiabilities": "1505475000", "otherNonCurrentLiabilities": "123452000", "totalNonCurrentLiabilities": "1575710000", "cashAndShortTermInvestments": "111375000", "commonStockSharesOutstanding": "39190000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33318000", "capitalExpenditures": "686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217310000", "cashflowFromInvestment": "-102946000", "stockBasedCompensation": "2715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-353574000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3482000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }