{ "ticker": { "uuid": "c7dbec0a-66c4-43ae-981a-20f8f968f11c", "symbol": "STGW", "name": "Stagwell Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/c7dbec0a-66c4-43ae-981a-20f8f968f11c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c7dbec0a-66c4-43ae-981a-20f8f968f11c/" }, "ticker_metadata": { "id": 8395, "uuid": "c7dbec0a-66c4-43ae-981a-20f8f968f11c", "symbol": "STGW", "name": "Stagwell Inc", "asset_type": "equity", "market_cap": 1737457000, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Stagwell Inc. (STGW) is a leading digital marketing and communications agency, established in 2015, that excels in delivering innovative and performance-driven solutions across advertising, public relations, and digital media. The firm leverages advanced technology and data analytics to produce measurable outcomes for its clients, solidifying its position as a frontrunner in the fast-evolving marketing landscape. Stagwell's strategic focus on targeted acquisitions enhances its competitive advantage, making it an attractive investment opportunity for institutional investors looking to engage with a dynamic company poised to thrive in the expanding global digital economy.", "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": "c7dbec0a-66c4-43ae-981a-20f8f968f11c", "symbol": "STGW", "name": "Stagwell Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/c7dbec0a-66c4-43ae-981a-20f8f968f11c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c7dbec0a-66c4-43ae-981a-20f8f968f11c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.38, "quality": 0.27, "momentum": 0.82, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 6.44, "market_cap": 1614933040, "pe_ratio": 84.7956, "earnings_yield": 0.0118, "ebitda_to_ev": 0.1182, "shareholder_yield": 0, "roe": 0.0264, "piotroski_f_score": 6, "momentum_12_1": 0.441, "volatility_252d": 0.5316 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:44.486148+00:00", "batch_id": "" }, "size": { "price_close": 6.44, "market_cap": 1614933040, "market_cap_usd": 1614933040, "enterprise_value": 2994065040, "shares_outstanding": 250766000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 84.7956, "pb_ratio": 2.2352, "ptbv_ratio": null, "ps_ratio": 0.5453, "pcf_ratio": 4.9737, "pfcf_ratio": 4.3079, "ev_ebitda": 8.4596, "ev_ebit": 20.4707, "ev_sales": 1.011, "ev_fcf": 7.9868, "earnings_yield": 0.0118, "fcf_yield": 0.1252, "price_to_sales": 0.5453, "price_to_book": 2.2352, "price_to_cashflow": 4.9737, "ebitda_to_ev": 0.1182, "sales_yield": 0.9891 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3457, "operating_margin": 0.0494, "net_margin": 0.0064, "ebitda_margin": 0.1195, "fcf_margin": 0.1266, "roe": 0.0264, "roa": 0.0045, "roic": 0.0274, "roc_greenblatt": null, "asset_turnover": 0.6979, "cash_conversion": 19.6837, "accruals_ratio": -0.072, "sbc_to_revenue": 0.0125, "piotroski_f_score": 6, "altman_z_score": 1.0237, "earnings_stability_5y": 4.7444, "revenue_stability_5y": 0.4883, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2413, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.839, "net_debt_to_ebitda": 3.8967, "debt_to_assets": 0.3521, "interest_coverage": 1.518, "current_ratio": 0.8272, "quick_ratio": 0.8272, "net_debt": 1379132000, "local_beta": 0.0014, "volatility_252d": 0.5316, "volatility_60d": 1.3093, "max_drawdown_12m": -0.3027, "risk_adjusted_momentum": 0.8295 }, "growth": { "revenue_growth_1y": 0.0491, "revenue_growth_3y_cagr": 0.0267, "revenue_growth_5y_cagr": 0.2678, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1347, "eps_growth_5y_cagr": -0.1238, "fcf_growth_1y": 1.2676, "book_value_growth_1y": 0.0241, "revenue_growth": 0.0491, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0046, "price_return_3m": 0.229, "price_return_6m": 0.122, "price_return_9m": 0.1562, "price_return_12m": 0.4343, "price_return_12m_ex1m": 0.441, "momentum_6m": 0.122, "momentum_12m": 0.4343, "momentum_12_1": 0.441, "distance_from_52w_high": -0.1154, "distance_from_52w_low": 0.4703, "relative_strength": 0.2764 }, "raw_ttm": { "revenue_ttm": 2961403000, "gross_profit_ttm": 1023670000, "ebit_ttm": 146261000, "ebitda_ttm": 353925000, "net_income_ttm": 19045000, "eps_diluted_ttm": 0.0759, "operating_cash_flow_ttm": 324695045, "capital_expenditure_ttm": 50181445, "fcf_ttm": 374876490, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 96348000, "cash_and_equivalents": 114935000, "total_current_assets": 1215021000, "total_current_liabilities": 1468853000, "net_ppe": null, "total_assets": 4243037000, "total_debt": 1494067000, "total_equity": 722508000, "net_working_capital": -314436000, "book_value_per_share": 2.8812, "retained_earnings": 20082000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1696574000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 29, "rank_ev_ebit": 70, "rank_earnings_yield": 92, "rank_fcf_yield": 31, "rank_dividend_yield": 61, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 66, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 64, "rank_fcf_margin": 64, "rank_piotroski": 25, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 29 }, "composites": { "value_composite": 62, "quality_composite": 73, "momentum_composite": 18, "growth_composite": 90, "yield_composite": 74, "svqf_composite": 96, "vc1_composite": 25, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.3203, "os_score": 0.45, "value_percentile": 0.38, "quality_percentile": 0.27, "momentum_percentile": 0.82, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 35, "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": 2834, "ticker_id": 8395, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:44.486148+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.44, "market_cap": 1614933040, "market_cap_usd": 1614933040, "enterprise_value": 2994065040, "shares_outstanding": 250766000, "fx_rate_to_usd": null, "pe_ratio": 84.795644, "pb_ratio": 2.23517669, "ptbv_ratio": null, "ps_ratio": 0.54532701, "pcf_ratio": 4.97369167, "pfcf_ratio": 4.30790696, "ev_ebitda": 8.45960314, "ev_ebit": 20.47069991, "ev_sales": 1.01102925, "ev_fcf": 7.98680397, "earnings_yield": 0.01179306, "fcf_yield": 0.12520653, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34567062, "operating_margin": 0.04938909, "net_margin": 0.00643107, "ebitda_margin": 0.11951261, "fcf_margin": 0.12658746, "roe": 0.02635957, "roa": 0.00448853, "roic": 0.02743951, "roc_greenblatt": null, "asset_turnover": 0.69794418, "cash_conversion": 19.68372224, "accruals_ratio": -0.07203568, "sbc_to_revenue": 0.01249509, "debt_to_equity": 4.83899417, "net_debt_to_ebitda": 3.89667867, "debt_to_assets": 0.35212208, "interest_coverage": 1.51804916, "current_ratio": 0.82719033, "quick_ratio": 0.82719033, "net_debt": 1379132000, "revenue_growth_1y": 0.0490652, "revenue_growth_3y_cagr": 0.02671369, "revenue_growth_5y_cagr": 0.26783583, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.13469758, "eps_growth_5y_cagr": -0.12381957, "fcf_growth_1y": 1.26760843, "book_value_growth_1y": 0.02410874, "piotroski_f_score": 6, "altman_z_score": 1.02368181, "earnings_stability_5y": 4.744393, "revenue_stability_5y": 0.48832, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00463679, "price_return_3m": 0.22900763, "price_return_6m": 0.12195122, "price_return_9m": 0.1561939, "price_return_12m": 0.43429844, "price_return_12m_ex1m": 0.44097996, "distance_from_52w_high": -0.11538462, "distance_from_52w_low": 0.47031963, "relative_strength": 0.27635739, "local_beta": 0.0014, "volatility_252d": 0.53162, "volatility_60d": 1.309264, "max_drawdown_12m": -0.30271084, "revenue_ttm": 2961403000, "gross_profit_ttm": 1023670000, "ebit_ttm": 146261000, "ebitda_ttm": 353925000, "net_income_ttm": 19045000, "eps_diluted_ttm": 0.0759473, "operating_cash_flow_ttm": 324695045, "capital_expenditure_ttm": 50181445, "fcf_ttm": 374876490, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 96348000, "cash_and_equivalents": 114935000, "total_current_assets": 1215021000, "total_current_liabilities": 1468853000, "net_ppe": null, "total_assets": 4243037000, "total_debt": 1494067000, "total_equity": 722508000, "net_working_capital": -314436000, "book_value_per_share": 2.88120399, "retained_earnings": 20082000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1696574000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 92, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 29, "rank_ev_ebit": 70, "rank_earnings_yield": 92, "rank_fcf_yield": 31, "rank_dividend_yield": 61, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 66, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 64, "rank_fcf_margin": 64, "rank_piotroski": 25, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 29, "value_composite": 62, "quality_composite": 73, "momentum_composite": 18, "growth_composite": 90, "yield_composite": 74, "svqf_composite": 96, "vc1_composite": 25, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 35, "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": 6.44, "os": 0.45, "value": 0.38, "quality": 0.27, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 84.7956, "earnings_yield": 0.0118, "shareholder_yield": 0, "roe": 0.0264, "momentum_12_1": 0.441, "complete_fields": { "id": 2834, "ticker_id": 8395, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:44.486148+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.44, "market_cap": 1614933040, "market_cap_usd": 1614933040, "enterprise_value": 2994065040, "shares_outstanding": 250766000, "fx_rate_to_usd": null, "pe_ratio": 84.795644, "pb_ratio": 2.23517669, "ptbv_ratio": null, "ps_ratio": 0.54532701, "pcf_ratio": 4.97369167, "pfcf_ratio": 4.30790696, "ev_ebitda": 8.45960314, "ev_ebit": 20.47069991, "ev_sales": 1.01102925, "ev_fcf": 7.98680397, "earnings_yield": 0.01179306, "fcf_yield": 0.12520653, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34567062, "operating_margin": 0.04938909, "net_margin": 0.00643107, "ebitda_margin": 0.11951261, "fcf_margin": 0.12658746, "roe": 0.02635957, "roa": 0.00448853, "roic": 0.02743951, "roc_greenblatt": null, "asset_turnover": 0.69794418, "cash_conversion": 19.68372224, "accruals_ratio": -0.07203568, "sbc_to_revenue": 0.01249509, "debt_to_equity": 4.83899417, "net_debt_to_ebitda": 3.89667867, "debt_to_assets": 0.35212208, "interest_coverage": 1.51804916, "current_ratio": 0.82719033, "quick_ratio": 0.82719033, "net_debt": 1379132000, "revenue_growth_1y": 0.0490652, "revenue_growth_3y_cagr": 0.02671369, "revenue_growth_5y_cagr": 0.26783583, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.13469758, "eps_growth_5y_cagr": -0.12381957, "fcf_growth_1y": 1.26760843, "book_value_growth_1y": 0.02410874, "piotroski_f_score": 6, "altman_z_score": 1.02368181, "earnings_stability_5y": 4.744393, "revenue_stability_5y": 0.48832, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00463679, "price_return_3m": 0.22900763, "price_return_6m": 0.12195122, "price_return_9m": 0.1561939, "price_return_12m": 0.43429844, "price_return_12m_ex1m": 0.44097996, "distance_from_52w_high": -0.11538462, "distance_from_52w_low": 0.47031963, "relative_strength": 0.27635739, "local_beta": 0.0014, "volatility_252d": 0.53162, "volatility_60d": 1.309264, "max_drawdown_12m": -0.30271084, "revenue_ttm": 2961403000, "gross_profit_ttm": 1023670000, "ebit_ttm": 146261000, "ebitda_ttm": 353925000, "net_income_ttm": 19045000, "eps_diluted_ttm": 0.0759473, "operating_cash_flow_ttm": 324695045, "capital_expenditure_ttm": 50181445, "fcf_ttm": 374876490, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 96348000, "cash_and_equivalents": 114935000, "total_current_assets": 1215021000, "total_current_liabilities": 1468853000, "net_ppe": null, "total_assets": 4243037000, "total_debt": 1494067000, "total_equity": 722508000, "net_working_capital": -314436000, "book_value_per_share": 2.88120399, "retained_earnings": 20082000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1696574000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 92, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 17, "rank_ev_ebitda": 29, "rank_ev_ebit": 70, "rank_earnings_yield": 92, "rank_fcf_yield": 31, "rank_dividend_yield": 61, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 66, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 64, "rank_fcf_margin": 64, "rank_piotroski": 25, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 90, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 29, "value_composite": 62, "quality_composite": 73, "momentum_composite": 18, "growth_composite": 90, "yield_composite": 74, "svqf_composite": 96, "vc1_composite": 25, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 35, "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 2909000000, "cost_of_revenue": 1845958000, "gross_profit": 1063042000, "ebit": 159467000, "ebitda": 398211000, "pretax_income": 68786000, "tax_provision": 38271000, "net_income": 29101000, "net_income_to_common": 29101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104537000, "total_current_assets": 1162292000, "total_assets": 4214547000, "short_term_debt": 55386000, "long_term_debt": 1326013000, "total_debt": 1381399000, "total_liabilities": 3413212000, "total_equity": 776367000, "shares_outstanding": 264523000, "goodwill_and_intangibles": 2429486000 }, "cash_flow": { "operating_cash_flow": 291028000, "capital_expenditure": 43741000, "free_cash_flow": 334769000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176846, "ticker_id": 8395, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159467000", "ebitda": "398211000", "netIncome": "29101000", "grossProfit": "1063042000", "depreciation": "None", "totalRevenue": "2909000000", "costOfRevenue": "1845958000", "interestIncome": "None", "incomeBeforeTax": "68786000", "interestExpense": "96438000", "operatingIncome": "159001000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38271000", "reportedCurrency": "USD", "netInterestIncome": "-96438000", "nonInterestIncome": "None", "operatingExpenses": "904041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238744000", "sellingGeneralAndAdministrative": "732326000", "netIncomeFromContinuingOperations": "30626000" }, "balance": { "goodwill": "1595238000", "inventory": "None", "commonStock": "252000", "currentDebt": "None", "investments": "None", "totalAssets": "4214547000", "longTermDebt": "1326013000", "shortTermDebt": "55386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "834248000", "reportedCurrency": "USD", "retainedEarnings": "32930000", "totalLiabilities": "3413212000", "otherCurrentAssets": "157309000", "totalCurrentAssets": "1162292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "900446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3052255000", "currentAccountsPayable": "548320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1605796000", "totalShareholderEquity": "776367000", "capitalLeaseObligations": "279783000", "otherCurrentLiabilities": "876305000", "totalCurrentLiabilities": "1480011000", "otherNonCurrentLiabilities": "51077000", "totalNonCurrentLiabilities": "1933201000", "cashAndShortTermInvestments": "104537000", "commonStockSharesOutstanding": "264523000", "intangibleAssetsExcludingGoodwill": "834248000", "cashAndCashEquivalentsAtCarryingValue": "104537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291028000", "capitalExpenditures": "43741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210017000", "cashflowFromInvestment": "-113678000", "stockBasedCompensation": "54095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2909000000, "cost_of_revenue": 1845958000, "gross_profit": 1063042000, "research_and_development": null, "selling_general_admin": 732326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159467000, "depreciation_amortisation": 238744000, "ebitda": 398211000, "interest_expense": 96438000, "interest_income": null, "other_non_operating": null, "pretax_income": 68786000, "tax_provision": 38271000, "effective_tax_rate": null, "net_income": 29101000, "net_income_continuing_ops": 30626000, "net_income_to_common": 29101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104537000, "short_term_investments": null, "net_receivables": 900446000, "inventory": null, "other_current_assets": null, "total_current_assets": 1162292000, "net_ppe": null, "goodwill": 1595238000, "intangible_assets": 834248000, "goodwill_and_intangibles": 2429486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3052255000, "total_assets": 4214547000, "short_term_debt": 55386000, "accounts_payable": 548320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480011000, "long_term_debt": 1326013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1933201000, "total_liabilities": 3413212000, "total_debt": 1381399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32930000, "total_equity": 776367000, "shares_outstanding": 264523000, "operating_cash_flow": 291028000, "stock_based_compensation": 54095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210017000, "free_cash_flow": 334769000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159467000", "ebitda": "398211000", "netIncome": "29101000", "grossProfit": "1063042000", "depreciation": "None", "totalRevenue": "2909000000", "costOfRevenue": "1845958000", "interestIncome": "None", "incomeBeforeTax": "68786000", "interestExpense": "96438000", "operatingIncome": "159001000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38271000", "reportedCurrency": "USD", "netInterestIncome": "-96438000", "nonInterestIncome": "None", "operatingExpenses": "904041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238744000", "sellingGeneralAndAdministrative": "732326000", "netIncomeFromContinuingOperations": "30626000" }, "balance": { "goodwill": "1595238000", "inventory": "None", "commonStock": "252000", "currentDebt": "None", "investments": "None", "totalAssets": "4214547000", "longTermDebt": "1326013000", "shortTermDebt": "55386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "834248000", "reportedCurrency": "USD", "retainedEarnings": "32930000", "totalLiabilities": "3413212000", "otherCurrentAssets": "157309000", "totalCurrentAssets": "1162292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "900446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3052255000", "currentAccountsPayable": "548320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1605796000", "totalShareholderEquity": "776367000", "capitalLeaseObligations": "279783000", "otherCurrentLiabilities": "876305000", "totalCurrentLiabilities": "1480011000", "otherNonCurrentLiabilities": "51077000", "totalNonCurrentLiabilities": "1933201000", "cashAndShortTermInvestments": "104537000", "commonStockSharesOutstanding": "264523000", "intangibleAssetsExcludingGoodwill": "834248000", "cashAndCashEquivalentsAtCarryingValue": "104537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291028000", "capitalExpenditures": "43741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210017000", "cashflowFromInvestment": "-113678000", "stockBasedCompensation": "54095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238744000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 2841216000, "cost_of_revenue": 1842978000, "gross_profit": 998238000, "ebit": 130040000, "ebitda": 356809000, "pretax_income": 38226000, "tax_provision": 13182000, "net_income": 2259000, "net_income_to_common": 2259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131339000, "total_current_assets": 1135148000, "total_assets": 3908221000, "short_term_debt": 60195000, "long_term_debt": 1353624000, "total_debt": 1413819000, "total_liabilities": 3122904000, "total_equity": 331731000, "shares_outstanding": 115752000, "goodwill_and_intangibles": 2390929000 }, "cash_flow": { "operating_cash_flow": 142859000, "capital_expenditure": 54006000, "free_cash_flow": 196865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176851, "ticker_id": 8395, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130040000", "ebitda": "356809000", "netIncome": "2259000", "grossProfit": "998238000", "depreciation": "None", "totalRevenue": "2841216000", "costOfRevenue": "1842978000", "interestIncome": "None", "incomeBeforeTax": "38226000", "interestExpense": "92317000", "operatingIncome": "133068000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13182000", "reportedCurrency": "USD", "netInterestIncome": "-92317000", "nonInterestIncome": "None", "operatingExpenses": "865170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1842978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226769000", "sellingGeneralAndAdministrative": "711803000", "netIncomeFromContinuingOperations": "25044000" }, "balance": { "goodwill": "1554146000", "inventory": "None", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "3908221000", "longTermDebt": "1353624000", "shortTermDebt": "60195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "836783000", "reportedCurrency": "USD", "retainedEarnings": "11740000", "totalLiabilities": "3122904000", "otherCurrentAssets": "114200000", "totalCurrentAssets": "1135148000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2773073000", "currentAccountsPayable": "449347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659216000", "totalShareholderEquity": "331731000", "capitalLeaseObligations": "305592000", "otherCurrentLiabilities": "563145000", "totalCurrentLiabilities": "1367296000", "otherNonCurrentLiabilities": "59139000", "totalNonCurrentLiabilities": "1755608000", "cashAndShortTermInvestments": "131339000", "commonStockSharesOutstanding": "115752000", "intangibleAssetsExcludingGoodwill": "836783000", "cashAndCashEquivalentsAtCarryingValue": "131339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25044000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142859000", "capitalExpenditures": "54006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36938000", "cashflowFromInvestment": "-162472000", "stockBasedCompensation": "52161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2841216000, "cost_of_revenue": 1842978000, "gross_profit": 998238000, "research_and_development": null, "selling_general_admin": 711803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130040000, "depreciation_amortisation": 226769000, "ebitda": 356809000, "interest_expense": 92317000, "interest_income": null, "other_non_operating": null, "pretax_income": 38226000, "tax_provision": 13182000, "effective_tax_rate": null, "net_income": 2259000, "net_income_continuing_ops": 25044000, "net_income_to_common": 2259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131339000, "short_term_investments": null, "net_receivables": 889609000, "inventory": null, "other_current_assets": null, "total_current_assets": 1135148000, "net_ppe": null, "goodwill": 1554146000, "intangible_assets": 836783000, "goodwill_and_intangibles": 2390929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2773073000, "total_assets": 3908221000, "short_term_debt": 60195000, "accounts_payable": 449347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1367296000, "long_term_debt": 1353624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1755608000, "total_liabilities": 3122904000, "total_debt": 1413819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11740000, "total_equity": 331731000, "shares_outstanding": 115752000, "operating_cash_flow": 142859000, "stock_based_compensation": 52161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36938000, "free_cash_flow": 196865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130040000", "ebitda": "356809000", "netIncome": "2259000", "grossProfit": "998238000", "depreciation": "None", "totalRevenue": "2841216000", "costOfRevenue": "1842978000", "interestIncome": "None", "incomeBeforeTax": "38226000", "interestExpense": "92317000", "operatingIncome": "133068000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13182000", "reportedCurrency": "USD", "netInterestIncome": "-92317000", "nonInterestIncome": "None", "operatingExpenses": "865170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1842978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226769000", "sellingGeneralAndAdministrative": "711803000", "netIncomeFromContinuingOperations": "25044000" }, "balance": { "goodwill": "1554146000", "inventory": "None", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "3908221000", "longTermDebt": "1353624000", "shortTermDebt": "60195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "836783000", "reportedCurrency": "USD", "retainedEarnings": "11740000", "totalLiabilities": "3122904000", "otherCurrentAssets": "114200000", "totalCurrentAssets": "1135148000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2773073000", "currentAccountsPayable": "449347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659216000", "totalShareholderEquity": "331731000", "capitalLeaseObligations": "305592000", "otherCurrentLiabilities": "563145000", "totalCurrentLiabilities": "1367296000", "otherNonCurrentLiabilities": "59139000", "totalNonCurrentLiabilities": "1755608000", "cashAndShortTermInvestments": "131339000", "commonStockSharesOutstanding": "115752000", "intangibleAssetsExcludingGoodwill": "836783000", "cashAndCashEquivalentsAtCarryingValue": "131339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25044000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142859000", "capitalExpenditures": "54006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36938000", "cashflowFromInvestment": "-162472000", "stockBasedCompensation": "52161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226769000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 2527177000, "cost_of_revenue": 1621174000, "gross_profit": 906003000, "ebit": 181713000, "ebitda": 401197000, "pretax_income": 82199000, "tax_provision": 40557000, "net_income": 134000, "net_income_to_common": 134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119737000, "total_current_assets": 1025066000, "total_assets": 3767047000, "short_term_debt": 65899000, "long_term_debt": 1145828000, "total_debt": 1211727000, "total_liabilities": 2930983000, "total_equity": 356695000, "shares_outstanding": 122170000, "goodwill_and_intangibles": 2317035000 }, "cash_flow": { "operating_cash_flow": 81007000, "capital_expenditure": 42413000, "free_cash_flow": 123420000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176856, "ticker_id": 8395, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181713000", "ebitda": "401197000", "netIncome": "134000", "grossProfit": "906003000", "depreciation": "None", "totalRevenue": "2527177000", "costOfRevenue": "1621174000", "interestIncome": "None", "incomeBeforeTax": "82199000", "interestExpense": "90644000", "operatingIncome": "90527000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40557000", "reportedCurrency": "USD", "netInterestIncome": "-87265000", "nonInterestIncome": "None", "operatingExpenses": "815476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1621174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219484000", "sellingGeneralAndAdministrative": "661250000", "netIncomeFromContinuingOperations": "-39718000" }, "balance": { "goodwill": "1498815000", "inventory": "None", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "3767047000", "longTermDebt": "1145828000", "shortTermDebt": "65899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "818220000", "reportedCurrency": "USD", "retainedEarnings": "21148000", "totalLiabilities": "2930983000", "otherCurrentAssets": "94054000", "totalCurrentAssets": "1025066000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741981000", "currentAccountsPayable": "414980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1493034000", "totalShareholderEquity": "356695000", "capitalLeaseObligations": "347206000", "otherCurrentLiabilities": "586076000", "totalCurrentLiabilities": "1374329000", "otherNonCurrentLiabilities": "54905000", "totalNonCurrentLiabilities": "1556654000", "cashAndShortTermInvestments": "119737000", "commonStockSharesOutstanding": "122170000", "intangibleAssetsExcludingGoodwill": "818220000", "cashAndCashEquivalentsAtCarryingValue": "119737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81007000", "capitalExpenditures": "42413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-339864000", "cashflowFromInvestment": "155951000", "stockBasedCompensation": "57179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2527177000, "cost_of_revenue": 1621174000, "gross_profit": 906003000, "research_and_development": null, "selling_general_admin": 661250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181713000, "depreciation_amortisation": 219484000, "ebitda": 401197000, "interest_expense": 90644000, "interest_income": null, "other_non_operating": null, "pretax_income": 82199000, "tax_provision": 40557000, "effective_tax_rate": null, "net_income": 134000, "net_income_continuing_ops": -39718000, "net_income_to_common": 134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119737000, "short_term_investments": null, "net_receivables": 811275000, "inventory": null, "other_current_assets": null, "total_current_assets": 1025066000, "net_ppe": null, "goodwill": 1498815000, "intangible_assets": 818220000, "goodwill_and_intangibles": 2317035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2741981000, "total_assets": 3767047000, "short_term_debt": 65899000, "accounts_payable": 414980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1374329000, "long_term_debt": 1145828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1556654000, "total_liabilities": 2930983000, "total_debt": 1211727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21148000, "total_equity": 356695000, "shares_outstanding": 122170000, "operating_cash_flow": 81007000, "stock_based_compensation": 57179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 155951000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -339864000, "free_cash_flow": 123420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181713000", "ebitda": "401197000", "netIncome": "134000", "grossProfit": "906003000", "depreciation": "None", "totalRevenue": "2527177000", "costOfRevenue": "1621174000", "interestIncome": "None", "incomeBeforeTax": "82199000", "interestExpense": "90644000", "operatingIncome": "90527000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40557000", "reportedCurrency": "USD", "netInterestIncome": "-87265000", "nonInterestIncome": "None", "operatingExpenses": "815476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1621174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219484000", "sellingGeneralAndAdministrative": "661250000", "netIncomeFromContinuingOperations": "-39718000" }, "balance": { "goodwill": "1498815000", "inventory": "None", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "3767047000", "longTermDebt": "1145828000", "shortTermDebt": "65899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "818220000", "reportedCurrency": "USD", "retainedEarnings": "21148000", "totalLiabilities": "2930983000", "otherCurrentAssets": "94054000", "totalCurrentAssets": "1025066000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741981000", "currentAccountsPayable": "414980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1493034000", "totalShareholderEquity": "356695000", "capitalLeaseObligations": "347206000", "otherCurrentLiabilities": "586076000", "totalCurrentLiabilities": "1374329000", "otherNonCurrentLiabilities": "54905000", "totalNonCurrentLiabilities": "1556654000", "cashAndShortTermInvestments": "119737000", "commonStockSharesOutstanding": "122170000", "intangibleAssetsExcludingGoodwill": "818220000", "cashAndCashEquivalentsAtCarryingValue": "119737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81007000", "capitalExpenditures": "42413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-339864000", "cashflowFromInvestment": "155951000", "stockBasedCompensation": "57179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219484000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 2687792000, "cost_of_revenue": 1673576000, "gross_profit": 1014216000, "ebit": 151647000, "ebitda": 360288000, "pretax_income": 75506000, "tax_provision": 25462000, "net_income": 19919000, "net_income_to_common": 19919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220589000, "total_current_assets": 1033523000, "total_assets": 3996591000, "short_term_debt": 76349000, "long_term_debt": 1184707000, "total_debt": 1261056000, "total_liabilities": 3028666000, "total_equity": 498650000, "shares_outstanding": 124063000, "goodwill_and_intangibles": 2474485000 }, "cash_flow": { "operating_cash_flow": 347586000, "capital_expenditure": 35437000, "free_cash_flow": 383023000, "dividends_paid": 28274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176861, "ticker_id": 8395, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151647000", "ebitda": "360288000", "netIncome": "19919000", "grossProfit": "1014216000", "depreciation": "None", "totalRevenue": "2687792000", "costOfRevenue": "1673576000", "interestIncome": "None", "incomeBeforeTax": "75506000", "interestExpense": "76062000", "operatingIncome": "159228000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25462000", "reportedCurrency": "USD", "netInterestIncome": "-76062000", "nonInterestIncome": "None", "operatingExpenses": "854988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9744000", "costofGoodsAndServicesSold": "1673576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208641000", "sellingGeneralAndAdministrative": "601536000", "netIncomeFromContinuingOperations": "65921000" }, "balance": { "goodwill": "1566956000", "inventory": "None", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "3996591000", "longTermDebt": "1184707000", "shortTermDebt": "76349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "907529000", "reportedCurrency": "USD", "retainedEarnings": "22095000", "totalLiabilities": "3028666000", "otherCurrentAssets": "74011000", "totalCurrentAssets": "1033523000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2963068000", "currentAccountsPayable": "357253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98878000", "shortLongTermDebtTotal": "1555105000", "totalShareholderEquity": "498650000", "capitalLeaseObligations": "370398000", "otherCurrentLiabilities": "599560000", "totalCurrentLiabilities": "1370196000", "otherNonCurrentLiabilities": "434969000", "totalNonCurrentLiabilities": "1658470000", "cashAndShortTermInvestments": "220589000", "commonStockSharesOutstanding": "124063000", "intangibleAssetsExcludingGoodwill": "907529000", "cashAndCashEquivalentsAtCarryingValue": "220589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50044000", "profitLoss": "None", "dividendPayout": "28274000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347586000", "capitalExpenditures": "35437000", "changeInReceivables": "37780000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186736000", "cashflowFromInvestment": "-116275000", "stockBasedCompensation": "33152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70269000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2687792000, "cost_of_revenue": 1673576000, "gross_profit": 1014216000, "research_and_development": null, "selling_general_admin": 601536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151647000, "depreciation_amortisation": 208641000, "ebitda": 360288000, "interest_expense": 76062000, "interest_income": null, "other_non_operating": null, "pretax_income": 75506000, "tax_provision": 25462000, "effective_tax_rate": null, "net_income": 19919000, "net_income_continuing_ops": 65921000, "net_income_to_common": 19919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220589000, "short_term_investments": null, "net_receivables": 738923000, "inventory": null, "other_current_assets": null, "total_current_assets": 1033523000, "net_ppe": null, "goodwill": 1566956000, "intangible_assets": 907529000, "goodwill_and_intangibles": 2474485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2963068000, "total_assets": 3996591000, "short_term_debt": 76349000, "accounts_payable": 357253000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1370196000, "long_term_debt": 1184707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1658470000, "total_liabilities": 3028666000, "total_debt": 1261056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22095000, "total_equity": 498650000, "shares_outstanding": 124063000, "operating_cash_flow": 347586000, "stock_based_compensation": 33152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116275000, "dividends_paid": 28274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186736000, "free_cash_flow": 383023000, "net_change_in_cash": 44575000 }, "raw_data": { "income": { "ebit": "151647000", "ebitda": "360288000", "netIncome": "19919000", "grossProfit": "1014216000", "depreciation": "None", "totalRevenue": "2687792000", "costOfRevenue": "1673576000", "interestIncome": "None", "incomeBeforeTax": "75506000", "interestExpense": "76062000", "operatingIncome": "159228000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25462000", "reportedCurrency": "USD", "netInterestIncome": "-76062000", "nonInterestIncome": "None", "operatingExpenses": "854988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9744000", "costofGoodsAndServicesSold": "1673576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208641000", "sellingGeneralAndAdministrative": "601536000", "netIncomeFromContinuingOperations": "65921000" }, "balance": { "goodwill": "1566956000", "inventory": "None", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "3996591000", "longTermDebt": "1184707000", "shortTermDebt": "76349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "907529000", "reportedCurrency": "USD", "retainedEarnings": "22095000", "totalLiabilities": "3028666000", "otherCurrentAssets": "74011000", "totalCurrentAssets": "1033523000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2963068000", "currentAccountsPayable": "357253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98878000", "shortLongTermDebtTotal": "1555105000", "totalShareholderEquity": "498650000", "capitalLeaseObligations": "370398000", "otherCurrentLiabilities": "599560000", "totalCurrentLiabilities": "1370196000", "otherNonCurrentLiabilities": "434969000", "totalNonCurrentLiabilities": "1658470000", "cashAndShortTermInvestments": "220589000", "commonStockSharesOutstanding": "124063000", "intangibleAssetsExcludingGoodwill": "907529000", "cashAndCashEquivalentsAtCarryingValue": "220589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50044000", "profitLoss": "None", "dividendPayout": "28274000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347586000", "capitalExpenditures": "35437000", "changeInReceivables": "37780000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186736000", "cashflowFromInvestment": "-116275000", "stockBasedCompensation": "33152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70269000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208641000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 1469363000, "cost_of_revenue": 906856000, "gross_profit": 562507000, "ebit": 91452000, "ebitda": 227937000, "pretax_income": 59318000, "tax_provision": 23398000, "net_income": 21036000, "net_income_to_common": 21036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184009000, "total_current_assets": 1005841000, "total_assets": 4055580000, "short_term_debt": 72255000, "long_term_debt": 1195112000, "total_debt": 1267367000, "total_liabilities": 3133176000, "total_equity": 370753000, "shares_outstanding": 90426215, "goodwill_and_intangibles": 2611505000 }, "cash_flow": { "operating_cash_flow": 170574000, "capital_expenditure": 22626000, "free_cash_flow": 193200000, "dividends_paid": 204929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176866, "ticker_id": 8395, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91452000", "ebitda": "227937000", "netIncome": "21036000", "grossProfit": "562507000", "depreciation": "None", "totalRevenue": "1469363000", "costOfRevenue": "906856000", "interestIncome": "None", "incomeBeforeTax": "59318000", "interestExpense": "31894000", "operatingIncome": "44726000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "23398000", "reportedCurrency": "USD", "netInterestIncome": "-31894000", "nonInterestIncome": "None", "operatingExpenses": "517781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46486000", "costofGoodsAndServicesSold": "906856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136485000", "sellingGeneralAndAdministrative": "424038000", "netIncomeFromContinuingOperations": "35920000" }, "balance": { "goodwill": "1652723000", "inventory": "None", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "4055580000", "longTermDebt": "1195112000", "shortTermDebt": "72255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "958782000", "reportedCurrency": "USD", "retainedEarnings": "-6982000", "totalLiabilities": "3133176000", "otherCurrentAssets": "61830000", "totalCurrentAssets": "1005841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3049739000", "currentAccountsPayable": "271769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416522000", "shortLongTermDebtTotal": "1606586000", "totalShareholderEquity": "370753000", "capitalLeaseObligations": "401250000", "otherCurrentLiabilities": "588273000", "totalCurrentLiabilities": "1294182000", "otherNonCurrentLiabilities": "62621000", "totalNonCurrentLiabilities": "1838994000", "cashAndShortTermInvestments": "184009000", "commonStockSharesOutstanding": "90426215", "intangibleAssetsExcludingGoodwill": "958782000", "cashAndCashEquivalentsAtCarryingValue": "184009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35920000", "profitLoss": "None", "dividendPayout": "204929000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "21755000", "operatingCashflow": "170574000", "capitalExpenditures": "22626000", "changeInReceivables": "-30784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222185000", "cashflowFromInvestment": "141810000", "stockBasedCompensation": "75032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-841000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1469363000, "cost_of_revenue": 906856000, "gross_profit": 562507000, "research_and_development": null, "selling_general_admin": 424038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91452000, "depreciation_amortisation": 136485000, "ebitda": 227937000, "interest_expense": 31894000, "interest_income": null, "other_non_operating": null, "pretax_income": 59318000, "tax_provision": 23398000, "effective_tax_rate": null, "net_income": 21036000, "net_income_continuing_ops": 35920000, "net_income_to_common": 21036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184009000, "short_term_investments": null, "net_receivables": 760002000, "inventory": null, "other_current_assets": null, "total_current_assets": 1005841000, "net_ppe": null, "goodwill": 1652723000, "intangible_assets": 958782000, "goodwill_and_intangibles": 2611505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3049739000, "total_assets": 4055580000, "short_term_debt": 72255000, "accounts_payable": 271769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1294182000, "long_term_debt": 1195112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1838994000, "total_liabilities": 3133176000, "total_debt": 1267367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6982000, "total_equity": 370753000, "shares_outstanding": 90426215, "operating_cash_flow": 170574000, "stock_based_compensation": 75032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 141810000, "dividends_paid": 204929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222185000, "free_cash_flow": 193200000, "net_change_in_cash": 91394000 }, "raw_data": { "income": { "ebit": "91452000", "ebitda": "227937000", "netIncome": "21036000", "grossProfit": "562507000", "depreciation": "None", "totalRevenue": "1469363000", "costOfRevenue": "906856000", "interestIncome": "None", "incomeBeforeTax": "59318000", "interestExpense": "31894000", "operatingIncome": "44726000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "23398000", "reportedCurrency": "USD", "netInterestIncome": "-31894000", "nonInterestIncome": "None", "operatingExpenses": "517781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46486000", "costofGoodsAndServicesSold": "906856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136485000", "sellingGeneralAndAdministrative": "424038000", "netIncomeFromContinuingOperations": "35920000" }, "balance": { "goodwill": "1652723000", "inventory": "None", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "4055580000", "longTermDebt": "1195112000", "shortTermDebt": "72255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "958782000", "reportedCurrency": "USD", "retainedEarnings": "-6982000", "totalLiabilities": "3133176000", "otherCurrentAssets": "61830000", "totalCurrentAssets": "1005841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3049739000", "currentAccountsPayable": "271769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416522000", "shortLongTermDebtTotal": "1606586000", "totalShareholderEquity": "370753000", "capitalLeaseObligations": "401250000", "otherCurrentLiabilities": "588273000", "totalCurrentLiabilities": "1294182000", "otherNonCurrentLiabilities": "62621000", "totalNonCurrentLiabilities": "1838994000", "cashAndShortTermInvestments": "184009000", "commonStockSharesOutstanding": "90426215", "intangibleAssetsExcludingGoodwill": "958782000", "cashAndCashEquivalentsAtCarryingValue": "184009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35920000", "profitLoss": "None", "dividendPayout": "204929000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "21755000", "operatingCashflow": "170574000", "capitalExpenditures": "22626000", "changeInReceivables": "-30784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222185000", "cashflowFromInvestment": "141810000", "stockBasedCompensation": "75032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-841000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77503000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 888032000, "cost_of_revenue": 571588000, "gross_profit": 316444000, "ebit": 83563000, "ebitda": 124588000, "pretax_income": 77398000, "tax_provision": 5937000, "net_income": 56356000, "net_income_to_common": 56356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92457000, "total_current_assets": 365686000, "total_assets": 1013855000, "short_term_debt": 20573000, "long_term_debt": 198024000, "total_debt": 218597000, "total_liabilities": 614708000, "total_equity": 358756000, "shares_outstanding": 77567628, "goodwill_and_intangibles": 537760000 }, "cash_flow": { "operating_cash_flow": 138080000, "capital_expenditure": 13994000, "free_cash_flow": 152074000, "dividends_paid": 115543000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176871, "ticker_id": 8395, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83563000", "ebitda": "124588000", "netIncome": "56356000", "grossProfit": "316444000", "depreciation": "None", "totalRevenue": "888032000", "costOfRevenue": "571588000", "interestIncome": "None", "incomeBeforeTax": "77398000", "interestExpense": "6223000", "operatingIncome": "83740000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5937000", "reportedCurrency": "USD", "netInterestIncome": "-6223000", "nonInterestIncome": "None", "operatingExpenses": "232704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41025000", "sellingGeneralAndAdministrative": "191679000", "netIncomeFromContinuingOperations": "71461000" }, "balance": { "goodwill": "351725000", "inventory": "500000", "commonStock": "358756000", "currentDebt": "None", "investments": "None", "totalAssets": "1013855000", "longTermDebt": "198024000", "shortTermDebt": "20573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "186035000", "reportedCurrency": "USD", "retainedEarnings": "-709751000", "totalLiabilities": "614708000", "otherCurrentAssets": "36433000", "totalCurrentAssets": "365686000", "currentLongTermDebt": "994000", "longTermInvestments": "13896000", "shortTermInvestments": "None", "currentNetReceivables": "236796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648169000", "currentAccountsPayable": "147826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304601000", "shortLongTermDebtTotal": "271203000", "totalShareholderEquity": "358756000", "capitalLeaseObligations": "72185000", "otherCurrentLiabilities": "102142000", "totalCurrentLiabilities": "336959000", "otherNonCurrentLiabilities": "5802000", "totalNonCurrentLiabilities": "277749000", "cashAndShortTermInvestments": "92457000", "commonStockSharesOutstanding": "77567628", "intangibleAssetsExcludingGoodwill": "186035000", "cashAndCashEquivalentsAtCarryingValue": "92457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71461000", "profitLoss": "None", "dividendPayout": "115543000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22539000", "operatingCashflow": "138080000", "capitalExpenditures": "13994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80141000", "cashflowFromInvestment": "-8287000", "stockBasedCompensation": "7403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115543000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 888032000, "cost_of_revenue": 571588000, "gross_profit": 316444000, "research_and_development": null, "selling_general_admin": 191679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83563000, "depreciation_amortisation": 41025000, "ebitda": 124588000, "interest_expense": 6223000, "interest_income": null, "other_non_operating": null, "pretax_income": 77398000, "tax_provision": 5937000, "effective_tax_rate": null, "net_income": 56356000, "net_income_continuing_ops": 71461000, "net_income_to_common": 56356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92457000, "short_term_investments": null, "net_receivables": 236796000, "inventory": 500000, "other_current_assets": null, "total_current_assets": 365686000, "net_ppe": null, "goodwill": 351725000, "intangible_assets": 186035000, "goodwill_and_intangibles": 537760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 648169000, "total_assets": 1013855000, "short_term_debt": 20573000, "accounts_payable": 147826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336959000, "long_term_debt": 198024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 277749000, "total_liabilities": 614708000, "total_debt": 218597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -709751000, "total_equity": 358756000, "shares_outstanding": 77567628, "operating_cash_flow": 138080000, "stock_based_compensation": 7403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8287000, "dividends_paid": 115543000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80141000, "free_cash_flow": 152074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83563000", "ebitda": "124588000", "netIncome": "56356000", "grossProfit": "316444000", "depreciation": "None", "totalRevenue": "888032000", "costOfRevenue": "571588000", "interestIncome": "None", "incomeBeforeTax": "77398000", "interestExpense": "6223000", "operatingIncome": "83740000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5937000", "reportedCurrency": "USD", "netInterestIncome": "-6223000", "nonInterestIncome": "None", "operatingExpenses": "232704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41025000", "sellingGeneralAndAdministrative": "191679000", "netIncomeFromContinuingOperations": "71461000" }, "balance": { "goodwill": "351725000", "inventory": "500000", "commonStock": "358756000", "currentDebt": "None", "investments": "None", "totalAssets": "1013855000", "longTermDebt": "198024000", "shortTermDebt": "20573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "186035000", "reportedCurrency": "USD", "retainedEarnings": "-709751000", "totalLiabilities": "614708000", "otherCurrentAssets": "36433000", "totalCurrentAssets": "365686000", "currentLongTermDebt": "994000", "longTermInvestments": "13896000", "shortTermInvestments": "None", "currentNetReceivables": "236796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "648169000", "currentAccountsPayable": "147826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304601000", "shortLongTermDebtTotal": "271203000", "totalShareholderEquity": "358756000", "capitalLeaseObligations": "72185000", "otherCurrentLiabilities": "102142000", "totalCurrentLiabilities": "336959000", "otherNonCurrentLiabilities": "5802000", "totalNonCurrentLiabilities": "277749000", "cashAndShortTermInvestments": "92457000", "commonStockSharesOutstanding": "77567628", "intangibleAssetsExcludingGoodwill": "186035000", "cashAndCashEquivalentsAtCarryingValue": "92457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71461000", "profitLoss": "None", "dividendPayout": "115543000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "22539000", "operatingCashflow": "138080000", "capitalExpenditures": "13994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80141000", "cashflowFromInvestment": "-8287000", "stockBasedCompensation": "7403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115543000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41025000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 628666000, "cost_of_revenue": 376280000, "gross_profit": 252386000, "ebit": 39551000, "ebitda": 75280000, "pretax_income": 30892000, "tax_provision": 10004000, "net_income": 18404000, "net_income_to_common": 18404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63860000, "total_current_assets": 304750000, "total_assets": 950789000, "short_term_debt": 18482000, "long_term_debt": 887630000, "total_debt": 906112000, "total_liabilities": 602252000, "total_equity": 348537000, "shares_outstanding": 69132100, "goodwill_and_intangibles": 521752000 }, "cash_flow": { "operating_cash_flow": 64846000, "capital_expenditure": 12472000, "free_cash_flow": 77318000, "dividends_paid": 40212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176876, "ticker_id": 8395, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39551000", "ebitda": "75280000", "netIncome": "18404000", "grossProfit": "252386000", "depreciation": "None", "totalRevenue": "628666000", "costOfRevenue": "376280000", "interestIncome": "None", "incomeBeforeTax": "30892000", "interestExpense": "8659000", "operatingIncome": "40695000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10004000", "reportedCurrency": "USD", "netInterestIncome": "-8659000", "nonInterestIncome": "None", "operatingExpenses": "211691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6701000", "costofGoodsAndServicesSold": "376280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35729000", "sellingGeneralAndAdministrative": "175962000", "netIncomeFromContinuingOperations": "11114000" }, "balance": { "goodwill": "325185000", "inventory": "1", "commonStock": "101469000", "currentDebt": "None", "investments": "None", "totalAssets": "950789000", "longTermDebt": "887630000", "shortTermDebt": "18482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "196567000", "reportedCurrency": "USD", "retainedEarnings": "-469593000", "totalLiabilities": "602252000", "otherCurrentAssets": "23242000", "totalCurrentAssets": "304750000", "currentLongTermDebt": "994000", "longTermInvestments": "6161000", "shortTermInvestments": "None", "currentNetReceivables": "217648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646039000", "currentAccountsPayable": "139507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304676000", "shortLongTermDebtTotal": "906112000", "totalShareholderEquity": "348537000", "capitalLeaseObligations": "84951000", "otherCurrentLiabilities": "133358000", "totalCurrentLiabilities": "349211000", "otherNonCurrentLiabilities": "270446000", "totalNonCurrentLiabilities": "253041000", "cashAndShortTermInvestments": "63860000", "commonStockSharesOutstanding": "69132100", "intangibleAssetsExcludingGoodwill": "196567000", "cashAndCashEquivalentsAtCarryingValue": "63860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20730000", "profitLoss": "None", "dividendPayout": "40212000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10072000", "operatingCashflow": "64846000", "capitalExpenditures": "12472000", "changeInReceivables": "-37763000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35019000", "cashflowFromInvestment": "115000", "stockBasedCompensation": "1864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74925000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 628666000, "cost_of_revenue": 376280000, "gross_profit": 252386000, "research_and_development": null, "selling_general_admin": 175962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39551000, "depreciation_amortisation": 35729000, "ebitda": 75280000, "interest_expense": 8659000, "interest_income": null, "other_non_operating": null, "pretax_income": 30892000, "tax_provision": 10004000, "effective_tax_rate": null, "net_income": 18404000, "net_income_continuing_ops": 11114000, "net_income_to_common": 18404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63860000, "short_term_investments": null, "net_receivables": 217648000, "inventory": 1, "other_current_assets": null, "total_current_assets": 304750000, "net_ppe": null, "goodwill": 325185000, "intangible_assets": 196567000, "goodwill_and_intangibles": 521752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 646039000, "total_assets": 950789000, "short_term_debt": 18482000, "accounts_payable": 139507000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349211000, "long_term_debt": 887630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 253041000, "total_liabilities": 602252000, "total_debt": 906112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469593000, "total_equity": 348537000, "shares_outstanding": 69132100, "operating_cash_flow": 64846000, "stock_based_compensation": 1864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 115000, "dividends_paid": 40212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35019000, "free_cash_flow": 77318000, "net_change_in_cash": 74925000 }, "raw_data": { "income": { "ebit": "39551000", "ebitda": "75280000", "netIncome": "18404000", "grossProfit": "252386000", "depreciation": "None", "totalRevenue": "628666000", "costOfRevenue": "376280000", "interestIncome": "None", "incomeBeforeTax": "30892000", "interestExpense": "8659000", "operatingIncome": "40695000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10004000", "reportedCurrency": "USD", "netInterestIncome": "-8659000", "nonInterestIncome": "None", "operatingExpenses": "211691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6701000", "costofGoodsAndServicesSold": "376280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35729000", "sellingGeneralAndAdministrative": "175962000", "netIncomeFromContinuingOperations": "11114000" }, "balance": { "goodwill": "325185000", "inventory": "1", "commonStock": "101469000", "currentDebt": "None", "investments": "None", "totalAssets": "950789000", "longTermDebt": "887630000", "shortTermDebt": "18482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "196567000", "reportedCurrency": "USD", "retainedEarnings": "-469593000", "totalLiabilities": "602252000", "otherCurrentAssets": "23242000", "totalCurrentAssets": "304750000", "currentLongTermDebt": "994000", "longTermInvestments": "6161000", "shortTermInvestments": "None", "currentNetReceivables": "217648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "646039000", "currentAccountsPayable": "139507000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304676000", "shortLongTermDebtTotal": "906112000", "totalShareholderEquity": "348537000", "capitalLeaseObligations": "84951000", "otherCurrentLiabilities": "133358000", "totalCurrentLiabilities": "349211000", "otherNonCurrentLiabilities": "270446000", "totalNonCurrentLiabilities": "253041000", "cashAndShortTermInvestments": "63860000", "commonStockSharesOutstanding": "69132100", "intangibleAssetsExcludingGoodwill": "196567000", "cashAndCashEquivalentsAtCarryingValue": "63860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20730000", "profitLoss": "None", "dividendPayout": "40212000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10072000", "operatingCashflow": "64846000", "capitalExpenditures": "12472000", "changeInReceivables": "-37763000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35019000", "cashflowFromInvestment": "115000", "stockBasedCompensation": "1864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74925000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35729000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 1476203000, "cost_of_revenue": 1037394000, "gross_profit": 438809000, "ebit": -13419000, "ebitda": 32777000, "pretax_income": -80407000, "tax_provision": 31603000, "net_income": -123733000, "net_income_to_common": -123733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30873000, "total_current_assets": 589854000, "total_assets": 1611573000, "short_term_debt": 356000, "long_term_debt": 954229000, "total_debt": 954585000, "total_liabilities": 1806994000, "total_equity": -311481000, "shares_outstanding": 57218994, "goodwill_and_intangibles": 915527000 }, "cash_flow": { "operating_cash_flow": 18899000, "capital_expenditure": 20264000, "free_cash_flow": 39163000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176881, "ticker_id": 8395, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13419000", "ebitda": "32777000", "netIncome": "-123733000", "grossProfit": "438809000", "depreciation": "None", "totalRevenue": "1476203000", "costOfRevenue": "1037394000", "interestIncome": "None", "incomeBeforeTax": "-80407000", "interestExpense": "67075000", "operatingIncome": "86074000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "31603000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "352735000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22966000", "costofGoodsAndServicesSold": "1037394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46196000", "sellingGeneralAndAdministrative": "111671000", "netIncomeFromContinuingOperations": "-111948000" }, "balance": { "goodwill": "740955000", "inventory": "42369000", "commonStock": "58579000", "currentDebt": "None", "investments": "None", "totalAssets": "1611573000", "longTermDebt": "954229000", "shortTermDebt": "356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "174572000", "reportedCurrency": "USD", "retainedEarnings": "-464903000", "totalLiabilities": "1806994000", "otherCurrentAssets": "117024000", "totalCurrentAssets": "589854000", "currentLongTermDebt": "None", "longTermInvestments": "6556000", "shortTermInvestments": "None", "currentNetReceivables": "441957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1021719000", "currentAccountsPayable": "221995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88189000", "shortLongTermDebtTotal": "954585000", "totalShareholderEquity": "-311481000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "381680000", "totalCurrentLiabilities": "742536000", "otherNonCurrentLiabilities": "104900000", "totalNonCurrentLiabilities": "1064458000", "cashAndShortTermInvestments": "30873000", "commonStockSharesOutstanding": "57218994", "intangibleAssetsExcludingGoodwill": "174572000", "cashAndCashEquivalentsAtCarryingValue": "30873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123733000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11223000", "operatingCashflow": "18899000", "capitalExpenditures": "20264000", "changeInReceivables": "30211000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21434000", "cashflowFromInvestment": "-51394000", "stockBasedCompensation": "18416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11717000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1476203000, "cost_of_revenue": 1037394000, "gross_profit": 438809000, "research_and_development": null, "selling_general_admin": 111671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13419000, "depreciation_amortisation": 46196000, "ebitda": 32777000, "interest_expense": 67075000, "interest_income": null, "other_non_operating": null, "pretax_income": -80407000, "tax_provision": 31603000, "effective_tax_rate": null, "net_income": -123733000, "net_income_continuing_ops": -111948000, "net_income_to_common": -123733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30873000, "short_term_investments": null, "net_receivables": 441957000, "inventory": 42369000, "other_current_assets": null, "total_current_assets": 589854000, "net_ppe": null, "goodwill": 740955000, "intangible_assets": 174572000, "goodwill_and_intangibles": 915527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1021719000, "total_assets": 1611573000, "short_term_debt": 356000, "accounts_payable": 221995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742536000, "long_term_debt": 954229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1064458000, "total_liabilities": 1806994000, "total_debt": 954585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -464903000, "total_equity": -311481000, "shares_outstanding": 57218994, "operating_cash_flow": 18899000, "stock_based_compensation": 18416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51394000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21434000, "free_cash_flow": 39163000, "net_change_in_cash": -11717000 }, "raw_data": { "income": { "ebit": "-13419000", "ebitda": "32777000", "netIncome": "-123733000", "grossProfit": "438809000", "depreciation": "None", "totalRevenue": "1476203000", "costOfRevenue": "1037394000", "interestIncome": "None", "incomeBeforeTax": "-80407000", "interestExpense": "67075000", "operatingIncome": "86074000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "31603000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "352735000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22966000", "costofGoodsAndServicesSold": "1037394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46196000", "sellingGeneralAndAdministrative": "111671000", "netIncomeFromContinuingOperations": "-111948000" }, "balance": { "goodwill": "740955000", "inventory": "42369000", "commonStock": "58579000", "currentDebt": "None", "investments": "None", "totalAssets": "1611573000", "longTermDebt": "954229000", "shortTermDebt": "356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "174572000", "reportedCurrency": "USD", "retainedEarnings": "-464903000", "totalLiabilities": "1806994000", "otherCurrentAssets": "117024000", "totalCurrentAssets": "589854000", "currentLongTermDebt": "None", "longTermInvestments": "6556000", "shortTermInvestments": "None", "currentNetReceivables": "441957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1021719000", "currentAccountsPayable": "221995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88189000", "shortLongTermDebtTotal": "954585000", "totalShareholderEquity": "-311481000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "381680000", "totalCurrentLiabilities": "742536000", "otherNonCurrentLiabilities": "104900000", "totalNonCurrentLiabilities": "1064458000", "cashAndShortTermInvestments": "30873000", "commonStockSharesOutstanding": "57218994", "intangibleAssetsExcludingGoodwill": "174572000", "cashAndCashEquivalentsAtCarryingValue": "30873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123733000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11223000", "operatingCashflow": "18899000", "capitalExpenditures": "20264000", "changeInReceivables": "30211000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21434000", "cashflowFromInvestment": "-51394000", "stockBasedCompensation": "18416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11717000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46196000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 704143000, "cost_of_revenue": 503862000, "gross_profit": 200281000, "ebit": 9642000, "ebitda": 53973000, "pretax_income": -16834999, "tax_provision": -2888000, "net_income": -12973000, "net_income_to_common": -12973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114935000, "total_current_assets": 1215021000, "total_assets": 4243037000, "short_term_debt": 54331000, "long_term_debt": 1439736000, "total_debt": 1494067000, "total_liabilities": 3496212000, "total_equity": 722508000, "shares_outstanding": 250766000, "goodwill_and_intangibles": 2419082000 }, "cash_flow": { "operating_cash_flow": -26486000, "capital_expenditure": 10665000, "free_cash_flow": -15821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176844, "ticker_id": 8395, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9642000", "ebitda": "53973000", "netIncome": "-12973000", "grossProfit": "200281000", "depreciation": "None", "totalRevenue": "704143000", "costOfRevenue": "503862000", "interestIncome": "None", "incomeBeforeTax": "-16834999", "interestExpense": "23266000", "operatingIncome": "9642000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2888000", "reportedCurrency": "USD", "netInterestIncome": "-23266000", "nonInterestIncome": "None", "operatingExpenses": "190639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44331000", "sellingGeneralAndAdministrative": "190639000", "netIncomeFromContinuingOperations": "-13947000" }, "balance": { "goodwill": "1596242000", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "4243037000", "longTermDebt": "1439736000", "shortTermDebt": "54331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "822840000", "reportedCurrency": "USD", "retainedEarnings": "20082000", "totalLiabilities": "3496212000", "otherCurrentAssets": "372503000", "totalCurrentAssets": "1215021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "727583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3028016000", "currentAccountsPayable": "526097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1707874000", "totalShareholderEquity": "722508000", "capitalLeaseObligations": "268138000", "otherCurrentLiabilities": "888425000", "totalCurrentLiabilities": "1468853000", "otherNonCurrentLiabilities": "40858000", "totalNonCurrentLiabilities": "2027359000", "cashAndShortTermInvestments": "114935000", "commonStockSharesOutstanding": "250766000", "intangibleAssetsExcludingGoodwill": "822840000", "cashAndCashEquivalentsAtCarryingValue": "114935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26486000", "capitalExpenditures": "10665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69352000", "cashflowFromInvestment": "-33037000", "stockBasedCompensation": "14248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704143000, "cost_of_revenue": 503862000, "gross_profit": 200281000, "research_and_development": null, "selling_general_admin": 190639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9642000, "depreciation_amortisation": 44331000, "ebitda": 53973000, "interest_expense": 23266000, "interest_income": null, "other_non_operating": null, "pretax_income": -16834999, "tax_provision": -2888000, "effective_tax_rate": null, "net_income": -12973000, "net_income_continuing_ops": -13947000, "net_income_to_common": -12973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114935000, "short_term_investments": null, "net_receivables": 727583000, "inventory": null, "other_current_assets": null, "total_current_assets": 1215021000, "net_ppe": null, "goodwill": 1596242000, "intangible_assets": 822840000, "goodwill_and_intangibles": 2419082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3028016000, "total_assets": 4243037000, "short_term_debt": 54331000, "accounts_payable": 526097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1468853000, "long_term_debt": 1439736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2027359000, "total_liabilities": 3496212000, "total_debt": 1494067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20082000, "total_equity": 722508000, "shares_outstanding": 250766000, "operating_cash_flow": -26486000, "stock_based_compensation": 14248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69352000, "free_cash_flow": -15821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9642000", "ebitda": "53973000", "netIncome": "-12973000", "grossProfit": "200281000", "depreciation": "None", "totalRevenue": "704143000", "costOfRevenue": "503862000", "interestIncome": "None", "incomeBeforeTax": "-16834999", "interestExpense": "23266000", "operatingIncome": "9642000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2888000", "reportedCurrency": "USD", "netInterestIncome": "-23266000", "nonInterestIncome": "None", "operatingExpenses": "190639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44331000", "sellingGeneralAndAdministrative": "190639000", "netIncomeFromContinuingOperations": "-13947000" }, "balance": { "goodwill": "1596242000", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "4243037000", "longTermDebt": "1439736000", "shortTermDebt": "54331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "822840000", "reportedCurrency": "USD", "retainedEarnings": "20082000", "totalLiabilities": "3496212000", "otherCurrentAssets": "372503000", "totalCurrentAssets": "1215021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "727583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3028016000", "currentAccountsPayable": "526097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1707874000", "totalShareholderEquity": "722508000", "capitalLeaseObligations": "268138000", "otherCurrentLiabilities": "888425000", "totalCurrentLiabilities": "1468853000", "otherNonCurrentLiabilities": "40858000", "totalNonCurrentLiabilities": "2027359000", "cashAndShortTermInvestments": "114935000", "commonStockSharesOutstanding": "250766000", "intangibleAssetsExcludingGoodwill": "822840000", "cashAndCashEquivalentsAtCarryingValue": "114935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26486000", "capitalExpenditures": "10665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69352000", "cashflowFromInvestment": "-33037000", "stockBasedCompensation": "14248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60433000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 807444000, "cost_of_revenue": 503718000, "gross_profit": 303726000, "ebit": 56631000, "ebitda": 100245000, "pretax_income": 41050000, "tax_provision": 24321000, "net_income": 12660000, "net_income_to_common": 12660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104537000, "total_current_assets": 1162292000, "total_assets": 4214547000, "short_term_debt": 55386000, "long_term_debt": 1326013000, "total_debt": 1381399000, "total_liabilities": 3413212000, "total_equity": 776367000, "shares_outstanding": 258997000, "goodwill_and_intangibles": 2429486000 }, "cash_flow": { "operating_cash_flow": 260455045, "capital_expenditure": 17090445, "free_cash_flow": 277545490, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176845, "ticker_id": 8395, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56631000", "ebitda": "100245000", "netIncome": "12660000", "grossProfit": "303726000", "depreciation": "None", "totalRevenue": "807444000", "costOfRevenue": "503718000", "interestIncome": "None", "incomeBeforeTax": "41050000", "interestExpense": "24431000", "operatingIncome": "56631000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24321000", "reportedCurrency": "USD", "netInterestIncome": "-24431000", "nonInterestIncome": "None", "operatingExpenses": "247095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43614000", "sellingGeneralAndAdministrative": "203481000", "netIncomeFromContinuingOperations": "16822000" }, "balance": { "goodwill": "1595238000", "inventory": "None", "commonStock": "252000", "currentDebt": "None", "investments": "None", "totalAssets": "4214547000", "longTermDebt": "1326013000", "shortTermDebt": "55386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "834248000", "reportedCurrency": "USD", "retainedEarnings": "32930000", "totalLiabilities": "3413212000", "otherCurrentAssets": "157309000", "totalCurrentAssets": "1162292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "900446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3052255000", "currentAccountsPayable": "548320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1605796000", "totalShareholderEquity": "776367000", "capitalLeaseObligations": "279783000", "otherCurrentLiabilities": "876305000", "totalCurrentLiabilities": "1480011000", "otherNonCurrentLiabilities": "51077000", "totalNonCurrentLiabilities": "1933201000", "cashAndShortTermInvestments": "104537000", "commonStockSharesOutstanding": "258997000", "intangibleAssetsExcludingGoodwill": "834248000", "cashAndCashEquivalentsAtCarryingValue": "104537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260455045", "capitalExpenditures": "17090445", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255364671", "cashflowFromInvestment": "-31917671", "stockBasedCompensation": "-1591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27744838", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807444000, "cost_of_revenue": 503718000, "gross_profit": 303726000, "research_and_development": null, "selling_general_admin": 203481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56631000, "depreciation_amortisation": 43614000, "ebitda": 100245000, "interest_expense": 24431000, "interest_income": null, "other_non_operating": null, "pretax_income": 41050000, "tax_provision": 24321000, "effective_tax_rate": null, "net_income": 12660000, "net_income_continuing_ops": 16822000, "net_income_to_common": 12660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104537000, "short_term_investments": null, "net_receivables": 900446000, "inventory": null, "other_current_assets": null, "total_current_assets": 1162292000, "net_ppe": null, "goodwill": 1595238000, "intangible_assets": 834248000, "goodwill_and_intangibles": 2429486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3052255000, "total_assets": 4214547000, "short_term_debt": 55386000, "accounts_payable": 548320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480011000, "long_term_debt": 1326013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1933201000, "total_liabilities": 3413212000, "total_debt": 1381399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32930000, "total_equity": 776367000, "shares_outstanding": 258997000, "operating_cash_flow": 260455045, "stock_based_compensation": -1591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17090445, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31917671, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255364671, "free_cash_flow": 277545490, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56631000", "ebitda": "100245000", "netIncome": "12660000", "grossProfit": "303726000", "depreciation": "None", "totalRevenue": "807444000", "costOfRevenue": "503718000", "interestIncome": "None", "incomeBeforeTax": "41050000", "interestExpense": "24431000", "operatingIncome": "56631000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24321000", "reportedCurrency": "USD", "netInterestIncome": "-24431000", "nonInterestIncome": "None", "operatingExpenses": "247095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43614000", "sellingGeneralAndAdministrative": "203481000", "netIncomeFromContinuingOperations": "16822000" }, "balance": { "goodwill": "1595238000", "inventory": "None", "commonStock": "252000", "currentDebt": "None", "investments": "None", "totalAssets": "4214547000", "longTermDebt": "1326013000", "shortTermDebt": "55386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "834248000", "reportedCurrency": "USD", "retainedEarnings": "32930000", "totalLiabilities": "3413212000", "otherCurrentAssets": "157309000", "totalCurrentAssets": "1162292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "900446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3052255000", "currentAccountsPayable": "548320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1605796000", "totalShareholderEquity": "776367000", "capitalLeaseObligations": "279783000", "otherCurrentLiabilities": "876305000", "totalCurrentLiabilities": "1480011000", "otherNonCurrentLiabilities": "51077000", "totalNonCurrentLiabilities": "1933201000", "cashAndShortTermInvestments": "104537000", "commonStockSharesOutstanding": "258997000", "intangibleAssetsExcludingGoodwill": "834248000", "cashAndCashEquivalentsAtCarryingValue": "104537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260455045", "capitalExpenditures": "17090445", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255364671", "cashflowFromInvestment": "-31917671", "stockBasedCompensation": "-1591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27744838", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16958000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 742998000, "cost_of_revenue": 470937000, "gross_profit": 272061000, "ebit": 58514000, "ebitda": 119907000, "pretax_income": 33318000, "tax_provision": 9555000, "net_income": 24619000, "net_income_to_common": 24619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132238000, "total_current_assets": 1230451000, "total_assets": 4261895000, "short_term_debt": 56774000, "long_term_debt": 1526291000, "total_debt": 1583065000, "total_liabilities": 3482825000, "total_equity": 770481000, "shares_outstanding": 259583000, "goodwill_and_intangibles": 2448799000 }, "cash_flow": { "operating_cash_flow": -24025000, "capital_expenditure": 14743000, "free_cash_flow": -9282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176847, "ticker_id": 8395, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58514000", "ebitda": "119907000", "netIncome": "24619000", "grossProfit": "272061000", "depreciation": "None", "totalRevenue": "742998000", "costOfRevenue": "470937000", "interestIncome": "None", "incomeBeforeTax": "33318000", "interestExpense": "25196000", "operatingIncome": "60913000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9555000", "reportedCurrency": "USD", "netInterestIncome": "-25196000", "nonInterestIncome": "None", "operatingExpenses": "211148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61393000", "sellingGeneralAndAdministrative": "166422000", "netIncomeFromContinuingOperations": "23763000" }, "balance": { "goodwill": "1597312000", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "4261895000", "longTermDebt": "1526291000", "shortTermDebt": "56774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "851487000", "reportedCurrency": "USD", "retainedEarnings": "29542000", "totalLiabilities": "3482825000", "otherCurrentAssets": "320266000", "totalCurrentAssets": "1230451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "777947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031444000", "currentAccountsPayable": "408149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1810605000", "totalShareholderEquity": "770481000", "capitalLeaseObligations": "284314000", "otherCurrentLiabilities": "911317000", "totalCurrentLiabilities": "1376240000", "otherNonCurrentLiabilities": "52179000", "totalNonCurrentLiabilities": "2106585000", "cashAndShortTermInvestments": "132238000", "commonStockSharesOutstanding": "259583000", "intangibleAssetsExcludingGoodwill": "851487000", "cashAndCashEquivalentsAtCarryingValue": "132238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24025000", "capitalExpenditures": "14743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23165000", "cashflowFromInvestment": "-45823000", "stockBasedCompensation": "12646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742998000, "cost_of_revenue": 470937000, "gross_profit": 272061000, "research_and_development": null, "selling_general_admin": 166422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58514000, "depreciation_amortisation": 61393000, "ebitda": 119907000, "interest_expense": 25196000, "interest_income": null, "other_non_operating": null, "pretax_income": 33318000, "tax_provision": 9555000, "effective_tax_rate": null, "net_income": 24619000, "net_income_continuing_ops": 23763000, "net_income_to_common": 24619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132238000, "short_term_investments": null, "net_receivables": 777947000, "inventory": null, "other_current_assets": null, "total_current_assets": 1230451000, "net_ppe": null, "goodwill": 1597312000, "intangible_assets": 851487000, "goodwill_and_intangibles": 2448799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3031444000, "total_assets": 4261895000, "short_term_debt": 56774000, "accounts_payable": 408149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1376240000, "long_term_debt": 1526291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2106585000, "total_liabilities": 3482825000, "total_debt": 1583065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 29542000, "total_equity": 770481000, "shares_outstanding": 259583000, "operating_cash_flow": -24025000, "stock_based_compensation": 12646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23165000, "free_cash_flow": -9282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58514000", "ebitda": "119907000", "netIncome": "24619000", "grossProfit": "272061000", "depreciation": "None", "totalRevenue": "742998000", "costOfRevenue": "470937000", "interestIncome": "None", "incomeBeforeTax": "33318000", "interestExpense": "25196000", "operatingIncome": "60913000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9555000", "reportedCurrency": "USD", "netInterestIncome": "-25196000", "nonInterestIncome": "None", "operatingExpenses": "211148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61393000", "sellingGeneralAndAdministrative": "166422000", "netIncomeFromContinuingOperations": "23763000" }, "balance": { "goodwill": "1597312000", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "4261895000", "longTermDebt": "1526291000", "shortTermDebt": "56774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "851487000", "reportedCurrency": "USD", "retainedEarnings": "29542000", "totalLiabilities": "3482825000", "otherCurrentAssets": "320266000", "totalCurrentAssets": "1230451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "777947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031444000", "currentAccountsPayable": "408149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1810605000", "totalShareholderEquity": "770481000", "capitalLeaseObligations": "284314000", "otherCurrentLiabilities": "911317000", "totalCurrentLiabilities": "1376240000", "otherNonCurrentLiabilities": "52179000", "totalNonCurrentLiabilities": "2106585000", "cashAndShortTermInvestments": "132238000", "commonStockSharesOutstanding": "259583000", "intangibleAssetsExcludingGoodwill": "851487000", "cashAndCashEquivalentsAtCarryingValue": "132238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24025000", "capitalExpenditures": "14743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23165000", "cashflowFromInvestment": "-45823000", "stockBasedCompensation": "12646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61393000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 706818000, "cost_of_revenue": 459216000, "gross_profit": 247602000, "ebit": 21474000, "ebitda": 79800000, "pretax_income": -1961000, "tax_provision": 2673000, "net_income": -5261000, "net_income_to_common": -5261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181309000, "total_current_assets": 1263067000, "total_assets": 4317175000, "short_term_debt": 57192000, "long_term_debt": 1464242000, "total_debt": 1521434000, "total_liabilities": 3535979000, "total_equity": 750146000, "shares_outstanding": 260774000, "goodwill_and_intangibles": 2467494000 }, "cash_flow": { "operating_cash_flow": 114751000, "capital_expenditure": 7683000, "free_cash_flow": 122434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176848, "ticker_id": 8395, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21474000", "ebitda": "79800000", "netIncome": "-5261000", "grossProfit": "247602000", "depreciation": "None", "totalRevenue": "706818000", "costOfRevenue": "459216000", "interestIncome": "None", "incomeBeforeTax": "-1961000", "interestExpense": "23455000", "operatingIncome": "23172000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2673000", "reportedCurrency": "USD", "netInterestIncome": "-23455000", "nonInterestIncome": "None", "operatingExpenses": "224430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58326000", "sellingGeneralAndAdministrative": "183061000", "netIncomeFromContinuingOperations": "-4634000" }, "balance": { "goodwill": "1600714000", "inventory": "None", "commonStock": "261000", "currentDebt": "None", "investments": "None", "totalAssets": "4317175000", "longTermDebt": "1464242000", "shortTermDebt": "57192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "866780000", "reportedCurrency": "USD", "retainedEarnings": "4923000", "totalLiabilities": "3535979000", "otherCurrentAssets": "162233000", "totalCurrentAssets": "1263067000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "919525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3054108000", "currentAccountsPayable": "484069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1752586000", "totalShareholderEquity": "750146000", "capitalLeaseObligations": "288344000", "otherCurrentLiabilities": "583587000", "totalCurrentLiabilities": "1464471000", "otherNonCurrentLiabilities": "53009000", "totalNonCurrentLiabilities": "2071508000", "cashAndShortTermInvestments": "181309000", "commonStockSharesOutstanding": "260774000", "intangibleAssetsExcludingGoodwill": "866780000", "cashAndCashEquivalentsAtCarryingValue": "181309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114751000", "capitalExpenditures": "7683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62186000", "cashflowFromInvestment": "-14577000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706818000, "cost_of_revenue": 459216000, "gross_profit": 247602000, "research_and_development": null, "selling_general_admin": 183061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21474000, "depreciation_amortisation": 58326000, "ebitda": 79800000, "interest_expense": 23455000, "interest_income": null, "other_non_operating": null, "pretax_income": -1961000, "tax_provision": 2673000, "effective_tax_rate": null, "net_income": -5261000, "net_income_continuing_ops": -4634000, "net_income_to_common": -5261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181309000, "short_term_investments": null, "net_receivables": 919525000, "inventory": null, "other_current_assets": null, "total_current_assets": 1263067000, "net_ppe": null, "goodwill": 1600714000, "intangible_assets": 866780000, "goodwill_and_intangibles": 2467494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3054108000, "total_assets": 4317175000, "short_term_debt": 57192000, "accounts_payable": 484069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1464471000, "long_term_debt": 1464242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2071508000, "total_liabilities": 3535979000, "total_debt": 1521434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4923000, "total_equity": 750146000, "shares_outstanding": 260774000, "operating_cash_flow": 114751000, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14577000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62186000, "free_cash_flow": 122434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21474000", "ebitda": "79800000", "netIncome": "-5261000", "grossProfit": "247602000", "depreciation": "None", "totalRevenue": "706818000", "costOfRevenue": "459216000", "interestIncome": "None", "incomeBeforeTax": "-1961000", "interestExpense": "23455000", "operatingIncome": "23172000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2673000", "reportedCurrency": "USD", "netInterestIncome": "-23455000", "nonInterestIncome": "None", "operatingExpenses": "224430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58326000", "sellingGeneralAndAdministrative": "183061000", "netIncomeFromContinuingOperations": "-4634000" }, "balance": { "goodwill": "1600714000", "inventory": "None", "commonStock": "261000", "currentDebt": "None", "investments": "None", "totalAssets": "4317175000", "longTermDebt": "1464242000", "shortTermDebt": "57192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "866780000", "reportedCurrency": "USD", "retainedEarnings": "4923000", "totalLiabilities": "3535979000", "otherCurrentAssets": "162233000", "totalCurrentAssets": "1263067000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "919525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3054108000", "currentAccountsPayable": "484069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1752586000", "totalShareholderEquity": "750146000", "capitalLeaseObligations": "288344000", "otherCurrentLiabilities": "583587000", "totalCurrentLiabilities": "1464471000", "otherNonCurrentLiabilities": "53009000", "totalNonCurrentLiabilities": "2071508000", "cashAndShortTermInvestments": "181309000", "commonStockSharesOutstanding": "260774000", "intangibleAssetsExcludingGoodwill": "866780000", "cashAndCashEquivalentsAtCarryingValue": "181309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114751000", "capitalExpenditures": "7683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62186000", "cashflowFromInvestment": "-14577000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58326000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 651740000, "cost_of_revenue": 412087000, "gross_profit": 239653000, "ebit": 19754000, "ebitda": 78878000, "pretax_income": -3603000, "tax_provision": 1722000, "net_income": -2917000, "net_income_to_common": -2917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137653000, "total_current_assets": 1221492000, "total_assets": 3982354000, "short_term_debt": 56390000, "long_term_debt": 1465323000, "total_debt": 1521713000, "total_liabilities": 3191605000, "total_equity": 334400000, "shares_outstanding": 263737000, "goodwill_and_intangibles": 2385454000 }, "cash_flow": { "operating_cash_flow": -60013000, "capital_expenditure": 15878000, "free_cash_flow": -44135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176849, "ticker_id": 8395, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19754000", "ebitda": "78878000", "netIncome": "-2917000", "grossProfit": "239653000", "depreciation": "None", "totalRevenue": "651740000", "costOfRevenue": "412087000", "interestIncome": "None", "incomeBeforeTax": "-3603000", "interestExpense": "23356000", "operatingIncome": "18285000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1722000", "reportedCurrency": "USD", "netInterestIncome": "-23356000", "nonInterestIncome": "None", "operatingExpenses": "221368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59124000", "sellingGeneralAndAdministrative": "179362000", "netIncomeFromContinuingOperations": "-5325000" }, "balance": { "goodwill": "1562490000", "inventory": "None", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "3982354000", "longTermDebt": "1465323000", "shortTermDebt": "56390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "822964000", "reportedCurrency": "USD", "retainedEarnings": "10504000", "totalLiabilities": "3191605000", "otherCurrentAssets": "147163000", "totalCurrentAssets": "1221492000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2760862000", "currentAccountsPayable": "420779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746036000", "totalShareholderEquity": "334400000", "capitalLeaseObligations": "280713000", "otherCurrentLiabilities": "552347000", "totalCurrentLiabilities": "1340845000", "otherNonCurrentLiabilities": "57850000", "totalNonCurrentLiabilities": "1850760000", "cashAndShortTermInvestments": "137653000", "commonStockSharesOutstanding": "263737000", "intangibleAssetsExcludingGoodwill": "822964000", "cashAndCashEquivalentsAtCarryingValue": "137653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60013000", "capitalExpenditures": "15878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83248000", "cashflowFromInvestment": "-20359000", "stockBasedCompensation": "11543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 651740000, "cost_of_revenue": 412087000, "gross_profit": 239653000, "research_and_development": null, "selling_general_admin": 179362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19754000, "depreciation_amortisation": 59124000, "ebitda": 78878000, "interest_expense": 23356000, "interest_income": null, "other_non_operating": null, "pretax_income": -3603000, "tax_provision": 1722000, "effective_tax_rate": null, "net_income": -2917000, "net_income_continuing_ops": -5325000, "net_income_to_common": -2917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137653000, "short_term_investments": null, "net_receivables": 936676000, "inventory": null, "other_current_assets": null, "total_current_assets": 1221492000, "net_ppe": null, "goodwill": 1562490000, "intangible_assets": 822964000, "goodwill_and_intangibles": 2385454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2760862000, "total_assets": 3982354000, "short_term_debt": 56390000, "accounts_payable": 420779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1340845000, "long_term_debt": 1465323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1850760000, "total_liabilities": 3191605000, "total_debt": 1521713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10504000, "total_equity": 334400000, "shares_outstanding": 263737000, "operating_cash_flow": -60013000, "stock_based_compensation": 11543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83248000, "free_cash_flow": -44135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19754000", "ebitda": "78878000", "netIncome": "-2917000", "grossProfit": "239653000", "depreciation": "None", "totalRevenue": "651740000", "costOfRevenue": "412087000", "interestIncome": "None", "incomeBeforeTax": "-3603000", "interestExpense": "23356000", "operatingIncome": "18285000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1722000", "reportedCurrency": "USD", "netInterestIncome": "-23356000", "nonInterestIncome": "None", "operatingExpenses": "221368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59124000", "sellingGeneralAndAdministrative": "179362000", "netIncomeFromContinuingOperations": "-5325000" }, "balance": { "goodwill": "1562490000", "inventory": "None", "commonStock": "116000", "currentDebt": "None", "investments": "None", "totalAssets": "3982354000", "longTermDebt": "1465323000", "shortTermDebt": "56390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "822964000", "reportedCurrency": "USD", "retainedEarnings": "10504000", "totalLiabilities": "3191605000", "otherCurrentAssets": "147163000", "totalCurrentAssets": "1221492000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2760862000", "currentAccountsPayable": "420779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746036000", "totalShareholderEquity": "334400000", "capitalLeaseObligations": "280713000", "otherCurrentLiabilities": "552347000", "totalCurrentLiabilities": "1340845000", "otherNonCurrentLiabilities": "57850000", "totalNonCurrentLiabilities": "1850760000", "cashAndShortTermInvestments": "137653000", "commonStockSharesOutstanding": "263737000", "intangibleAssetsExcludingGoodwill": "822964000", "cashAndCashEquivalentsAtCarryingValue": "137653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60013000", "capitalExpenditures": "15878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83248000", "cashflowFromInvestment": "-20359000", "stockBasedCompensation": "11543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59124000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 788708000, "cost_of_revenue": 502522000, "gross_profit": 286186000, "ebit": 43626000, "ebitda": 82397000, "pretax_income": 19588000, "tax_provision": 3741000, "net_income": 3235000, "net_income_to_common": 3235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131339000, "total_current_assets": 1135148000, "total_assets": 3908221000, "short_term_debt": 60195000, "long_term_debt": 1353624000, "total_debt": 1413819000, "total_liabilities": 3122904000, "total_equity": 331731000, "shares_outstanding": 115147000, "goodwill_and_intangibles": 2390929000 }, "cash_flow": { "operating_cash_flow": 212089000, "capital_expenditure": 2184000, "free_cash_flow": 214273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176850, "ticker_id": 8395, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43626000", "ebitda": "82397000", "netIncome": "3235000", "grossProfit": "286186000", "depreciation": "None", "totalRevenue": "788708000", "costOfRevenue": "502522000", "interestIncome": "None", "incomeBeforeTax": "19588000", "interestExpense": "24038000", "operatingIncome": "43528000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3741000", "reportedCurrency": "USD", "netInterestIncome": "-24038000", "nonInterestIncome": "None", "operatingExpenses": "242658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38771000", "sellingGeneralAndAdministrative": "203887000", "netIncomeFromContinuingOperations": "15847000" }, "balance": { "goodwill": "1554146000", "inventory": "None", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "3908221000", "longTermDebt": "1353624000", "shortTermDebt": "60195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "836783000", "reportedCurrency": "USD", "retainedEarnings": "11740000", "totalLiabilities": "3122904000", "otherCurrentAssets": "114200000", "totalCurrentAssets": "1135148000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2773073000", "currentAccountsPayable": "449347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659216000", "totalShareholderEquity": "331731000", "capitalLeaseObligations": "305592000", "otherCurrentLiabilities": "857754000", "totalCurrentLiabilities": "1367296000", "otherNonCurrentLiabilities": "59139000", "totalNonCurrentLiabilities": "1755608000", "cashAndShortTermInvestments": "131339000", "commonStockSharesOutstanding": "115147000", "intangibleAssetsExcludingGoodwill": "836783000", "cashAndCashEquivalentsAtCarryingValue": "131339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212089000", "capitalExpenditures": "2184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122193000", "cashflowFromInvestment": "-95987000", "stockBasedCompensation": "13235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 788708000, "cost_of_revenue": 502522000, "gross_profit": 286186000, "research_and_development": null, "selling_general_admin": 203887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43626000, "depreciation_amortisation": 38771000, "ebitda": 82397000, "interest_expense": 24038000, "interest_income": null, "other_non_operating": null, "pretax_income": 19588000, "tax_provision": 3741000, "effective_tax_rate": null, "net_income": 3235000, "net_income_continuing_ops": 15847000, "net_income_to_common": 3235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131339000, "short_term_investments": null, "net_receivables": 889609000, "inventory": null, "other_current_assets": null, "total_current_assets": 1135148000, "net_ppe": null, "goodwill": 1554146000, "intangible_assets": 836783000, "goodwill_and_intangibles": 2390929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2773073000, "total_assets": 3908221000, "short_term_debt": 60195000, "accounts_payable": 449347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1367296000, "long_term_debt": 1353624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1755608000, "total_liabilities": 3122904000, "total_debt": 1413819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11740000, "total_equity": 331731000, "shares_outstanding": 115147000, "operating_cash_flow": 212089000, "stock_based_compensation": 13235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122193000, "free_cash_flow": 214273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43626000", "ebitda": "82397000", "netIncome": "3235000", "grossProfit": "286186000", "depreciation": "None", "totalRevenue": "788708000", "costOfRevenue": "502522000", "interestIncome": "None", "incomeBeforeTax": "19588000", "interestExpense": "24038000", "operatingIncome": "43528000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3741000", "reportedCurrency": "USD", "netInterestIncome": "-24038000", "nonInterestIncome": "None", "operatingExpenses": "242658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38771000", "sellingGeneralAndAdministrative": "203887000", "netIncomeFromContinuingOperations": "15847000" }, "balance": { "goodwill": "1554146000", "inventory": "None", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "3908221000", "longTermDebt": "1353624000", "shortTermDebt": "60195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "836783000", "reportedCurrency": "USD", "retainedEarnings": "11740000", "totalLiabilities": "3122904000", "otherCurrentAssets": "114200000", "totalCurrentAssets": "1135148000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "889609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2773073000", "currentAccountsPayable": "449347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659216000", "totalShareholderEquity": "331731000", "capitalLeaseObligations": "305592000", "otherCurrentLiabilities": "857754000", "totalCurrentLiabilities": "1367296000", "otherNonCurrentLiabilities": "59139000", "totalNonCurrentLiabilities": "1755608000", "cashAndShortTermInvestments": "131339000", "commonStockSharesOutstanding": "115147000", "intangibleAssetsExcludingGoodwill": "836783000", "cashAndCashEquivalentsAtCarryingValue": "131339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212089000", "capitalExpenditures": "2184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122193000", "cashflowFromInvestment": "-95987000", "stockBasedCompensation": "13235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55836000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 711281000, "cost_of_revenue": 457018000, "gross_profit": 254263000, "ebit": 43340000, "ebitda": 97902000, "pretax_income": 19555000, "tax_provision": 5691000, "net_income": 3271000, "net_income_to_common": 3271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145807000, "total_current_assets": 1107831000, "total_assets": 3796817000, "short_term_debt": 61897000, "long_term_debt": 1463925000, "total_debt": 1525822000, "total_liabilities": 3033927000, "total_equity": 286412000, "shares_outstanding": 112190000, "goodwill_and_intangibles": 2290601000 }, "cash_flow": { "operating_cash_flow": -1612000, "capital_expenditure": 2738000, "free_cash_flow": 1126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176852, "ticker_id": 8395, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43340000", "ebitda": "97902000", "netIncome": "3271000", "grossProfit": "254263000", "depreciation": "None", "totalRevenue": "711281000", "costOfRevenue": "457018000", "interestIncome": "None", "incomeBeforeTax": "19555000", "interestExpense": "23781000", "operatingIncome": "41779000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5691000", "reportedCurrency": "USD", "netInterestIncome": "-23781000", "nonInterestIncome": "None", "operatingExpenses": "212484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54562000", "sellingGeneralAndAdministrative": "176440000", "netIncomeFromContinuingOperations": "13864000" }, "balance": { "goodwill": "1521005000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "3796817000", "longTermDebt": "1463925000", "shortTermDebt": "61897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "769596000", "reportedCurrency": "USD", "retainedEarnings": "11416000", "totalLiabilities": "3033927000", "otherCurrentAssets": "108187000", "totalCurrentAssets": "1107831000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "853837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2688986000", "currentAccountsPayable": "338649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776210000", "totalShareholderEquity": "286412000", "capitalLeaseObligations": "312285000", "otherCurrentLiabilities": "764065000", "totalCurrentLiabilities": "1164611000", "otherNonCurrentLiabilities": "60220000", "totalNonCurrentLiabilities": "1869316000", "cashAndShortTermInvestments": "145807000", "commonStockSharesOutstanding": "112190000", "intangibleAssetsExcludingGoodwill": "769596000", "cashAndCashEquivalentsAtCarryingValue": "145807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1612000", "capitalExpenditures": "2738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20827000", "cashflowFromInvestment": "-14302000", "stockBasedCompensation": "16935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711281000, "cost_of_revenue": 457018000, "gross_profit": 254263000, "research_and_development": null, "selling_general_admin": 176440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43340000, "depreciation_amortisation": 54562000, "ebitda": 97902000, "interest_expense": 23781000, "interest_income": null, "other_non_operating": null, "pretax_income": 19555000, "tax_provision": 5691000, "effective_tax_rate": null, "net_income": 3271000, "net_income_continuing_ops": 13864000, "net_income_to_common": 3271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145807000, "short_term_investments": null, "net_receivables": 853837000, "inventory": null, "other_current_assets": null, "total_current_assets": 1107831000, "net_ppe": null, "goodwill": 1521005000, "intangible_assets": 769596000, "goodwill_and_intangibles": 2290601000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2688986000, "total_assets": 3796817000, "short_term_debt": 61897000, "accounts_payable": 338649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164611000, "long_term_debt": 1463925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1869316000, "total_liabilities": 3033927000, "total_debt": 1525822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11416000, "total_equity": 286412000, "shares_outstanding": 112190000, "operating_cash_flow": -1612000, "stock_based_compensation": 16935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20827000, "free_cash_flow": 1126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43340000", "ebitda": "97902000", "netIncome": "3271000", "grossProfit": "254263000", "depreciation": "None", "totalRevenue": "711281000", "costOfRevenue": "457018000", "interestIncome": "None", "incomeBeforeTax": "19555000", "interestExpense": "23781000", "operatingIncome": "41779000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5691000", "reportedCurrency": "USD", "netInterestIncome": "-23781000", "nonInterestIncome": "None", "operatingExpenses": "212484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54562000", "sellingGeneralAndAdministrative": "176440000", "netIncomeFromContinuingOperations": "13864000" }, "balance": { "goodwill": "1521005000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "3796817000", "longTermDebt": "1463925000", "shortTermDebt": "61897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "769596000", "reportedCurrency": "USD", "retainedEarnings": "11416000", "totalLiabilities": "3033927000", "otherCurrentAssets": "108187000", "totalCurrentAssets": "1107831000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "853837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2688986000", "currentAccountsPayable": "338649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776210000", "totalShareholderEquity": "286412000", "capitalLeaseObligations": "312285000", "otherCurrentLiabilities": "764065000", "totalCurrentLiabilities": "1164611000", "otherNonCurrentLiabilities": "60220000", "totalNonCurrentLiabilities": "1869316000", "cashAndShortTermInvestments": "145807000", "commonStockSharesOutstanding": "112190000", "intangibleAssetsExcludingGoodwill": "769596000", "cashAndCashEquivalentsAtCarryingValue": "145807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1612000", "capitalExpenditures": "2738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20827000", "cashflowFromInvestment": "-14302000", "stockBasedCompensation": "16935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54562000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 671168000, "cost_of_revenue": 438912000, "gross_profit": 232256000, "ebit": 20745000, "ebitda": 81368000, "pretax_income": -2789000, "tax_provision": 1165000, "net_income": -2965000, "net_income_to_common": -2965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136078000, "total_current_assets": 1100409000, "total_assets": 3792680000, "short_term_debt": 63908000, "long_term_debt": 1422226000, "total_debt": 1486134000, "total_liabilities": 3051649000, "total_equity": 291570000, "shares_outstanding": 113484000, "goodwill_and_intangibles": 2282831000 }, "cash_flow": { "operating_cash_flow": -14497000, "capital_expenditure": 8551000, "free_cash_flow": -5946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176853, "ticker_id": 8395, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20745000", "ebitda": "81368000", "netIncome": "-2965000", "grossProfit": "232256000", "depreciation": "None", "totalRevenue": "671168000", "costOfRevenue": "438912000", "interestIncome": "None", "incomeBeforeTax": "-2789000", "interestExpense": "23533000", "operatingIncome": "21907000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1165000", "reportedCurrency": "USD", "netInterestIncome": "-23533000", "nonInterestIncome": "None", "operatingExpenses": "210349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60623000", "sellingGeneralAndAdministrative": "168133000", "netIncomeFromContinuingOperations": "-3954000" }, "balance": { "goodwill": "1504650000", "inventory": "None", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "3792680000", "longTermDebt": "1422226000", "shortTermDebt": "63908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "778181000", "reportedCurrency": "USD", "retainedEarnings": "16771000", "totalLiabilities": "3051649000", "otherCurrentAssets": "105951000", "totalCurrentAssets": "1100409000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "858380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2692271000", "currentAccountsPayable": "388819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1748894000", "totalShareholderEquity": "291570000", "capitalLeaseObligations": "326668000", "otherCurrentLiabilities": "448314000", "totalCurrentLiabilities": "1221588000", "otherNonCurrentLiabilities": "56359000", "totalNonCurrentLiabilities": "1830061000", "cashAndShortTermInvestments": "136078000", "commonStockSharesOutstanding": "113484000", "intangibleAssetsExcludingGoodwill": "778181000", "cashAndCashEquivalentsAtCarryingValue": "136078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14497000", "capitalExpenditures": "8551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47218000", "cashflowFromInvestment": "-26059000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671168000, "cost_of_revenue": 438912000, "gross_profit": 232256000, "research_and_development": null, "selling_general_admin": 168133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20745000, "depreciation_amortisation": 60623000, "ebitda": 81368000, "interest_expense": 23533000, "interest_income": null, "other_non_operating": null, "pretax_income": -2789000, "tax_provision": 1165000, "effective_tax_rate": null, "net_income": -2965000, "net_income_continuing_ops": -3954000, "net_income_to_common": -2965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136078000, "short_term_investments": null, "net_receivables": 858380000, "inventory": null, "other_current_assets": null, "total_current_assets": 1100409000, "net_ppe": null, "goodwill": 1504650000, "intangible_assets": 778181000, "goodwill_and_intangibles": 2282831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2692271000, "total_assets": 3792680000, "short_term_debt": 63908000, "accounts_payable": 388819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1221588000, "long_term_debt": 1422226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1830061000, "total_liabilities": 3051649000, "total_debt": 1486134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16771000, "total_equity": 291570000, "shares_outstanding": 113484000, "operating_cash_flow": -14497000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47218000, "free_cash_flow": -5946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20745000", "ebitda": "81368000", "netIncome": "-2965000", "grossProfit": "232256000", "depreciation": "None", "totalRevenue": "671168000", "costOfRevenue": "438912000", "interestIncome": "None", "incomeBeforeTax": "-2789000", "interestExpense": "23533000", "operatingIncome": "21907000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1165000", "reportedCurrency": "USD", "netInterestIncome": "-23533000", "nonInterestIncome": "None", "operatingExpenses": "210349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60623000", "sellingGeneralAndAdministrative": "168133000", "netIncomeFromContinuingOperations": "-3954000" }, "balance": { "goodwill": "1504650000", "inventory": "None", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "3792680000", "longTermDebt": "1422226000", "shortTermDebt": "63908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "778181000", "reportedCurrency": "USD", "retainedEarnings": "16771000", "totalLiabilities": "3051649000", "otherCurrentAssets": "105951000", "totalCurrentAssets": "1100409000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "858380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2692271000", "currentAccountsPayable": "388819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1748894000", "totalShareholderEquity": "291570000", "capitalLeaseObligations": "326668000", "otherCurrentLiabilities": "448314000", "totalCurrentLiabilities": "1221588000", "otherNonCurrentLiabilities": "56359000", "totalNonCurrentLiabilities": "1830061000", "cashAndShortTermInvestments": "136078000", "commonStockSharesOutstanding": "113484000", "intangibleAssetsExcludingGoodwill": "778181000", "cashAndCashEquivalentsAtCarryingValue": "136078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14497000", "capitalExpenditures": "8551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47218000", "cashflowFromInvestment": "-26059000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60623000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 670059000, "cost_of_revenue": 444526000, "gross_profit": 225533000, "ebit": 22329000, "ebitda": 78077000, "pretax_income": 1872000, "tax_provision": 2585000, "net_income": -1282000, "net_income_to_common": -1282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129824000, "total_current_assets": 1105047000, "total_assets": 3815119000, "short_term_debt": 64039000, "long_term_debt": 1269527000, "total_debt": 1333566000, "total_liabilities": 3006224000, "total_equity": 337700000, "shares_outstanding": 116405000, "goodwill_and_intangibles": 2296004000 }, "cash_flow": { "operating_cash_flow": -53121000, "capital_expenditure": 14233000, "free_cash_flow": -38888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176854, "ticker_id": 8395, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22329000", "ebitda": "78077000", "netIncome": "-1282000", "grossProfit": "225533000", "depreciation": "None", "totalRevenue": "670059000", "costOfRevenue": "444526000", "interestIncome": "None", "incomeBeforeTax": "1872000", "interestExpense": "20965000", "operatingIncome": "25854000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2585000", "reportedCurrency": "USD", "netInterestIncome": "-20965000", "nonInterestIncome": "None", "operatingExpenses": "199679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55748000", "sellingGeneralAndAdministrative": "163343000", "netIncomeFromContinuingOperations": "-713000" }, "balance": { "goodwill": "1495313000", "inventory": "1", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "3815119000", "longTermDebt": "1269527000", "shortTermDebt": "64039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "800691000", "reportedCurrency": "USD", "retainedEarnings": "19618000", "totalLiabilities": "3006224000", "otherCurrentAssets": "119215000", "totalCurrentAssets": "1105047000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "856008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2710072000", "currentAccountsPayable": "437021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1604946000", "totalShareholderEquity": "337700000", "capitalLeaseObligations": "335419000", "otherCurrentLiabilities": "530365000", "totalCurrentLiabilities": "1333909000", "otherNonCurrentLiabilities": "56655000", "totalNonCurrentLiabilities": "1672315000", "cashAndShortTermInvestments": "129824000", "commonStockSharesOutstanding": "116405000", "intangibleAssetsExcludingGoodwill": "800691000", "cashAndCashEquivalentsAtCarryingValue": "129824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53121000", "capitalExpenditures": "14233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91086000", "cashflowFromInvestment": "-26124000", "stockBasedCompensation": "16116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 670059000, "cost_of_revenue": 444526000, "gross_profit": 225533000, "research_and_development": null, "selling_general_admin": 163343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22329000, "depreciation_amortisation": 55748000, "ebitda": 78077000, "interest_expense": 20965000, "interest_income": null, "other_non_operating": null, "pretax_income": 1872000, "tax_provision": 2585000, "effective_tax_rate": null, "net_income": -1282000, "net_income_continuing_ops": -713000, "net_income_to_common": -1282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129824000, "short_term_investments": null, "net_receivables": 856008000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1105047000, "net_ppe": null, "goodwill": 1495313000, "intangible_assets": 800691000, "goodwill_and_intangibles": 2296004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2710072000, "total_assets": 3815119000, "short_term_debt": 64039000, "accounts_payable": 437021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1333909000, "long_term_debt": 1269527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1672315000, "total_liabilities": 3006224000, "total_debt": 1333566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19618000, "total_equity": 337700000, "shares_outstanding": 116405000, "operating_cash_flow": -53121000, "stock_based_compensation": 16116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91086000, "free_cash_flow": -38888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22329000", "ebitda": "78077000", "netIncome": "-1282000", "grossProfit": "225533000", "depreciation": "None", "totalRevenue": "670059000", "costOfRevenue": "444526000", "interestIncome": "None", "incomeBeforeTax": "1872000", "interestExpense": "20965000", "operatingIncome": "25854000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2585000", "reportedCurrency": "USD", "netInterestIncome": "-20965000", "nonInterestIncome": "None", "operatingExpenses": "199679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55748000", "sellingGeneralAndAdministrative": "163343000", "netIncomeFromContinuingOperations": "-713000" }, "balance": { "goodwill": "1495313000", "inventory": "1", "commonStock": "117000", "currentDebt": "None", "investments": "None", "totalAssets": "3815119000", "longTermDebt": "1269527000", "shortTermDebt": "64039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "800691000", "reportedCurrency": "USD", "retainedEarnings": "19618000", "totalLiabilities": "3006224000", "otherCurrentAssets": "119215000", "totalCurrentAssets": "1105047000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "856008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2710072000", "currentAccountsPayable": "437021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1604946000", "totalShareholderEquity": "337700000", "capitalLeaseObligations": "335419000", "otherCurrentLiabilities": "530365000", "totalCurrentLiabilities": "1333909000", "otherNonCurrentLiabilities": "56655000", "totalNonCurrentLiabilities": "1672315000", "cashAndShortTermInvestments": "129824000", "commonStockSharesOutstanding": "116405000", "intangibleAssetsExcludingGoodwill": "800691000", "cashAndCashEquivalentsAtCarryingValue": "129824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53121000", "capitalExpenditures": "14233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91086000", "cashflowFromInvestment": "-26124000", "stockBasedCompensation": "16116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55748000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 650745000, "cost_of_revenue": 454901000, "gross_profit": 195844000, "ebit": 113231000, "ebitda": 148267000, "pretax_income": 81919000, "tax_provision": 35560000, "net_income": 1286000, "net_income_to_common": 1286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119737000, "total_current_assets": 1025066000, "total_assets": 3767047000, "short_term_debt": 65899000, "long_term_debt": 1145828000, "total_debt": 1211727000, "total_liabilities": 2930983000, "total_equity": 356695000, "shares_outstanding": 117205000, "goodwill_and_intangibles": 2317035000 }, "cash_flow": { "operating_cash_flow": 208549000, "capital_expenditure": 2033000, "free_cash_flow": 210582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176855, "ticker_id": 8395, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113231000", "ebitda": "148267000", "netIncome": "1286000", "grossProfit": "195844000", "depreciation": "None", "totalRevenue": "650745000", "costOfRevenue": "454901000", "interestIncome": "None", "incomeBeforeTax": "81919000", "interestExpense": "22889000", "operatingIncome": "18152000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35560000", "reportedCurrency": "USD", "netInterestIncome": "-22889000", "nonInterestIncome": "None", "operatingExpenses": "177692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35036000", "sellingGeneralAndAdministrative": "154207000", "netIncomeFromContinuingOperations": "53787000" }, "balance": { "goodwill": "1498815000", "inventory": "None", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "3767047000", "longTermDebt": "1145828000", "shortTermDebt": "65899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "818220000", "reportedCurrency": "USD", "retainedEarnings": "21148000", "totalLiabilities": "2930983000", "otherCurrentAssets": "94054000", "totalCurrentAssets": "1025066000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741981000", "currentAccountsPayable": "414980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1493034000", "totalShareholderEquity": "356695000", "capitalLeaseObligations": "347206000", "otherCurrentLiabilities": "591776000", "totalCurrentLiabilities": "1374329000", "otherNonCurrentLiabilities": "54905000", "totalNonCurrentLiabilities": "1556654000", "cashAndShortTermInvestments": "119737000", "commonStockSharesOutstanding": "117205000", "intangibleAssetsExcludingGoodwill": "818220000", "cashAndCashEquivalentsAtCarryingValue": "119737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1286000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "114102000", "operatingCashflow": "208549000", "capitalExpenditures": "2033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391552000", "cashflowFromInvestment": "200799000", "stockBasedCompensation": "22564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 650745000, "cost_of_revenue": 454901000, "gross_profit": 195844000, "research_and_development": null, "selling_general_admin": 154207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113231000, "depreciation_amortisation": 35036000, "ebitda": 148267000, "interest_expense": 22889000, "interest_income": null, "other_non_operating": null, "pretax_income": 81919000, "tax_provision": 35560000, "effective_tax_rate": null, "net_income": 1286000, "net_income_continuing_ops": 53787000, "net_income_to_common": 1286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119737000, "short_term_investments": null, "net_receivables": 811275000, "inventory": null, "other_current_assets": null, "total_current_assets": 1025066000, "net_ppe": null, "goodwill": 1498815000, "intangible_assets": 818220000, "goodwill_and_intangibles": 2317035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2741981000, "total_assets": 3767047000, "short_term_debt": 65899000, "accounts_payable": 414980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1374329000, "long_term_debt": 1145828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1556654000, "total_liabilities": 2930983000, "total_debt": 1211727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21148000, "total_equity": 356695000, "shares_outstanding": 117205000, "operating_cash_flow": 208549000, "stock_based_compensation": 22564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 200799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -391552000, "free_cash_flow": 210582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113231000", "ebitda": "148267000", "netIncome": "1286000", "grossProfit": "195844000", "depreciation": "None", "totalRevenue": "650745000", "costOfRevenue": "454901000", "interestIncome": "None", "incomeBeforeTax": "81919000", "interestExpense": "22889000", "operatingIncome": "18152000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35560000", "reportedCurrency": "USD", "netInterestIncome": "-22889000", "nonInterestIncome": "None", "operatingExpenses": "177692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35036000", "sellingGeneralAndAdministrative": "154207000", "netIncomeFromContinuingOperations": "53787000" }, "balance": { "goodwill": "1498815000", "inventory": "None", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "3767047000", "longTermDebt": "1145828000", "shortTermDebt": "65899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "818220000", "reportedCurrency": "USD", "retainedEarnings": "21148000", "totalLiabilities": "2930983000", "otherCurrentAssets": "94054000", "totalCurrentAssets": "1025066000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "811275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741981000", "currentAccountsPayable": "414980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1493034000", "totalShareholderEquity": "356695000", "capitalLeaseObligations": "347206000", "otherCurrentLiabilities": "591776000", "totalCurrentLiabilities": "1374329000", "otherNonCurrentLiabilities": "54905000", "totalNonCurrentLiabilities": "1556654000", "cashAndShortTermInvestments": "119737000", "commonStockSharesOutstanding": "117205000", "intangibleAssetsExcludingGoodwill": "818220000", "cashAndCashEquivalentsAtCarryingValue": "119737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1286000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "114102000", "operatingCashflow": "208549000", "capitalExpenditures": "2033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391552000", "cashflowFromInvestment": "200799000", "stockBasedCompensation": "22564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54106000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 617573000, "cost_of_revenue": 384980000, "gross_profit": 232593000, "ebit": 33331000, "ebitda": 91227000, "pretax_income": 7445000, "tax_provision": 4324000, "net_income": 653000, "net_income_to_common": 653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98705000, "total_current_assets": 1001780000, "total_assets": 3870209000, "short_term_debt": 67976000, "long_term_debt": 1498129000, "total_debt": 1566105000, "total_liabilities": 3105870000, "total_equity": 330817000, "shares_outstanding": 265006000, "goodwill_and_intangibles": 2416493000 }, "cash_flow": { "operating_cash_flow": 16604000, "capital_expenditure": 12922000, "free_cash_flow": 29526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176857, "ticker_id": 8395, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33331000", "ebitda": "91227000", "netIncome": "653000", "grossProfit": "232593000", "depreciation": "None", "totalRevenue": "617573000", "costOfRevenue": "384980000", "interestIncome": "None", "incomeBeforeTax": "7445000", "interestExpense": "25886000", "operatingIncome": "33742000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4324000", "reportedCurrency": "USD", "netInterestIncome": "-25886000", "nonInterestIncome": "None", "operatingExpenses": "198851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57896000", "sellingGeneralAndAdministrative": "160021000", "netIncomeFromContinuingOperations": "3117000" }, "balance": { "goodwill": "1572489000", "inventory": "1", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "3870209000", "longTermDebt": "1498129000", "shortTermDebt": "67976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "844004000", "reportedCurrency": "USD", "retainedEarnings": "24586000", "totalLiabilities": "3105870000", "otherCurrentAssets": "104082000", "totalCurrentAssets": "1001780000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "798993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868429000", "currentAccountsPayable": "306956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1837390000", "totalShareholderEquity": "330817000", "capitalLeaseObligations": "339261000", "otherCurrentLiabilities": "493665000", "totalCurrentLiabilities": "1204197000", "otherNonCurrentLiabilities": "55099000", "totalNonCurrentLiabilities": "1901673000", "cashAndShortTermInvestments": "98705000", "commonStockSharesOutstanding": "265006000", "intangibleAssetsExcludingGoodwill": "844004000", "cashAndCashEquivalentsAtCarryingValue": "98705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-672000", "operatingCashflow": "16604000", "capitalExpenditures": "12922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6833000", "cashflowFromInvestment": "-14730000", "stockBasedCompensation": "12065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617573000, "cost_of_revenue": 384980000, "gross_profit": 232593000, "research_and_development": null, "selling_general_admin": 160021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33331000, "depreciation_amortisation": 57896000, "ebitda": 91227000, "interest_expense": 25886000, "interest_income": null, "other_non_operating": null, "pretax_income": 7445000, "tax_provision": 4324000, "effective_tax_rate": null, "net_income": 653000, "net_income_continuing_ops": 3117000, "net_income_to_common": 653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98705000, "short_term_investments": null, "net_receivables": 798993000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1001780000, "net_ppe": null, "goodwill": 1572489000, "intangible_assets": 844004000, "goodwill_and_intangibles": 2416493000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2868429000, "total_assets": 3870209000, "short_term_debt": 67976000, "accounts_payable": 306956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1204197000, "long_term_debt": 1498129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1901673000, "total_liabilities": 3105870000, "total_debt": 1566105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24586000, "total_equity": 330817000, "shares_outstanding": 265006000, "operating_cash_flow": 16604000, "stock_based_compensation": 12065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6833000, "free_cash_flow": 29526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33331000", "ebitda": "91227000", "netIncome": "653000", "grossProfit": "232593000", "depreciation": "None", "totalRevenue": "617573000", "costOfRevenue": "384980000", "interestIncome": "None", "incomeBeforeTax": "7445000", "interestExpense": "25886000", "operatingIncome": "33742000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4324000", "reportedCurrency": "USD", "netInterestIncome": "-25886000", "nonInterestIncome": "None", "operatingExpenses": "198851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57896000", "sellingGeneralAndAdministrative": "160021000", "netIncomeFromContinuingOperations": "3117000" }, "balance": { "goodwill": "1572489000", "inventory": "1", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "3870209000", "longTermDebt": "1498129000", "shortTermDebt": "67976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "844004000", "reportedCurrency": "USD", "retainedEarnings": "24586000", "totalLiabilities": "3105870000", "otherCurrentAssets": "104082000", "totalCurrentAssets": "1001780000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "798993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868429000", "currentAccountsPayable": "306956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1837390000", "totalShareholderEquity": "330817000", "capitalLeaseObligations": "339261000", "otherCurrentLiabilities": "493665000", "totalCurrentLiabilities": "1204197000", "otherNonCurrentLiabilities": "55099000", "totalNonCurrentLiabilities": "1901673000", "cashAndShortTermInvestments": "98705000", "commonStockSharesOutstanding": "265006000", "intangibleAssetsExcludingGoodwill": "844004000", "cashAndCashEquivalentsAtCarryingValue": "98705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-672000", "operatingCashflow": "16604000", "capitalExpenditures": "12922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6833000", "cashflowFromInvestment": "-14730000", "stockBasedCompensation": "12065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38830000", "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": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "income_statement": { "revenue": 632265000, "cost_of_revenue": 402431000, "gross_profit": 229834000, "ebit": 19368000, "ebitda": 73853000, "pretax_income": -4528000, "tax_provision": 437000, "net_income": -3194000, "net_income_to_common": -3194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105284000, "total_current_assets": 955548000, "total_assets": 3853034000, "short_term_debt": 76494000, "long_term_debt": 1487430000, "total_debt": 1563924000, "total_liabilities": 3062715000, "total_equity": 323891000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 2447760000 }, "cash_flow": { "operating_cash_flow": -59033000, "capital_expenditure": 8139000, "free_cash_flow": -50894000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 176858, "ticker_id": 8395, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:41:17.255008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19368000", "ebitda": "73853000", "netIncome": "-3194000", "grossProfit": "229834000", "depreciation": "None", "totalRevenue": "632265000", "costOfRevenue": "402431000", "interestIncome": "None", "incomeBeforeTax": "-4528000", "interestExpense": "23680000", "operatingIncome": "21262000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-23680000", "nonInterestIncome": "None", "operatingExpenses": "208572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2110000", "costofGoodsAndServicesSold": "402431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54485000", "sellingGeneralAndAdministrative": "162522000", "netIncomeFromContinuingOperations": "-10029000" }, "balance": { "goodwill": "1578832000", "inventory": "1", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "3853034000", "longTermDebt": "1487430000", "shortTermDebt": "76494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "868928000", "reportedCurrency": "USD", "retainedEarnings": "27496000", "totalLiabilities": "3062715000", "otherCurrentAssets": "97083000", "totalCurrentAssets": "955548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753181000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2897486000", "currentAccountsPayable": "338613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "86929000", "shortLongTermDebtTotal": "1827812000", "totalShareholderEquity": "323891000", "capitalLeaseObligations": "340382000", "otherCurrentLiabilities": "464751000", "totalCurrentLiabilities": "1186328000", "otherNonCurrentLiabilities": "342174000", "totalNonCurrentLiabilities": "1876387000", "cashAndShortTermInvestments": "105284000", "commonStockSharesOutstanding": "115400000", "intangibleAssetsExcludingGoodwill": "868928000", "cashAndCashEquivalentsAtCarryingValue": "105284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10245000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-113430000", "operatingCashflow": "-59033000", "capitalExpenditures": "8139000", "changeInReceivables": "16680000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45598000", "cashflowFromInvestment": "-19303000", "stockBasedCompensation": "10546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32738000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632265000, "cost_of_revenue": 402431000, "gross_profit": 229834000, "research_and_development": null, "selling_general_admin": 162522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19368000, "depreciation_amortisation": 54485000, "ebitda": 73853000, "interest_expense": 23680000, "interest_income": null, "other_non_operating": null, "pretax_income": -4528000, "tax_provision": 437000, "effective_tax_rate": null, "net_income": -3194000, "net_income_continuing_ops": -10029000, "net_income_to_common": -3194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105284000, "short_term_investments": null, "net_receivables": 753181000, "inventory": 1, "other_current_assets": null, "total_current_assets": 955548000, "net_ppe": null, "goodwill": 1578832000, "intangible_assets": 868928000, "goodwill_and_intangibles": 2447760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2897486000, "total_assets": 3853034000, "short_term_debt": 76494000, "accounts_payable": 338613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186328000, "long_term_debt": 1487430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1876387000, "total_liabilities": 3062715000, "total_debt": 1563924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27496000, "total_equity": 323891000, "shares_outstanding": 115400000, "operating_cash_flow": -59033000, "stock_based_compensation": 10546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45598000, "free_cash_flow": -50894000, "net_change_in_cash": -32738000 }, "raw_data": { "income": { "ebit": "19368000", "ebitda": "73853000", "netIncome": "-3194000", "grossProfit": "229834000", "depreciation": "None", "totalRevenue": "632265000", "costOfRevenue": "402431000", "interestIncome": "None", "incomeBeforeTax": "-4528000", "interestExpense": "23680000", "operatingIncome": "21262000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-23680000", "nonInterestIncome": "None", "operatingExpenses": "208572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2110000", "costofGoodsAndServicesSold": "402431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54485000", "sellingGeneralAndAdministrative": "162522000", "netIncomeFromContinuingOperations": "-10029000" }, "balance": { "goodwill": "1578832000", "inventory": "1", "commonStock": "118000", "currentDebt": "None", "investments": "None", "totalAssets": "3853034000", "longTermDebt": "1487430000", "shortTermDebt": "76494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "868928000", "reportedCurrency": "USD", "retainedEarnings": "27496000", "totalLiabilities": "3062715000", "otherCurrentAssets": "97083000", "totalCurrentAssets": "955548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "753181000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2897486000", "currentAccountsPayable": "338613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "86929000", "shortLongTermDebtTotal": "1827812000", "totalShareholderEquity": "323891000", "capitalLeaseObligations": "340382000", "otherCurrentLiabilities": "464751000", "totalCurrentLiabilities": "1186328000", "otherNonCurrentLiabilities": "342174000", "totalNonCurrentLiabilities": "1876387000", "cashAndShortTermInvestments": "105284000", "commonStockSharesOutstanding": "115400000", "intangibleAssetsExcludingGoodwill": "868928000", "cashAndCashEquivalentsAtCarryingValue": "105284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10245000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-113430000", "operatingCashflow": "-59033000", "capitalExpenditures": "8139000", "changeInReceivables": "16680000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45598000", "cashflowFromInvestment": "-19303000", "stockBasedCompensation": "10546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32738000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173234000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35488000", "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" ] } } }