{ "ticker": { "uuid": "cb0134f8-26d4-4b7d-8276-35a9c726d95e", "symbol": "WTTR", "name": "Select Energy Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/cb0134f8-26d4-4b7d-8276-35a9c726d95e/", "api_url": "https://sharemaestro.com/factors/api/tickers/cb0134f8-26d4-4b7d-8276-35a9c726d95e/" }, "ticker_metadata": { "id": 4394, "uuid": "cb0134f8-26d4-4b7d-8276-35a9c726d95e", "symbol": "WTTR", "name": "Select Energy Services Inc", "asset_type": "equity", "market_cap": 2571118000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Select Energy Services, Inc., an oilfield services company, provides chemical and water management solutions to the onshore oil and natural gas industry in the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cb0134f8-26d4-4b7d-8276-35a9c726d95e", "symbol": "WTTR", "name": "Select Energy Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/cb0134f8-26d4-4b7d-8276-35a9c726d95e/", "api_url": "https://sharemaestro.com/factors/api/tickers/cb0134f8-26d4-4b7d-8276-35a9c726d95e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.27, "quality": 0.21, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 18.01, "market_cap": 2026680752.58, "pe_ratio": 93.8713, "earnings_yield": 0.0107, "ebitda_to_ev": 0.1082, "shareholder_yield": 0.0167, "roe": 0.0218, "piotroski_f_score": 3, "momentum_12_1": 0.9436, "volatility_252d": 0.4078 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:32.453263+00:00", "batch_id": "" }, "size": { "price_close": 18.01, "market_cap": 2026680752.58, "market_cap_usd": 2026680752.58, "enterprise_value": 2232228752.58, "shares_outstanding": 112530858, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 93.8713, "pb_ratio": 2.0441, "ptbv_ratio": 2.4099, "ps_ratio": 1.4487, "pcf_ratio": 8.8126, "pfcf_ratio": 3.655, "ev_ebitda": 9.2405, "ev_ebit": 40.203, "ev_sales": 1.5957, "ev_fcf": 4.0257, "earnings_yield": 0.0107, "fcf_yield": 0.2484, "price_to_sales": 1.4487, "price_to_book": 2.0441, "price_to_cashflow": 8.8126, "ebitda_to_ev": 0.1082, "sales_yield": 0.6267 }, "yield": { "dividend_yield": 0.0167, "buyback_yield": 0, "shareholder_yield": 0.0167, "debt_paydown_yield": null, "total_yield": 0.0167 }, "quality": { "gross_margin": 0.181, "operating_margin": 0.0397, "net_margin": 0.0154, "ebitda_margin": 0.1727, "fcf_margin": 0.3964, "roe": 0.0218, "roa": 0.0126, "roic": 0.0348, "roc_greenblatt": null, "asset_turnover": 0.8196, "cash_conversion": 25.6826, "accruals_ratio": -0.1221, "sbc_to_revenue": 0.0159, "piotroski_f_score": 3, "altman_z_score": 3.0026, "earnings_stability_5y": 0.8841, "revenue_stability_5y": 0.3085, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1483, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5923, "net_debt_to_ebitda": 0.8509, "debt_to_assets": 0.1532, "interest_coverage": 2.2932, "current_ratio": 1.9191, "quick_ratio": 1.7579, "net_debt": 205548000, "local_beta": 0.0013, "volatility_252d": 0.4078, "volatility_60d": 0.922, "max_drawdown_12m": -0.1808, "risk_adjusted_momentum": 2.314 }, "growth": { "revenue_growth_1y": -0.0418, "revenue_growth_3y_cagr": 0.0048, "revenue_growth_5y_cagr": 0.1839, "eps_growth_1y": -0.3877, "eps_growth_3y_cagr": -0.2396, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4383, "book_value_growth_1y": -0.0008, "revenue_growth": -0.0418, "earnings_growth": -0.3877 }, "momentum": { "price_return_1m": 0.072, "price_return_3m": 0.3077, "price_return_6m": 0.6235, "price_return_9m": 1.1811, "price_return_12m": 1.0836, "price_return_12m_ex1m": 0.9436, "momentum_6m": 0.6235, "momentum_12m": 1.0836, "momentum_12_1": 0.9436, "distance_from_52w_high": -0.0659, "distance_from_52w_low": 1.3135, "relative_strength": 0.9836 }, "raw_ttm": { "revenue_ttm": 1398918000, "gross_profit_ttm": 253197000, "ebit_ttm": 55524000, "ebitda_ttm": 241569000, "net_income_ttm": 21590000, "eps_diluted_ttm": 0.1919, "operating_cash_flow_ttm": 229976000, "capital_expenditure_ttm": 324512000, "fcf_ttm": 554488000, "dividends_paid_ttm": 33840000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24212000, "cash_and_equivalents": 55970000, "total_current_assets": 444410000, "total_current_liabilities": 231576000, "net_ppe": null, "total_assets": 1706875000, "total_debt": 261518000, "total_equity": 991481000, "net_working_capital": 218737000, "book_value_per_share": 8.8107, "retained_earnings": -176318000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 840997000, "tangible_book_per_share": 7.4735 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 50, "rank_ptbv": 49, "rank_ps": 37, "rank_pcf": 37, "rank_ev_ebitda": 34, "rank_ev_ebit": 89, "rank_earnings_yield": 93, "rank_fcf_yield": 12, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 67, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 20, "rank_piotroski": 92, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 10 }, "composites": { "value_composite": 73, "quality_composite": 79, "momentum_composite": 7, "growth_composite": 95, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 67, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.2381, "os_score": 0.36, "value_percentile": 0.27, "quality_percentile": 0.21, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 40, "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": 4915, "ticker_id": 4394, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:32.453263+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.01, "market_cap": 2026680752.58, "market_cap_usd": 2026680752.58, "enterprise_value": 2232228752.58, "shares_outstanding": 112530858, "fx_rate_to_usd": null, "pe_ratio": 93.87127154, "pb_ratio": 2.04409439, "ptbv_ratio": 2.40985491, "ps_ratio": 1.44874878, "pcf_ratio": 8.81257502, "pfcf_ratio": 3.6550489, "ev_ebitda": 9.24054309, "ev_ebit": 40.20295282, "ev_sales": 1.59568234, "ev_fcf": 4.02574763, "earnings_yield": 0.01065289, "fcf_yield": 0.24840107, "dividend_yield": 0.01669725, "buyback_yield": 0, "shareholder_yield": 0.01669725, "debt_paydown_yield": null, "total_yield": 0.01669725, "gross_margin": 0.18099488, "operating_margin": 0.03969068, "net_margin": 0.01543336, "ebitda_margin": 0.17268274, "fcf_margin": 0.39636919, "roe": 0.02177551, "roa": 0.01264885, "roic": 0.03478863, "roc_greenblatt": null, "asset_turnover": 0.81957847, "cash_conversion": 25.68263085, "accruals_ratio": -0.12208627, "sbc_to_revenue": 0.01588299, "debt_to_equity": 0.5922877, "net_debt_to_ebitda": 0.85088732, "debt_to_assets": 0.1532145, "interest_coverage": 2.29324302, "current_ratio": 1.91906761, "quick_ratio": 1.75794124, "net_debt": 205548000, "revenue_growth_1y": -0.04177857, "revenue_growth_3y_cagr": 0.00476409, "revenue_growth_5y_cagr": 0.18389696, "eps_growth_1y": -0.3876567, "eps_growth_3y_cagr": -0.23964016, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43831207, "book_value_growth_1y": -0.0007714, "piotroski_f_score": 3, "altman_z_score": 3.00264963, "earnings_stability_5y": 0.884114, "revenue_stability_5y": 0.30851, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07202381, "price_return_3m": 0.30768784, "price_return_6m": 0.62353174, "price_return_9m": 1.18112677, "price_return_12m": 1.08359846, "price_return_12m_ex1m": 0.94361211, "distance_from_52w_high": -0.06587137, "distance_from_52w_low": 1.31348268, "relative_strength": 0.98363488, "local_beta": 0.0013, "volatility_252d": 0.407781, "volatility_60d": 0.921954, "max_drawdown_12m": -0.1808233, "revenue_ttm": 1398918000, "gross_profit_ttm": 253197000, "ebit_ttm": 55524000, "ebitda_ttm": 241569000, "net_income_ttm": 21590000, "eps_diluted_ttm": 0.19185849, "operating_cash_flow_ttm": 229976000, "capital_expenditure_ttm": 324512000, "fcf_ttm": 554488000, "dividends_paid_ttm": 33840000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24212000, "cash_and_equivalents": 55970000, "total_current_assets": 444410000, "total_current_liabilities": 231576000, "net_ppe": null, "total_assets": 1706875000, "total_debt": 261518000, "total_equity": 991481000, "net_working_capital": 218737000, "book_value_per_share": 8.81074772, "retained_earnings": -176318000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 840997000, "tangible_book_per_share": 7.47347896, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 93, "rank_pb": 50, "rank_ptbv": 49, "rank_ps": 37, "rank_pcf": 37, "rank_ev_ebitda": 34, "rank_ev_ebit": 89, "rank_earnings_yield": 93, "rank_fcf_yield": 12, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 67, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 20, "rank_piotroski": 92, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 10, "value_composite": 73, "quality_composite": 79, "momentum_composite": 7, "growth_composite": 95, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 67, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 40, "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": 18.01, "os": 0.36, "value": 0.27, "quality": 0.21, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 93.8713, "earnings_yield": 0.0107, "shareholder_yield": 0.0167, "roe": 0.0218, "momentum_12_1": 0.9436, "complete_fields": { "id": 4915, "ticker_id": 4394, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:32.453263+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.01, "market_cap": 2026680752.58, "market_cap_usd": 2026680752.58, "enterprise_value": 2232228752.58, "shares_outstanding": 112530858, "fx_rate_to_usd": null, "pe_ratio": 93.87127154, "pb_ratio": 2.04409439, "ptbv_ratio": 2.40985491, "ps_ratio": 1.44874878, "pcf_ratio": 8.81257502, "pfcf_ratio": 3.6550489, "ev_ebitda": 9.24054309, "ev_ebit": 40.20295282, "ev_sales": 1.59568234, "ev_fcf": 4.02574763, "earnings_yield": 0.01065289, "fcf_yield": 0.24840107, "dividend_yield": 0.01669725, "buyback_yield": 0, "shareholder_yield": 0.01669725, "debt_paydown_yield": null, "total_yield": 0.01669725, "gross_margin": 0.18099488, "operating_margin": 0.03969068, "net_margin": 0.01543336, "ebitda_margin": 0.17268274, "fcf_margin": 0.39636919, "roe": 0.02177551, "roa": 0.01264885, "roic": 0.03478863, "roc_greenblatt": null, "asset_turnover": 0.81957847, "cash_conversion": 25.68263085, "accruals_ratio": -0.12208627, "sbc_to_revenue": 0.01588299, "debt_to_equity": 0.5922877, "net_debt_to_ebitda": 0.85088732, "debt_to_assets": 0.1532145, "interest_coverage": 2.29324302, "current_ratio": 1.91906761, "quick_ratio": 1.75794124, "net_debt": 205548000, "revenue_growth_1y": -0.04177857, "revenue_growth_3y_cagr": 0.00476409, "revenue_growth_5y_cagr": 0.18389696, "eps_growth_1y": -0.3876567, "eps_growth_3y_cagr": -0.23964016, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43831207, "book_value_growth_1y": -0.0007714, "piotroski_f_score": 3, "altman_z_score": 3.00264963, "earnings_stability_5y": 0.884114, "revenue_stability_5y": 0.30851, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07202381, "price_return_3m": 0.30768784, "price_return_6m": 0.62353174, "price_return_9m": 1.18112677, "price_return_12m": 1.08359846, "price_return_12m_ex1m": 0.94361211, "distance_from_52w_high": -0.06587137, "distance_from_52w_low": 1.31348268, "relative_strength": 0.98363488, "local_beta": 0.0013, "volatility_252d": 0.407781, "volatility_60d": 0.921954, "max_drawdown_12m": -0.1808233, "revenue_ttm": 1398918000, "gross_profit_ttm": 253197000, "ebit_ttm": 55524000, "ebitda_ttm": 241569000, "net_income_ttm": 21590000, "eps_diluted_ttm": 0.19185849, "operating_cash_flow_ttm": 229976000, "capital_expenditure_ttm": 324512000, "fcf_ttm": 554488000, "dividends_paid_ttm": 33840000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24212000, "cash_and_equivalents": 55970000, "total_current_assets": 444410000, "total_current_liabilities": 231576000, "net_ppe": null, "total_assets": 1706875000, "total_debt": 261518000, "total_equity": 991481000, "net_working_capital": 218737000, "book_value_per_share": 8.81074772, "retained_earnings": -176318000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 840997000, "tangible_book_per_share": 7.47347896, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 93, "rank_pb": 50, "rank_ptbv": 49, "rank_ps": 37, "rank_pcf": 37, "rank_ev_ebitda": 34, "rank_ev_ebit": 89, "rank_earnings_yield": 93, "rank_fcf_yield": 12, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 67, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 85, "rank_fcf_margin": 20, "rank_piotroski": 92, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 10, "value_composite": 73, "quality_composite": 79, "momentum_composite": 7, "growth_composite": 95, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 67, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 40, "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": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 1407344000, "cost_of_revenue": 1210267000, "gross_profit": 197077000, "ebit": 35761000, "ebitda": 210258000, "pretax_income": 19859000, "tax_provision": -1608000, "net_income": 21223000, "net_income_to_common": 21223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18084000, "total_current_assets": 354386000, "total_assets": 1595612000, "short_term_debt": 46147000, "long_term_debt": 285043000, "total_debt": 331190000, "total_liabilities": 668545000, "total_equity": 805616000, "shares_outstanding": 103783796, "goodwill_and_intangibles": 154689000 }, "cash_flow": { "operating_cash_flow": 214673000, "capital_expenditure": 294562000, "free_cash_flow": 509235000, "dividends_paid": 33655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357020, "ticker_id": 4394, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35761000", "ebitda": "210258000", "netIncome": "21223000", "grossProfit": "197077000", "depreciation": "None", "totalRevenue": "1407344000", "costOfRevenue": "1210267000", "interestIncome": "None", "incomeBeforeTax": "19859000", "interestExpense": "23181000", "operatingIncome": "35761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1608000", "reportedCurrency": "USD", "netInterestIncome": "-23181000", "nonInterestIncome": "None", "operatingExpenses": "161316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1210267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174497000", "sellingGeneralAndAdministrative": "161316000", "netIncomeFromContinuingOperations": "21467000" }, "balance": { "goodwill": "48485000", "inventory": "34278000", "commonStock": "1211000", "currentDebt": "None", "investments": "None", "totalAssets": "1595612000", "longTermDebt": "285043000", "shortTermDebt": "46147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106204000", "reportedCurrency": "USD", "retainedEarnings": "-184924000", "totalLiabilities": "668545000", "otherCurrentAssets": "38059000", "totalCurrentAssets": "354386000", "currentLongTermDebt": "31250000", "longTermInvestments": "78234000", "shortTermInvestments": "None", "currentNetReceivables": "263965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241226000", "currentAccountsPayable": "49682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374256000", "totalShareholderEquity": "805616000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "127432000", "totalCurrentLiabilities": "225696000", "otherNonCurrentLiabilities": "136273000", "totalNonCurrentLiabilities": "442849000", "cashAndShortTermInvestments": "18084000", "commonStockSharesOutstanding": "103783796", "intangibleAssetsExcludingGoodwill": "106204000", "cashAndCashEquivalentsAtCarryingValue": "18084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21223000", "profitLoss": "None", "dividendPayout": "33655000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214673000", "capitalExpenditures": "294562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185514000", "cashflowFromInvestment": "-402087000", "stockBasedCompensation": "19875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1407344000, "cost_of_revenue": 1210267000, "gross_profit": 197077000, "research_and_development": null, "selling_general_admin": 161316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35761000, "depreciation_amortisation": 174497000, "ebitda": 210258000, "interest_expense": 23181000, "interest_income": null, "other_non_operating": null, "pretax_income": 19859000, "tax_provision": -1608000, "effective_tax_rate": null, "net_income": 21223000, "net_income_continuing_ops": 21467000, "net_income_to_common": 21223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18084000, "short_term_investments": null, "net_receivables": 263965000, "inventory": 34278000, "other_current_assets": null, "total_current_assets": 354386000, "net_ppe": null, "goodwill": 48485000, "intangible_assets": 106204000, "goodwill_and_intangibles": 154689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1241226000, "total_assets": 1595612000, "short_term_debt": 46147000, "accounts_payable": 49682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225696000, "long_term_debt": 285043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442849000, "total_liabilities": 668545000, "total_debt": 331190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184924000, "total_equity": 805616000, "shares_outstanding": 103783796, "operating_cash_flow": 214673000, "stock_based_compensation": 19875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -402087000, "dividends_paid": 33655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 185514000, "free_cash_flow": 509235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35761000", "ebitda": "210258000", "netIncome": "21223000", "grossProfit": "197077000", "depreciation": "None", "totalRevenue": "1407344000", "costOfRevenue": "1210267000", "interestIncome": "None", "incomeBeforeTax": "19859000", "interestExpense": "23181000", "operatingIncome": "35761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1608000", "reportedCurrency": "USD", "netInterestIncome": "-23181000", "nonInterestIncome": "None", "operatingExpenses": "161316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1210267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174497000", "sellingGeneralAndAdministrative": "161316000", "netIncomeFromContinuingOperations": "21467000" }, "balance": { "goodwill": "48485000", "inventory": "34278000", "commonStock": "1211000", "currentDebt": "None", "investments": "None", "totalAssets": "1595612000", "longTermDebt": "285043000", "shortTermDebt": "46147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106204000", "reportedCurrency": "USD", "retainedEarnings": "-184924000", "totalLiabilities": "668545000", "otherCurrentAssets": "38059000", "totalCurrentAssets": "354386000", "currentLongTermDebt": "31250000", "longTermInvestments": "78234000", "shortTermInvestments": "None", "currentNetReceivables": "263965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241226000", "currentAccountsPayable": "49682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374256000", "totalShareholderEquity": "805616000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "127432000", "totalCurrentLiabilities": "225696000", "otherNonCurrentLiabilities": "136273000", "totalNonCurrentLiabilities": "442849000", "cashAndShortTermInvestments": "18084000", "commonStockSharesOutstanding": "103783796", "intangibleAssetsExcludingGoodwill": "106204000", "cashAndCashEquivalentsAtCarryingValue": "18084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21223000", "profitLoss": "None", "dividendPayout": "33655000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214673000", "capitalExpenditures": "294562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185514000", "cashflowFromInvestment": "-402087000", "stockBasedCompensation": "19875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 1452075000, "cost_of_revenue": 1232609000, "gross_profit": 219466000, "ebit": 56335000, "ebitda": 211022000, "pretax_income": 49018000, "tax_provision": 13568000, "net_income": 30644000, "net_income_to_common": 30644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19978000, "total_current_assets": 385498000, "total_assets": 1366282000, "short_term_debt": 16650000, "long_term_debt": 85000000, "total_debt": 101650000, "total_liabilities": 450748000, "total_equity": 793520000, "shares_outstanding": 102146667, "goodwill_and_intangibles": 141930000 }, "cash_flow": { "operating_cash_flow": 234886000, "capital_expenditure": 173153000, "free_cash_flow": 408039000, "dividends_paid": 29745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357025, "ticker_id": 4394, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56335000", "ebitda": "211022000", "netIncome": "30644000", "grossProfit": "219466000", "depreciation": "None", "totalRevenue": "1452075000", "costOfRevenue": "1232609000", "interestIncome": "None", "incomeBeforeTax": "49018000", "interestExpense": "6965000", "operatingIncome": "54489000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13568000", "reportedCurrency": "USD", "netInterestIncome": "-6965000", "nonInterestIncome": "None", "operatingExpenses": "164977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1232609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154687000", "sellingGeneralAndAdministrative": "159978000", "netIncomeFromContinuingOperations": "35450000" }, "balance": { "goodwill": "18215000", "inventory": "38447000", "commonStock": "1193000", "currentDebt": "None", "investments": "None", "totalAssets": "1366282000", "longTermDebt": "85000000", "shortTermDebt": "16650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123715000", "reportedCurrency": "USD", "retainedEarnings": "-206147000", "totalLiabilities": "450748000", "otherCurrentAssets": "45354000", "totalCurrentAssets": "385498000", "currentLongTermDebt": "None", "longTermInvestments": "11347000", "shortTermInvestments": "None", "currentNetReceivables": "281719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980784000", "currentAccountsPayable": "115385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132742000", "totalShareholderEquity": "793520000", "capitalLeaseObligations": "47742000", "otherCurrentLiabilities": "99230000", "totalCurrentLiabilities": "233375000", "otherNonCurrentLiabilities": "101281000", "totalNonCurrentLiabilities": "217373000", "cashAndShortTermInvestments": "19978000", "commonStockSharesOutstanding": "102146667", "intangibleAssetsExcludingGoodwill": "123715000", "cashAndCashEquivalentsAtCarryingValue": "19978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30644000", "profitLoss": "None", "dividendPayout": "29745000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-638000", "operatingCashflow": "234886000", "capitalExpenditures": "173153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46641000", "cashflowFromInvestment": "-318623000", "stockBasedCompensation": "26358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1452075000, "cost_of_revenue": 1232609000, "gross_profit": 219466000, "research_and_development": null, "selling_general_admin": 159978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56335000, "depreciation_amortisation": 154687000, "ebitda": 211022000, "interest_expense": 6965000, "interest_income": null, "other_non_operating": null, "pretax_income": 49018000, "tax_provision": 13568000, "effective_tax_rate": null, "net_income": 30644000, "net_income_continuing_ops": 35450000, "net_income_to_common": 30644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19978000, "short_term_investments": null, "net_receivables": 281719000, "inventory": 38447000, "other_current_assets": null, "total_current_assets": 385498000, "net_ppe": null, "goodwill": 18215000, "intangible_assets": 123715000, "goodwill_and_intangibles": 141930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 980784000, "total_assets": 1366282000, "short_term_debt": 16650000, "accounts_payable": 115385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233375000, "long_term_debt": 85000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217373000, "total_liabilities": 450748000, "total_debt": 101650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -206147000, "total_equity": 793520000, "shares_outstanding": 102146667, "operating_cash_flow": 234886000, "stock_based_compensation": 26358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -318623000, "dividends_paid": 29745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46641000, "free_cash_flow": 408039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56335000", "ebitda": "211022000", "netIncome": "30644000", "grossProfit": "219466000", "depreciation": "None", "totalRevenue": "1452075000", "costOfRevenue": "1232609000", "interestIncome": "None", "incomeBeforeTax": "49018000", "interestExpense": "6965000", "operatingIncome": "54489000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13568000", "reportedCurrency": "USD", "netInterestIncome": "-6965000", "nonInterestIncome": "None", "operatingExpenses": "164977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1232609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154687000", "sellingGeneralAndAdministrative": "159978000", "netIncomeFromContinuingOperations": "35450000" }, "balance": { "goodwill": "18215000", "inventory": "38447000", "commonStock": "1193000", "currentDebt": "None", "investments": "None", "totalAssets": "1366282000", "longTermDebt": "85000000", "shortTermDebt": "16650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123715000", "reportedCurrency": "USD", "retainedEarnings": "-206147000", "totalLiabilities": "450748000", "otherCurrentAssets": "45354000", "totalCurrentAssets": "385498000", "currentLongTermDebt": "None", "longTermInvestments": "11347000", "shortTermInvestments": "None", "currentNetReceivables": "281719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980784000", "currentAccountsPayable": "115385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132742000", "totalShareholderEquity": "793520000", "capitalLeaseObligations": "47742000", "otherCurrentLiabilities": "99230000", "totalCurrentLiabilities": "233375000", "otherNonCurrentLiabilities": "101281000", "totalNonCurrentLiabilities": "217373000", "cashAndShortTermInvestments": "19978000", "commonStockSharesOutstanding": "102146667", "intangibleAssetsExcludingGoodwill": "123715000", "cashAndCashEquivalentsAtCarryingValue": "19978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30644000", "profitLoss": "None", "dividendPayout": "29745000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-638000", "operatingCashflow": "234886000", "capitalExpenditures": "173153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46641000", "cashflowFromInvestment": "-318623000", "stockBasedCompensation": "26358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 1585353000, "cost_of_revenue": 1353691000, "gross_profit": 231662000, "ebit": 25216000, "ebitda": 165293000, "pretax_income": 19023000, "tax_provision": -60196000, "net_income": 74403000, "net_income_to_common": 74403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57083000, "total_current_assets": 454059000, "total_assets": 1218190000, "short_term_debt": 15199000, "long_term_debt": null, "total_debt": 15199000, "total_liabilities": 326018000, "total_equity": 772488000, "shares_outstanding": 103337500, "goodwill_and_intangibles": 120872000 }, "cash_flow": { "operating_cash_flow": 285355000, "capital_expenditure": 135866000, "free_cash_flow": 421221000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357030, "ticker_id": 4394, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25216000", "ebitda": "165293000", "netIncome": "74403000", "grossProfit": "231662000", "depreciation": "None", "totalRevenue": "1585353000", "costOfRevenue": "1353691000", "interestIncome": "None", "incomeBeforeTax": "19023000", "interestExpense": "4393000", "operatingIncome": "61189000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-60196000", "reportedCurrency": "USD", "netInterestIncome": "-4393000", "nonInterestIncome": "None", "operatingExpenses": "170473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1353691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140077000", "sellingGeneralAndAdministrative": "155548000", "netIncomeFromContinuingOperations": "79219000" }, "balance": { "goodwill": "4683000", "inventory": "38653000", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "1218190000", "longTermDebt": "None", "shortTermDebt": "15199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116189000", "reportedCurrency": "USD", "retainedEarnings": "-236791000", "totalLiabilities": "326018000", "otherCurrentAssets": "35541000", "totalCurrentAssets": "454059000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764131000", "currentAccountsPayable": "46668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53545000", "totalShareholderEquity": "772488000", "capitalLeaseObligations": "52998000", "otherCurrentLiabilities": "147814000", "totalCurrentLiabilities": "211547000", "otherNonCurrentLiabilities": "38954000", "totalNonCurrentLiabilities": "114471000", "cashAndShortTermInvestments": "57083000", "commonStockSharesOutstanding": "103337500", "intangibleAssetsExcludingGoodwill": "116189000", "cashAndCashEquivalentsAtCarryingValue": "57083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79219000", "profitLoss": "None", "dividendPayout": "24924000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "285355000", "capitalExpenditures": "135866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98423000", "cashflowFromInvestment": "-137168000", "stockBasedCompensation": "17369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1585353000, "cost_of_revenue": 1353691000, "gross_profit": 231662000, "research_and_development": null, "selling_general_admin": 155548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25216000, "depreciation_amortisation": 140077000, "ebitda": 165293000, "interest_expense": 4393000, "interest_income": null, "other_non_operating": null, "pretax_income": 19023000, "tax_provision": -60196000, "effective_tax_rate": null, "net_income": 74403000, "net_income_continuing_ops": 79219000, "net_income_to_common": 74403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57083000, "short_term_investments": null, "net_receivables": 322782000, "inventory": 38653000, "other_current_assets": null, "total_current_assets": 454059000, "net_ppe": null, "goodwill": 4683000, "intangible_assets": 116189000, "goodwill_and_intangibles": 120872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 764131000, "total_assets": 1218190000, "short_term_debt": 15199000, "accounts_payable": 46668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211547000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114471000, "total_liabilities": 326018000, "total_debt": 15199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236791000, "total_equity": 772488000, "shares_outstanding": 103337500, "operating_cash_flow": 285355000, "stock_based_compensation": 17369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137168000, "dividends_paid": 24924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98423000, "free_cash_flow": 421221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25216000", "ebitda": "165293000", "netIncome": "74403000", "grossProfit": "231662000", "depreciation": "None", "totalRevenue": "1585353000", "costOfRevenue": "1353691000", "interestIncome": "None", "incomeBeforeTax": "19023000", "interestExpense": "4393000", "operatingIncome": "61189000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-60196000", "reportedCurrency": "USD", "netInterestIncome": "-4393000", "nonInterestIncome": "None", "operatingExpenses": "170473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1353691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140077000", "sellingGeneralAndAdministrative": "155548000", "netIncomeFromContinuingOperations": "79219000" }, "balance": { "goodwill": "4683000", "inventory": "38653000", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "1218190000", "longTermDebt": "None", "shortTermDebt": "15199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116189000", "reportedCurrency": "USD", "retainedEarnings": "-236791000", "totalLiabilities": "326018000", "otherCurrentAssets": "35541000", "totalCurrentAssets": "454059000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764131000", "currentAccountsPayable": "46668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53545000", "totalShareholderEquity": "772488000", "capitalLeaseObligations": "52998000", "otherCurrentLiabilities": "147814000", "totalCurrentLiabilities": "211547000", "otherNonCurrentLiabilities": "38954000", "totalNonCurrentLiabilities": "114471000", "cashAndShortTermInvestments": "57083000", "commonStockSharesOutstanding": "103337500", "intangibleAssetsExcludingGoodwill": "116189000", "cashAndCashEquivalentsAtCarryingValue": "57083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79219000", "profitLoss": "None", "dividendPayout": "24924000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "285355000", "capitalExpenditures": "135866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98423000", "cashflowFromInvestment": "-137168000", "stockBasedCompensation": "17369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 1387420000, "cost_of_revenue": 1226665000, "gross_profit": 160755000, "ebit": 59424000, "ebitda": 174025000, "pretax_income": 55811000, "tax_provision": 957000, "net_income": 48278000, "net_income_to_common": 48278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7322000, "total_current_assets": 517936000, "total_assets": 1222853000, "short_term_debt": 17770000, "long_term_debt": 16000000, "total_debt": 33770000, "total_liabilities": 339125000, "total_equity": 765977000, "shares_outstanding": 96556000, "goodwill_and_intangibles": 138800000 }, "cash_flow": { "operating_cash_flow": 33231000, "capital_expenditure": 71884000, "free_cash_flow": 105115000, "dividends_paid": 6020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357035, "ticker_id": 4394, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59424000", "ebitda": "174025000", "netIncome": "48278000", "grossProfit": "160755000", "depreciation": "None", "totalRevenue": "1387420000", "costOfRevenue": "1226665000", "interestIncome": "None", "incomeBeforeTax": "55811000", "interestExpense": "2700000", "operatingIncome": "39162000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "957000", "reportedCurrency": "USD", "netInterestIncome": "-2700000", "nonInterestIncome": "None", "operatingExpenses": "121593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19349000", "costofGoodsAndServicesSold": "1226665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114601000", "sellingGeneralAndAdministrative": "118935000", "netIncomeFromContinuingOperations": "55767000" }, "balance": { "goodwill": "0", "inventory": "41164000", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "1222853000", "longTermDebt": "16000000", "shortTermDebt": "17770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "138800000", "reportedCurrency": "USD", "retainedEarnings": "-311194000", "totalLiabilities": "339125000", "otherCurrentAssets": "34380000", "totalCurrentAssets": "517936000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "435070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "704917000", "currentAccountsPayable": "129001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "499554000", "shortLongTermDebtTotal": "80158000", "totalShareholderEquity": "765977000", "capitalLeaseObligations": "64158000", "otherCurrentLiabilities": "81463000", "totalCurrentLiabilities": "231290000", "otherNonCurrentLiabilities": "46388000", "totalNonCurrentLiabilities": "107835000", "cashAndShortTermInvestments": "7322000", "commonStockSharesOutstanding": "96556000", "intangibleAssetsExcludingGoodwill": "138800000", "cashAndCashEquivalentsAtCarryingValue": "7322000", "accumulatedDepreciationAmortizationPPE": "-584451000" }, "cashflow": { "netIncome": "54854000", "profitLoss": "None", "dividendPayout": "6020000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-737000", "operatingCashflow": "33231000", "capitalExpenditures": "71884000", "changeInReceivables": "-162257000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58451000", "cashflowFromInvestment": "-53246000", "stockBasedCompensation": "15570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78466000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1387420000, "cost_of_revenue": 1226665000, "gross_profit": 160755000, "research_and_development": null, "selling_general_admin": 118935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59424000, "depreciation_amortisation": 114601000, "ebitda": 174025000, "interest_expense": 2700000, "interest_income": null, "other_non_operating": null, "pretax_income": 55811000, "tax_provision": 957000, "effective_tax_rate": null, "net_income": 48278000, "net_income_continuing_ops": 55767000, "net_income_to_common": 48278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7322000, "short_term_investments": null, "net_receivables": 435070000, "inventory": 41164000, "other_current_assets": null, "total_current_assets": 517936000, "net_ppe": null, "goodwill": 0, "intangible_assets": 138800000, "goodwill_and_intangibles": 138800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 704917000, "total_assets": 1222853000, "short_term_debt": 17770000, "accounts_payable": 129001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231290000, "long_term_debt": 16000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107835000, "total_liabilities": 339125000, "total_debt": 33770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311194000, "total_equity": 765977000, "shares_outstanding": 96556000, "operating_cash_flow": 33231000, "stock_based_compensation": 15570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53246000, "dividends_paid": 6020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58451000, "free_cash_flow": 105115000, "net_change_in_cash": -78466000 }, "raw_data": { "income": { "ebit": "59424000", "ebitda": "174025000", "netIncome": "48278000", "grossProfit": "160755000", "depreciation": "None", "totalRevenue": "1387420000", "costOfRevenue": "1226665000", "interestIncome": "None", "incomeBeforeTax": "55811000", "interestExpense": "2700000", "operatingIncome": "39162000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "957000", "reportedCurrency": "USD", "netInterestIncome": "-2700000", "nonInterestIncome": "None", "operatingExpenses": "121593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19349000", "costofGoodsAndServicesSold": "1226665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114601000", "sellingGeneralAndAdministrative": "118935000", "netIncomeFromContinuingOperations": "55767000" }, "balance": { "goodwill": "0", "inventory": "41164000", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "1222853000", "longTermDebt": "16000000", "shortTermDebt": "17770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "138800000", "reportedCurrency": "USD", "retainedEarnings": "-311194000", "totalLiabilities": "339125000", "otherCurrentAssets": "34380000", "totalCurrentAssets": "517936000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "435070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "704917000", "currentAccountsPayable": "129001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "499554000", "shortLongTermDebtTotal": "80158000", "totalShareholderEquity": "765977000", "capitalLeaseObligations": "64158000", "otherCurrentLiabilities": "81463000", "totalCurrentLiabilities": "231290000", "otherNonCurrentLiabilities": "46388000", "totalNonCurrentLiabilities": "107835000", "cashAndShortTermInvestments": "7322000", "commonStockSharesOutstanding": "96556000", "intangibleAssetsExcludingGoodwill": "138800000", "cashAndCashEquivalentsAtCarryingValue": "7322000", "accumulatedDepreciationAmortizationPPE": "-584451000" }, "cashflow": { "netIncome": "54854000", "profitLoss": "None", "dividendPayout": "6020000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-737000", "operatingCashflow": "33231000", "capitalExpenditures": "71884000", "changeInReceivables": "-162257000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58451000", "cashflowFromInvestment": "-53246000", "stockBasedCompensation": "15570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78466000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 764620000, "cost_of_revenue": 743760000, "gross_profit": 20860000, "ebit": -47948000, "ebitda": 44302000, "pretax_income": -49938000, "tax_provision": 147000, "net_income": -42225000, "net_income_to_common": -42225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85801000, "total_current_assets": 394786000, "total_assets": 950192000, "short_term_debt": 14110000, "long_term_debt": null, "total_debt": 14110000, "total_liabilities": 255018000, "total_equity": 592096000, "shares_outstanding": 87968750, "goodwill_and_intangibles": 108472000 }, "cash_flow": { "operating_cash_flow": -16248000, "capital_expenditure": 39994000, "free_cash_flow": 23746000, "dividends_paid": 5220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357040, "ticker_id": 4394, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47948000", "ebitda": "44302000", "netIncome": "-42225000", "grossProfit": "20860000", "depreciation": "None", "totalRevenue": "764620000", "costOfRevenue": "743760000", "interestIncome": "None", "incomeBeforeTax": "-49938000", "interestExpense": "1711000", "operatingIncome": "-65540000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-1711000", "nonInterestIncome": "None", "operatingExpenses": "86400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17313000", "costofGoodsAndServicesSold": "743760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92250000", "sellingGeneralAndAdministrative": "83076000", "netIncomeFromContinuingOperations": "-49806000" }, "balance": { "goodwill": "None", "inventory": "44456000", "commonStock": "1104000", "currentDebt": "None", "investments": "None", "totalAssets": "950192000", "longTermDebt": "None", "shortTermDebt": "14110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108472000", "reportedCurrency": "USD", "retainedEarnings": "-359472000", "totalLiabilities": "255018000", "otherCurrentAssets": "31486000", "totalCurrentAssets": "394786000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "555406000", "currentAccountsPayable": "88100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "439520000", "shortLongTermDebtTotal": "67308000", "totalShareholderEquity": "592096000", "capitalLeaseObligations": "67308000", "otherCurrentLiabilities": "57124000", "totalCurrentLiabilities": "162040000", "otherNonCurrentLiabilities": "53198000", "totalNonCurrentLiabilities": "92978000", "cashAndShortTermInvestments": "85801000", "commonStockSharesOutstanding": "87968750", "intangibleAssetsExcludingGoodwill": "108472000", "cashAndCashEquivalentsAtCarryingValue": "85801000", "accumulatedDepreciationAmortizationPPE": "-551727000" }, "cashflow": { "netIncome": "-50085000", "profitLoss": "None", "dividendPayout": "5220000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "239000", "operatingCashflow": "-16248000", "capitalExpenditures": "39994000", "changeInReceivables": "-80127000", "changeInExchangeRate": "8000", "cashflowFromFinancing": "-2542000", "cashflowFromInvestment": "-64456000", "stockBasedCompensation": "9469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-83238000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 764620000, "cost_of_revenue": 743760000, "gross_profit": 20860000, "research_and_development": null, "selling_general_admin": 83076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47948000, "depreciation_amortisation": 92250000, "ebitda": 44302000, "interest_expense": 1711000, "interest_income": null, "other_non_operating": null, "pretax_income": -49938000, "tax_provision": 147000, "effective_tax_rate": null, "net_income": -42225000, "net_income_continuing_ops": -49806000, "net_income_to_common": -42225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85801000, "short_term_investments": null, "net_receivables": 233043000, "inventory": 44456000, "other_current_assets": null, "total_current_assets": 394786000, "net_ppe": null, "goodwill": null, "intangible_assets": 108472000, "goodwill_and_intangibles": 108472000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 555406000, "total_assets": 950192000, "short_term_debt": 14110000, "accounts_payable": 88100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162040000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92978000, "total_liabilities": 255018000, "total_debt": 14110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359472000, "total_equity": 592096000, "shares_outstanding": 87968750, "operating_cash_flow": -16248000, "stock_based_compensation": 9469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64456000, "dividends_paid": 5220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2542000, "free_cash_flow": 23746000, "net_change_in_cash": -83238000 }, "raw_data": { "income": { "ebit": "-47948000", "ebitda": "44302000", "netIncome": "-42225000", "grossProfit": "20860000", "depreciation": "None", "totalRevenue": "764620000", "costOfRevenue": "743760000", "interestIncome": "None", "incomeBeforeTax": "-49938000", "interestExpense": "1711000", "operatingIncome": "-65540000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-1711000", "nonInterestIncome": "None", "operatingExpenses": "86400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17313000", "costofGoodsAndServicesSold": "743760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92250000", "sellingGeneralAndAdministrative": "83076000", "netIncomeFromContinuingOperations": "-49806000" }, "balance": { "goodwill": "None", "inventory": "44456000", "commonStock": "1104000", "currentDebt": "None", "investments": "None", "totalAssets": "950192000", "longTermDebt": "None", "shortTermDebt": "14110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108472000", "reportedCurrency": "USD", "retainedEarnings": "-359472000", "totalLiabilities": "255018000", "otherCurrentAssets": "31486000", "totalCurrentAssets": "394786000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "555406000", "currentAccountsPayable": "88100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "439520000", "shortLongTermDebtTotal": "67308000", "totalShareholderEquity": "592096000", "capitalLeaseObligations": "67308000", "otherCurrentLiabilities": "57124000", "totalCurrentLiabilities": "162040000", "otherNonCurrentLiabilities": "53198000", "totalNonCurrentLiabilities": "92978000", "cashAndShortTermInvestments": "85801000", "commonStockSharesOutstanding": "87968750", "intangibleAssetsExcludingGoodwill": "108472000", "cashAndCashEquivalentsAtCarryingValue": "85801000", "accumulatedDepreciationAmortizationPPE": "-551727000" }, "cashflow": { "netIncome": "-50085000", "profitLoss": "None", "dividendPayout": "5220000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "239000", "operatingCashflow": "-16248000", "capitalExpenditures": "39994000", "changeInReceivables": "-80127000", "changeInExchangeRate": "8000", "cashflowFromFinancing": "-2542000", "cashflowFromInvestment": "-64456000", "stockBasedCompensation": "9469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-83238000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 605105000, "cost_of_revenue": 634370000, "gross_profit": -29265000, "ebit": -401072000, "ebitda": -299400000, "pretax_income": -403208000, "tax_provision": -1476000, "net_income": -338684000, "net_income_to_common": -338684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169039000, "total_current_assets": 351505000, "total_assets": 875359000, "short_term_debt": 14326000, "long_term_debt": null, "total_debt": 14326000, "total_liabilities": 169477000, "total_equity": 593061000, "shares_outstanding": 85096482, "goodwill_and_intangibles": 116079000 }, "cash_flow": { "operating_cash_flow": 105810000, "capital_expenditure": 21239000, "free_cash_flow": 127049000, "dividends_paid": 5220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357045, "ticker_id": 4394, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-401072000", "ebitda": "-299400000", "netIncome": "-338684000", "grossProfit": "-29265000", "depreciation": "None", "totalRevenue": "605105000", "costOfRevenue": "634370000", "interestIncome": "None", "incomeBeforeTax": "-403208000", "interestExpense": "2136000", "operatingIncome": "-394777000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1476000", "reportedCurrency": "USD", "netInterestIncome": "-2136000", "nonInterestIncome": "None", "operatingExpenses": "365512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6295000", "costofGoodsAndServicesSold": "634370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101672000", "sellingGeneralAndAdministrative": "74364000", "netIncomeFromContinuingOperations": "-401732000" }, "balance": { "goodwill": "0", "inventory": "33384000", "commonStock": "1030000", "currentDebt": "None", "investments": "None", "totalAssets": "875359000", "longTermDebt": "None", "shortTermDebt": "14326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "116079000", "reportedCurrency": "USD", "retainedEarnings": "-317247000", "totalLiabilities": "169477000", "otherCurrentAssets": "19621000", "totalCurrentAssets": "351505000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3377000", "currentNetReceivables": "129461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523854000", "currentAccountsPayable": "34873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350365000", "shortLongTermDebtTotal": "75310000", "totalShareholderEquity": "593061000", "capitalLeaseObligations": "75310000", "otherCurrentLiabilities": "38144000", "totalCurrentLiabilities": "88758000", "otherNonCurrentLiabilities": "60984000", "totalNonCurrentLiabilities": "80719000", "cashAndShortTermInvestments": "169039000", "commonStockSharesOutstanding": "85096482", "intangibleAssetsExcludingGoodwill": "116079000", "cashAndCashEquivalentsAtCarryingValue": "169039000", "accumulatedDepreciationAmortizationPPE": "-528537000" }, "cashflow": { "netIncome": "-401732000", "profitLoss": "None", "dividendPayout": "5220000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "852000", "operatingCashflow": "105810000", "capitalExpenditures": "21239000", "changeInReceivables": "142873000", "changeInExchangeRate": "64000", "cashflowFromFinancing": "-10710000", "cashflowFromInvestment": "-5393000", "stockBasedCompensation": "5764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89771000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 605105000, "cost_of_revenue": 634370000, "gross_profit": -29265000, "research_and_development": null, "selling_general_admin": 74364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -401072000, "depreciation_amortisation": 101672000, "ebitda": -299400000, "interest_expense": 2136000, "interest_income": null, "other_non_operating": null, "pretax_income": -403208000, "tax_provision": -1476000, "effective_tax_rate": null, "net_income": -338684000, "net_income_continuing_ops": -401732000, "net_income_to_common": -338684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169039000, "short_term_investments": 3377000, "net_receivables": 129461000, "inventory": 33384000, "other_current_assets": null, "total_current_assets": 351505000, "net_ppe": null, "goodwill": 0, "intangible_assets": 116079000, "goodwill_and_intangibles": 116079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 523854000, "total_assets": 875359000, "short_term_debt": 14326000, "accounts_payable": 34873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88758000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80719000, "total_liabilities": 169477000, "total_debt": 14326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -317247000, "total_equity": 593061000, "shares_outstanding": 85096482, "operating_cash_flow": 105810000, "stock_based_compensation": 5764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5393000, "dividends_paid": 5220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10710000, "free_cash_flow": 127049000, "net_change_in_cash": 89771000 }, "raw_data": { "income": { "ebit": "-401072000", "ebitda": "-299400000", "netIncome": "-338684000", "grossProfit": "-29265000", "depreciation": "None", "totalRevenue": "605105000", "costOfRevenue": "634370000", "interestIncome": "None", "incomeBeforeTax": "-403208000", "interestExpense": "2136000", "operatingIncome": "-394777000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1476000", "reportedCurrency": "USD", "netInterestIncome": "-2136000", "nonInterestIncome": "None", "operatingExpenses": "365512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6295000", "costofGoodsAndServicesSold": "634370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101672000", "sellingGeneralAndAdministrative": "74364000", "netIncomeFromContinuingOperations": "-401732000" }, "balance": { "goodwill": "0", "inventory": "33384000", "commonStock": "1030000", "currentDebt": "None", "investments": "None", "totalAssets": "875359000", "longTermDebt": "None", "shortTermDebt": "14326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "116079000", "reportedCurrency": "USD", "retainedEarnings": "-317247000", "totalLiabilities": "169477000", "otherCurrentAssets": "19621000", "totalCurrentAssets": "351505000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3377000", "currentNetReceivables": "129461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523854000", "currentAccountsPayable": "34873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350365000", "shortLongTermDebtTotal": "75310000", "totalShareholderEquity": "593061000", "capitalLeaseObligations": "75310000", "otherCurrentLiabilities": "38144000", "totalCurrentLiabilities": "88758000", "otherNonCurrentLiabilities": "60984000", "totalNonCurrentLiabilities": "80719000", "cashAndShortTermInvestments": "169039000", "commonStockSharesOutstanding": "85096482", "intangibleAssetsExcludingGoodwill": "116079000", "cashAndCashEquivalentsAtCarryingValue": "169039000", "accumulatedDepreciationAmortizationPPE": "-528537000" }, "cashflow": { "netIncome": "-401732000", "profitLoss": "None", "dividendPayout": "5220000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "852000", "operatingCashflow": "105810000", "capitalExpenditures": "21239000", "changeInReceivables": "142873000", "changeInExchangeRate": "64000", "cashflowFromFinancing": "-10710000", "cashflowFromInvestment": "-5393000", "stockBasedCompensation": "5764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89771000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 1291589000, "cost_of_revenue": 1142849000, "gross_profit": 148740000, "ebit": 8773000, "ebitda": 129442000, "pretax_income": 6085000, "tax_provision": 1949000, "net_income": 2784000, "net_income_to_common": 2784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79268000, "total_current_assets": 415601000, "total_assets": 1347620000, "short_term_debt": 19443000, "long_term_debt": null, "total_debt": 19443000, "total_liabilities": 234808000, "total_equity": 937177000, "shares_outstanding": 92800000, "goodwill_and_intangibles": 403886000 }, "cash_flow": { "operating_cash_flow": 203948000, "capital_expenditure": 110143000, "free_cash_flow": 314091000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357050, "ticker_id": 4394, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8773000", "ebitda": "129442000", "netIncome": "2784000", "grossProfit": "148740000", "depreciation": "None", "totalRevenue": "1291589000", "costOfRevenue": "1142849000", "interestIncome": "2415000", "incomeBeforeTax": "6085000", "interestExpense": "2688000", "operatingIncome": "23074000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1949000", "reportedCurrency": "USD", "netInterestIncome": "-2688000", "nonInterestIncome": "None", "operatingExpenses": "125666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14301000", "costofGoodsAndServicesSold": "1142849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120669000", "sellingGeneralAndAdministrative": "111622000", "netIncomeFromContinuingOperations": "4136000" }, "balance": { "goodwill": "266934000", "inventory": "37542000", "commonStock": "1041000", "currentDebt": "None", "investments": "None", "totalAssets": "1347620000", "longTermDebt": "None", "shortTermDebt": "19443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "136952000", "reportedCurrency": "USD", "retainedEarnings": "21437000", "totalLiabilities": "234808000", "otherCurrentAssets": "26486000", "totalCurrentAssets": "415601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "932019000", "currentAccountsPayable": "86022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "523028000", "shortLongTermDebtTotal": "91586000", "totalShareholderEquity": "937177000", "capitalLeaseObligations": "91586000", "otherCurrentLiabilities": "44297000", "totalCurrentLiabilities": "151881000", "otherNonCurrentLiabilities": "10784000", "totalNonCurrentLiabilities": "82927000", "cashAndShortTermInvestments": "79268000", "commonStockSharesOutstanding": "92800000", "intangibleAssetsExcludingGoodwill": "136952000", "cashAndCashEquivalentsAtCarryingValue": "79268000", "accumulatedDepreciationAmortizationPPE": "-562986000" }, "cashflow": { "netIncome": "4136000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "250000", "operatingCashflow": "203948000", "capitalExpenditures": "110143000", "changeInReceivables": "57908000", "changeInExchangeRate": "130000", "cashflowFromFinancing": "-64690000", "cashflowFromInvestment": "-77357000", "stockBasedCompensation": "15485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62031000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1291589000, "cost_of_revenue": 1142849000, "gross_profit": 148740000, "research_and_development": null, "selling_general_admin": 111622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8773000, "depreciation_amortisation": 120669000, "ebitda": 129442000, "interest_expense": 2688000, "interest_income": null, "other_non_operating": null, "pretax_income": 6085000, "tax_provision": 1949000, "effective_tax_rate": null, "net_income": 2784000, "net_income_continuing_ops": 4136000, "net_income_to_common": 2784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79268000, "short_term_investments": null, "net_receivables": 272305000, "inventory": 37542000, "other_current_assets": null, "total_current_assets": 415601000, "net_ppe": null, "goodwill": 266934000, "intangible_assets": 136952000, "goodwill_and_intangibles": 403886000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 932019000, "total_assets": 1347620000, "short_term_debt": 19443000, "accounts_payable": 86022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151881000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82927000, "total_liabilities": 234808000, "total_debt": 19443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21437000, "total_equity": 937177000, "shares_outstanding": 92800000, "operating_cash_flow": 203948000, "stock_based_compensation": 15485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77357000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64690000, "free_cash_flow": 314091000, "net_change_in_cash": 62031000 }, "raw_data": { "income": { "ebit": "8773000", "ebitda": "129442000", "netIncome": "2784000", "grossProfit": "148740000", "depreciation": "None", "totalRevenue": "1291589000", "costOfRevenue": "1142849000", "interestIncome": "2415000", "incomeBeforeTax": "6085000", "interestExpense": "2688000", "operatingIncome": "23074000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1949000", "reportedCurrency": "USD", "netInterestIncome": "-2688000", "nonInterestIncome": "None", "operatingExpenses": "125666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-14301000", "costofGoodsAndServicesSold": "1142849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120669000", "sellingGeneralAndAdministrative": "111622000", "netIncomeFromContinuingOperations": "4136000" }, "balance": { "goodwill": "266934000", "inventory": "37542000", "commonStock": "1041000", "currentDebt": "None", "investments": "None", "totalAssets": "1347620000", "longTermDebt": "None", "shortTermDebt": "19443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "136952000", "reportedCurrency": "USD", "retainedEarnings": "21437000", "totalLiabilities": "234808000", "otherCurrentAssets": "26486000", "totalCurrentAssets": "415601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "932019000", "currentAccountsPayable": "86022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "523028000", "shortLongTermDebtTotal": "91586000", "totalShareholderEquity": "937177000", "capitalLeaseObligations": "91586000", "otherCurrentLiabilities": "44297000", "totalCurrentLiabilities": "151881000", "otherNonCurrentLiabilities": "10784000", "totalNonCurrentLiabilities": "82927000", "cashAndShortTermInvestments": "79268000", "commonStockSharesOutstanding": "92800000", "intangibleAssetsExcludingGoodwill": "136952000", "cashAndCashEquivalentsAtCarryingValue": "79268000", "accumulatedDepreciationAmortizationPPE": "-562986000" }, "cashflow": { "netIncome": "4136000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "250000", "operatingCashflow": "203948000", "capitalExpenditures": "110143000", "changeInReceivables": "57908000", "changeInExchangeRate": "130000", "cashflowFromFinancing": "-64690000", "cashflowFromInvestment": "-77357000", "stockBasedCompensation": "15485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62031000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 1528930000, "cost_of_revenue": 1330448000, "gross_profit": 198482000, "ebit": 93350000, "ebitda": 227063000, "pretax_income": 56003000, "tax_provision": 1704000, "net_income": 36512000, "net_income_to_common": 36512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17237000, "total_current_assets": 432152000, "total_assets": 1360605000, "short_term_debt": 1876000, "long_term_debt": 45000000, "total_debt": 46876000, "total_liabilities": 249832000, "total_equity": 832930000, "shares_outstanding": 74246722, "goodwill_and_intangibles": 422178000 }, "cash_flow": { "operating_cash_flow": 232409000, "capital_expenditure": 165360000, "free_cash_flow": 397769000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357055, "ticker_id": 4394, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93350000", "ebitda": "227063000", "netIncome": "36512000", "grossProfit": "198482000", "depreciation": "None", "totalRevenue": "1528930000", "costOfRevenue": "1330448000", "interestIncome": "6603000", "incomeBeforeTax": "56003000", "interestExpense": "5311000", "operatingIncome": "61674000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1704000", "reportedCurrency": "USD", "netInterestIncome": "-5311000", "nonInterestIncome": "None", "operatingExpenses": "106332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-360000", "costofGoodsAndServicesSold": "1330448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133713000", "sellingGeneralAndAdministrative": "103156000", "netIncomeFromContinuingOperations": "54299000" }, "balance": { "goodwill": "273801000", "inventory": "44992000", "commonStock": "1050000", "currentDebt": "None", "investments": "None", "totalAssets": "1360605000", "longTermDebt": "45000000", "shortTermDebt": "1876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "148377000", "reportedCurrency": "USD", "retainedEarnings": "18653000", "totalLiabilities": "249832000", "otherCurrentAssets": "27093000", "totalCurrentAssets": "432152000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "342830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "928453000", "currentAccountsPayable": "48027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "502848000", "shortLongTermDebtTotal": "62690000", "totalShareholderEquity": "832930000", "capitalLeaseObligations": "17690000", "otherCurrentLiabilities": "123996000", "totalCurrentLiabilities": "179719000", "otherNonCurrentLiabilities": "8361000", "totalNonCurrentLiabilities": "70113000", "cashAndShortTermInvestments": "17237000", "commonStockSharesOutstanding": "74246722", "intangibleAssetsExcludingGoodwill": "148377000", "cashAndCashEquivalentsAtCarryingValue": "17237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54299000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "442000", "operatingCashflow": "232409000", "capitalExpenditures": "165360000", "changeInReceivables": "36537000", "changeInExchangeRate": "-292000", "cashflowFromFinancing": "-49293000", "cashflowFromInvestment": "-168361000", "stockBasedCompensation": "10371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1528930000, "cost_of_revenue": 1330448000, "gross_profit": 198482000, "research_and_development": 0, "selling_general_admin": 103156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93350000, "depreciation_amortisation": 133713000, "ebitda": 227063000, "interest_expense": 5311000, "interest_income": null, "other_non_operating": null, "pretax_income": 56003000, "tax_provision": 1704000, "effective_tax_rate": null, "net_income": 36512000, "net_income_continuing_ops": 54299000, "net_income_to_common": 36512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17237000, "short_term_investments": null, "net_receivables": 342830000, "inventory": 44992000, "other_current_assets": null, "total_current_assets": 432152000, "net_ppe": null, "goodwill": 273801000, "intangible_assets": 148377000, "goodwill_and_intangibles": 422178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 928453000, "total_assets": 1360605000, "short_term_debt": 1876000, "accounts_payable": 48027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179719000, "long_term_debt": 45000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70113000, "total_liabilities": 249832000, "total_debt": 46876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18653000, "total_equity": 832930000, "shares_outstanding": 74246722, "operating_cash_flow": 232409000, "stock_based_compensation": 10371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168361000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49293000, "free_cash_flow": 397769000, "net_change_in_cash": 14463000 }, "raw_data": { "income": { "ebit": "93350000", "ebitda": "227063000", "netIncome": "36512000", "grossProfit": "198482000", "depreciation": "None", "totalRevenue": "1528930000", "costOfRevenue": "1330448000", "interestIncome": "6603000", "incomeBeforeTax": "56003000", "interestExpense": "5311000", "operatingIncome": "61674000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1704000", "reportedCurrency": "USD", "netInterestIncome": "-5311000", "nonInterestIncome": "None", "operatingExpenses": "106332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-360000", "costofGoodsAndServicesSold": "1330448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133713000", "sellingGeneralAndAdministrative": "103156000", "netIncomeFromContinuingOperations": "54299000" }, "balance": { "goodwill": "273801000", "inventory": "44992000", "commonStock": "1050000", "currentDebt": "None", "investments": "None", "totalAssets": "1360605000", "longTermDebt": "45000000", "shortTermDebt": "1876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "148377000", "reportedCurrency": "USD", "retainedEarnings": "18653000", "totalLiabilities": "249832000", "otherCurrentAssets": "27093000", "totalCurrentAssets": "432152000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "342830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "928453000", "currentAccountsPayable": "48027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "502848000", "shortLongTermDebtTotal": "62690000", "totalShareholderEquity": "832930000", "capitalLeaseObligations": "17690000", "otherCurrentLiabilities": "123996000", "totalCurrentLiabilities": "179719000", "otherNonCurrentLiabilities": "8361000", "totalNonCurrentLiabilities": "70113000", "cashAndShortTermInvestments": "17237000", "commonStockSharesOutstanding": "74246722", "intangibleAssetsExcludingGoodwill": "148377000", "cashAndCashEquivalentsAtCarryingValue": "17237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54299000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "442000", "operatingCashflow": "232409000", "capitalExpenditures": "165360000", "changeInReceivables": "36537000", "changeInExchangeRate": "-292000", "cashflowFromFinancing": "-49293000", "cashflowFromInvestment": "-168361000", "stockBasedCompensation": "10371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14463000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 365958000, "cost_of_revenue": 300678000, "gross_profit": 64159000, "ebit": 23935000, "ebitda": 70798000, "pretax_income": 11865000, "tax_provision": 2433000, "net_income": 8606000, "net_income_to_common": 8606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55970000, "total_current_assets": 444410000, "total_assets": 1706875000, "short_term_debt": 61873000, "long_term_debt": 199645000, "total_debt": 261518000, "total_liabilities": 587242000, "total_equity": 991481000, "shares_outstanding": 112530858, "goodwill_and_intangibles": 150484000 }, "cash_flow": { "operating_cash_flow": 10242000, "capital_expenditure": 78377000, "free_cash_flow": 88619000, "dividends_paid": 8752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357018, "ticker_id": 4394, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23935000", "ebitda": "70798000", "netIncome": "8606000", "grossProfit": "64159000", "depreciation": "None", "totalRevenue": "365958000", "costOfRevenue": "300678000", "interestIncome": "None", "incomeBeforeTax": "11865000", "interestExpense": "5907000", "operatingIncome": "23935000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2433000", "reportedCurrency": "USD", "netInterestIncome": "-5907000", "nonInterestIncome": "None", "operatingExpenses": "40224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46863000", "sellingGeneralAndAdministrative": "40551000", "netIncomeFromContinuingOperations": "9432000" }, "balance": { "goodwill": "48485000", "inventory": "37313000", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "1706875000", "longTermDebt": "199645000", "shortTermDebt": "61873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "101999000", "reportedCurrency": "USD", "retainedEarnings": "-176318000", "totalLiabilities": "587242000", "otherCurrentAssets": "33379000", "totalCurrentAssets": "444410000", "currentLongTermDebt": "46875000", "longTermInvestments": "77709000", "shortTermInvestments": "None", "currentNetReceivables": "317748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262465000", "currentAccountsPayable": "55065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85597000", "totalShareholderEquity": "991481000", "capitalLeaseObligations": "38722000", "otherCurrentLiabilities": "111496000", "totalCurrentLiabilities": "231576000", "otherNonCurrentLiabilities": "132297000", "totalNonCurrentLiabilities": "355666000", "cashAndShortTermInvestments": "55970000", "commonStockSharesOutstanding": "112530858", "intangibleAssetsExcludingGoodwill": "101999000", "cashAndCashEquivalentsAtCarryingValue": "55970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8606000", "profitLoss": "None", "dividendPayout": "8752000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "98000", "operatingCashflow": "10242000", "capitalExpenditures": "78377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105177000", "cashflowFromInvestment": "-77531000", "stockBasedCompensation": "5825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365958000, "cost_of_revenue": 300678000, "gross_profit": 64159000, "research_and_development": null, "selling_general_admin": 40551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23935000, "depreciation_amortisation": 46863000, "ebitda": 70798000, "interest_expense": 5907000, "interest_income": null, "other_non_operating": null, "pretax_income": 11865000, "tax_provision": 2433000, "effective_tax_rate": null, "net_income": 8606000, "net_income_continuing_ops": 9432000, "net_income_to_common": 8606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55970000, "short_term_investments": null, "net_receivables": 317748000, "inventory": 37313000, "other_current_assets": null, "total_current_assets": 444410000, "net_ppe": null, "goodwill": 48485000, "intangible_assets": 101999000, "goodwill_and_intangibles": 150484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1262465000, "total_assets": 1706875000, "short_term_debt": 61873000, "accounts_payable": 55065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231576000, "long_term_debt": 199645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355666000, "total_liabilities": 587242000, "total_debt": 261518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176318000, "total_equity": 991481000, "shares_outstanding": 112530858, "operating_cash_flow": 10242000, "stock_based_compensation": 5825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77531000, "dividends_paid": 8752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105177000, "free_cash_flow": 88619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23935000", "ebitda": "70798000", "netIncome": "8606000", "grossProfit": "64159000", "depreciation": "None", "totalRevenue": "365958000", "costOfRevenue": "300678000", "interestIncome": "None", "incomeBeforeTax": "11865000", "interestExpense": "5907000", "operatingIncome": "23935000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2433000", "reportedCurrency": "USD", "netInterestIncome": "-5907000", "nonInterestIncome": "None", "operatingExpenses": "40224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46863000", "sellingGeneralAndAdministrative": "40551000", "netIncomeFromContinuingOperations": "9432000" }, "balance": { "goodwill": "48485000", "inventory": "37313000", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "1706875000", "longTermDebt": "199645000", "shortTermDebt": "61873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "101999000", "reportedCurrency": "USD", "retainedEarnings": "-176318000", "totalLiabilities": "587242000", "otherCurrentAssets": "33379000", "totalCurrentAssets": "444410000", "currentLongTermDebt": "46875000", "longTermInvestments": "77709000", "shortTermInvestments": "None", "currentNetReceivables": "317748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262465000", "currentAccountsPayable": "55065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85597000", "totalShareholderEquity": "991481000", "capitalLeaseObligations": "38722000", "otherCurrentLiabilities": "111496000", "totalCurrentLiabilities": "231576000", "otherNonCurrentLiabilities": "132297000", "totalNonCurrentLiabilities": "355666000", "cashAndShortTermInvestments": "55970000", "commonStockSharesOutstanding": "112530858", "intangibleAssetsExcludingGoodwill": "101999000", "cashAndCashEquivalentsAtCarryingValue": "55970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8606000", "profitLoss": "None", "dividendPayout": "8752000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "98000", "operatingCashflow": "10242000", "capitalExpenditures": "78377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105177000", "cashflowFromInvestment": "-77531000", "stockBasedCompensation": "5825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 346502000, "cost_of_revenue": 302349000, "gross_profit": 44153000, "ebit": 878000, "ebitda": 53236000, "pretax_income": -11515000, "tax_provision": -9457000, "net_income": -346000, "net_income_to_common": -346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18084000, "total_current_assets": 354386000, "total_assets": 1595612000, "short_term_debt": 46147000, "long_term_debt": 285043000, "total_debt": 331190000, "total_liabilities": 668545000, "total_equity": 805616000, "shares_outstanding": 102585084, "goodwill_and_intangibles": 154689000 }, "cash_flow": { "operating_cash_flow": 65452000, "capital_expenditure": 71499000, "free_cash_flow": 136951000, "dividends_paid": 8405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357019, "ticker_id": 4394, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "878000", "ebitda": "53236000", "netIncome": "-346000", "grossProfit": "44153000", "depreciation": "None", "totalRevenue": "346502000", "costOfRevenue": "302349000", "interestIncome": "None", "incomeBeforeTax": "-11515000", "interestExpense": "6697000", "operatingIncome": "878000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9457000", "reportedCurrency": "USD", "netInterestIncome": "-6697000", "nonInterestIncome": "None", "operatingExpenses": "43275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52358000", "sellingGeneralAndAdministrative": "43275000", "netIncomeFromContinuingOperations": "-2058000" }, "balance": { "goodwill": "48485000", "inventory": "34278000", "commonStock": "1211000", "currentDebt": "None", "investments": "None", "totalAssets": "1595612000", "longTermDebt": "285043000", "shortTermDebt": "46147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106204000", "reportedCurrency": "USD", "retainedEarnings": "-184924000", "totalLiabilities": "668545000", "otherCurrentAssets": "38059000", "totalCurrentAssets": "354386000", "currentLongTermDebt": "31250000", "longTermInvestments": "78234000", "shortTermInvestments": "None", "currentNetReceivables": "263965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241226000", "currentAccountsPayable": "49682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352723000", "totalShareholderEquity": "805616000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "127432000", "totalCurrentLiabilities": "225696000", "otherNonCurrentLiabilities": "136273000", "totalNonCurrentLiabilities": "442849000", "cashAndShortTermInvestments": "18084000", "commonStockSharesOutstanding": "102585084", "intangibleAssetsExcludingGoodwill": "106204000", "cashAndCashEquivalentsAtCarryingValue": "18084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21467000", "profitLoss": "None", "dividendPayout": "8405000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "23000", "operatingCashflow": "65452000", "capitalExpenditures": "71499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6059000", "cashflowFromInvestment": "-71256000", "stockBasedCompensation": "5798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346502000, "cost_of_revenue": 302349000, "gross_profit": 44153000, "research_and_development": null, "selling_general_admin": 43275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 878000, "depreciation_amortisation": 52358000, "ebitda": 53236000, "interest_expense": 6697000, "interest_income": null, "other_non_operating": null, "pretax_income": -11515000, "tax_provision": -9457000, "effective_tax_rate": null, "net_income": -346000, "net_income_continuing_ops": -2058000, "net_income_to_common": -346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18084000, "short_term_investments": null, "net_receivables": 263965000, "inventory": 34278000, "other_current_assets": null, "total_current_assets": 354386000, "net_ppe": null, "goodwill": 48485000, "intangible_assets": 106204000, "goodwill_and_intangibles": 154689000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1241226000, "total_assets": 1595612000, "short_term_debt": 46147000, "accounts_payable": 49682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225696000, "long_term_debt": 285043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442849000, "total_liabilities": 668545000, "total_debt": 331190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184924000, "total_equity": 805616000, "shares_outstanding": 102585084, "operating_cash_flow": 65452000, "stock_based_compensation": 5798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71256000, "dividends_paid": 8405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6059000, "free_cash_flow": 136951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "878000", "ebitda": "53236000", "netIncome": "-346000", "grossProfit": "44153000", "depreciation": "None", "totalRevenue": "346502000", "costOfRevenue": "302349000", "interestIncome": "None", "incomeBeforeTax": "-11515000", "interestExpense": "6697000", "operatingIncome": "878000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9457000", "reportedCurrency": "USD", "netInterestIncome": "-6697000", "nonInterestIncome": "None", "operatingExpenses": "43275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52358000", "sellingGeneralAndAdministrative": "43275000", "netIncomeFromContinuingOperations": "-2058000" }, "balance": { "goodwill": "48485000", "inventory": "34278000", "commonStock": "1211000", "currentDebt": "None", "investments": "None", "totalAssets": "1595612000", "longTermDebt": "285043000", "shortTermDebt": "46147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "106204000", "reportedCurrency": "USD", "retainedEarnings": "-184924000", "totalLiabilities": "668545000", "otherCurrentAssets": "38059000", "totalCurrentAssets": "354386000", "currentLongTermDebt": "31250000", "longTermInvestments": "78234000", "shortTermInvestments": "None", "currentNetReceivables": "263965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241226000", "currentAccountsPayable": "49682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352723000", "totalShareholderEquity": "805616000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "127432000", "totalCurrentLiabilities": "225696000", "otherNonCurrentLiabilities": "136273000", "totalNonCurrentLiabilities": "442849000", "cashAndShortTermInvestments": "18084000", "commonStockSharesOutstanding": "102585084", "intangibleAssetsExcludingGoodwill": "106204000", "cashAndCashEquivalentsAtCarryingValue": "18084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21467000", "profitLoss": "None", "dividendPayout": "8405000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "23000", "operatingCashflow": "65452000", "capitalExpenditures": "71499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6059000", "cashflowFromInvestment": "-71256000", "stockBasedCompensation": "5798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-377000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 322243000, "cost_of_revenue": 235111000, "gross_profit": 87132000, "ebit": 8691000, "ebitda": 53579000, "pretax_income": 2728000, "tax_provision": 434000, "net_income": 2683000, "net_income_to_common": 2683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17828000, "total_current_assets": 380263000, "total_assets": 1588151000, "short_term_debt": 29749000, "long_term_debt": 285440000, "total_debt": 315189000, "total_liabilities": 656496000, "total_equity": 808108000, "shares_outstanding": 104236739, "goodwill_and_intangibles": 155711000 }, "cash_flow": { "operating_cash_flow": 71696000, "capital_expenditure": 95230000, "free_cash_flow": 166926000, "dividends_paid": 8377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357021, "ticker_id": 4394, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8691000", "ebitda": "53579000", "netIncome": "2683000", "grossProfit": "87132000", "depreciation": "None", "totalRevenue": "322243000", "costOfRevenue": "235111000", "interestIncome": "None", "incomeBeforeTax": "2728000", "interestExpense": "5963000", "operatingIncome": "-1772000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "434000", "reportedCurrency": "USD", "netInterestIncome": "-5963000", "nonInterestIncome": "None", "operatingExpenses": "88904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44888000", "sellingGeneralAndAdministrative": "41674000", "netIncomeFromContinuingOperations": "2294000" }, "balance": { "goodwill": "45129000", "inventory": "37974000", "commonStock": "1211000", "currentDebt": "None", "investments": "None", "totalAssets": "1588151000", "longTermDebt": "285440000", "shortTermDebt": "29749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "110582000", "reportedCurrency": "USD", "retainedEarnings": "-184578000", "totalLiabilities": "656496000", "otherCurrentAssets": "47470000", "totalCurrentAssets": "380263000", "currentLongTermDebt": "15625000", "longTermInvestments": "78394000", "shortTermInvestments": "None", "currentNetReceivables": "276991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1207888000", "currentAccountsPayable": "58655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338481000", "totalShareholderEquity": "808108000", "capitalLeaseObligations": "37416000", "otherCurrentLiabilities": "142906000", "totalCurrentLiabilities": "231310000", "otherNonCurrentLiabilities": "116454000", "totalNonCurrentLiabilities": "425186000", "cashAndShortTermInvestments": "17828000", "commonStockSharesOutstanding": "104236739", "intangibleAssetsExcludingGoodwill": "110582000", "cashAndCashEquivalentsAtCarryingValue": "17828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2683000", "profitLoss": "None", "dividendPayout": "8377000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71696000", "capitalExpenditures": "95230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21162000", "cashflowFromInvestment": "-126212000", "stockBasedCompensation": "7398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322243000, "cost_of_revenue": 235111000, "gross_profit": 87132000, "research_and_development": null, "selling_general_admin": 41674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8691000, "depreciation_amortisation": 44888000, "ebitda": 53579000, "interest_expense": 5963000, "interest_income": null, "other_non_operating": null, "pretax_income": 2728000, "tax_provision": 434000, "effective_tax_rate": null, "net_income": 2683000, "net_income_continuing_ops": 2294000, "net_income_to_common": 2683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17828000, "short_term_investments": null, "net_receivables": 276991000, "inventory": 37974000, "other_current_assets": null, "total_current_assets": 380263000, "net_ppe": null, "goodwill": 45129000, "intangible_assets": 110582000, "goodwill_and_intangibles": 155711000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1207888000, "total_assets": 1588151000, "short_term_debt": 29749000, "accounts_payable": 58655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231310000, "long_term_debt": 285440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 425186000, "total_liabilities": 656496000, "total_debt": 315189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184578000, "total_equity": 808108000, "shares_outstanding": 104236739, "operating_cash_flow": 71696000, "stock_based_compensation": 7398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126212000, "dividends_paid": 8377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21162000, "free_cash_flow": 166926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8691000", "ebitda": "53579000", "netIncome": "2683000", "grossProfit": "87132000", "depreciation": "None", "totalRevenue": "322243000", "costOfRevenue": "235111000", "interestIncome": "None", "incomeBeforeTax": "2728000", "interestExpense": "5963000", "operatingIncome": "-1772000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "434000", "reportedCurrency": "USD", "netInterestIncome": "-5963000", "nonInterestIncome": "None", "operatingExpenses": "88904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44888000", "sellingGeneralAndAdministrative": "41674000", "netIncomeFromContinuingOperations": "2294000" }, "balance": { "goodwill": "45129000", "inventory": "37974000", "commonStock": "1211000", "currentDebt": "None", "investments": "None", "totalAssets": "1588151000", "longTermDebt": "285440000", "shortTermDebt": "29749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "110582000", "reportedCurrency": "USD", "retainedEarnings": "-184578000", "totalLiabilities": "656496000", "otherCurrentAssets": "47470000", "totalCurrentAssets": "380263000", "currentLongTermDebt": "15625000", "longTermInvestments": "78394000", "shortTermInvestments": "None", "currentNetReceivables": "276991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1207888000", "currentAccountsPayable": "58655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338481000", "totalShareholderEquity": "808108000", "capitalLeaseObligations": "37416000", "otherCurrentLiabilities": "142906000", "totalCurrentLiabilities": "231310000", "otherNonCurrentLiabilities": "116454000", "totalNonCurrentLiabilities": "425186000", "cashAndShortTermInvestments": "17828000", "commonStockSharesOutstanding": "104236739", "intangibleAssetsExcludingGoodwill": "110582000", "cashAndCashEquivalentsAtCarryingValue": "17828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2683000", "profitLoss": "None", "dividendPayout": "8377000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71696000", "capitalExpenditures": "95230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21162000", "cashflowFromInvestment": "-126212000", "stockBasedCompensation": "7398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 364215000, "cost_of_revenue": 306462000, "gross_profit": 57753000, "ebit": 22020000, "ebitda": 63956000, "pretax_income": 16192000, "tax_provision": 4521000, "net_income": 10647000, "net_income_to_common": 10647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51186000, "total_current_assets": 439425000, "total_assets": 1546489000, "short_term_debt": 16012000, "long_term_debt": 270837000, "total_debt": 286849000, "total_liabilities": 623370000, "total_equity": 799280000, "shares_outstanding": 117748508, "goodwill_and_intangibles": 133174000 }, "cash_flow": { "operating_cash_flow": 82586000, "capital_expenditure": 79406000, "free_cash_flow": 161992000, "dividends_paid": 8306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357022, "ticker_id": 4394, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22020000", "ebitda": "63956000", "netIncome": "10647000", "grossProfit": "57753000", "depreciation": "None", "totalRevenue": "364215000", "costOfRevenue": "306462000", "interestIncome": "None", "incomeBeforeTax": "16192000", "interestExpense": "5645000", "operatingIncome": "15425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4521000", "reportedCurrency": "USD", "netInterestIncome": "-5645000", "nonInterestIncome": "None", "operatingExpenses": "42328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41936000", "sellingGeneralAndAdministrative": "38935000", "netIncomeFromContinuingOperations": "11671000" }, "balance": { "goodwill": "18215000", "inventory": "41680000", "commonStock": "1204000", "currentDebt": "None", "investments": "None", "totalAssets": "1546489000", "longTermDebt": "270837000", "shortTermDebt": "16012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "114959000", "reportedCurrency": "USD", "retainedEarnings": "-187261000", "totalLiabilities": "623370000", "otherCurrentAssets": "37252000", "totalCurrentAssets": "439425000", "currentLongTermDebt": "None", "longTermInvestments": "83272000", "shortTermInvestments": "None", "currentNetReceivables": "309307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107064000", "currentAccountsPayable": "121647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311856000", "totalShareholderEquity": "799280000", "capitalLeaseObligations": "41019000", "otherCurrentLiabilities": "79352000", "totalCurrentLiabilities": "219057000", "otherNonCurrentLiabilities": "108469000", "totalNonCurrentLiabilities": "404313000", "cashAndShortTermInvestments": "51186000", "commonStockSharesOutstanding": "117748508", "intangibleAssetsExcludingGoodwill": "114959000", "cashAndCashEquivalentsAtCarryingValue": "51186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11671000", "profitLoss": "None", "dividendPayout": "8306000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "60000", "operatingCashflow": "82586000", "capitalExpenditures": "79406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15669000", "cashflowFromInvestment": "-74972000", "stockBasedCompensation": "3198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364215000, "cost_of_revenue": 306462000, "gross_profit": 57753000, "research_and_development": null, "selling_general_admin": 38935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22020000, "depreciation_amortisation": 41936000, "ebitda": 63956000, "interest_expense": 5645000, "interest_income": null, "other_non_operating": null, "pretax_income": 16192000, "tax_provision": 4521000, "effective_tax_rate": null, "net_income": 10647000, "net_income_continuing_ops": 11671000, "net_income_to_common": 10647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51186000, "short_term_investments": null, "net_receivables": 309307000, "inventory": 41680000, "other_current_assets": null, "total_current_assets": 439425000, "net_ppe": null, "goodwill": 18215000, "intangible_assets": 114959000, "goodwill_and_intangibles": 133174000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1107064000, "total_assets": 1546489000, "short_term_debt": 16012000, "accounts_payable": 121647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219057000, "long_term_debt": 270837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 404313000, "total_liabilities": 623370000, "total_debt": 286849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -187261000, "total_equity": 799280000, "shares_outstanding": 117748508, "operating_cash_flow": 82586000, "stock_based_compensation": 3198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74972000, "dividends_paid": 8306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15669000, "free_cash_flow": 161992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22020000", "ebitda": "63956000", "netIncome": "10647000", "grossProfit": "57753000", "depreciation": "None", "totalRevenue": "364215000", "costOfRevenue": "306462000", "interestIncome": "None", "incomeBeforeTax": "16192000", "interestExpense": "5645000", "operatingIncome": "15425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4521000", "reportedCurrency": "USD", "netInterestIncome": "-5645000", "nonInterestIncome": "None", "operatingExpenses": "42328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "306462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41936000", "sellingGeneralAndAdministrative": "38935000", "netIncomeFromContinuingOperations": "11671000" }, "balance": { "goodwill": "18215000", "inventory": "41680000", "commonStock": "1204000", "currentDebt": "None", "investments": "None", "totalAssets": "1546489000", "longTermDebt": "270837000", "shortTermDebt": "16012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "114959000", "reportedCurrency": "USD", "retainedEarnings": "-187261000", "totalLiabilities": "623370000", "otherCurrentAssets": "37252000", "totalCurrentAssets": "439425000", "currentLongTermDebt": "None", "longTermInvestments": "83272000", "shortTermInvestments": "None", "currentNetReceivables": "309307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1107064000", "currentAccountsPayable": "121647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311856000", "totalShareholderEquity": "799280000", "capitalLeaseObligations": "41019000", "otherCurrentLiabilities": "79352000", "totalCurrentLiabilities": "219057000", "otherNonCurrentLiabilities": "108469000", "totalNonCurrentLiabilities": "404313000", "cashAndShortTermInvestments": "51186000", "commonStockSharesOutstanding": "117748508", "intangibleAssetsExcludingGoodwill": "114959000", "cashAndCashEquivalentsAtCarryingValue": "51186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11671000", "profitLoss": "None", "dividendPayout": "8306000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "60000", "operatingCashflow": "82586000", "capitalExpenditures": "79406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15669000", "cashflowFromInvestment": "-74972000", "stockBasedCompensation": "3198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 374384000, "cost_of_revenue": 318614000, "gross_profit": 55770000, "ebit": 17235000, "ebitda": 55826000, "pretax_income": 12454000, "tax_provision": 2894000, "net_income": 8239000, "net_income_to_common": 8239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27892000, "total_current_assets": 457850000, "total_assets": 1545211000, "short_term_debt": 16304000, "long_term_debt": 245888000, "total_debt": 262192000, "total_liabilities": 628262000, "total_equity": 793078000, "shares_outstanding": 117012032, "goodwill_and_intangibles": 137552000 }, "cash_flow": { "operating_cash_flow": -5061000, "capital_expenditure": 48427000, "free_cash_flow": 43366000, "dividends_paid": 8567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357023, "ticker_id": 4394, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17235000", "ebitda": "55826000", "netIncome": "8239000", "grossProfit": "55770000", "depreciation": "None", "totalRevenue": "374384000", "costOfRevenue": "318614000", "interestIncome": "None", "incomeBeforeTax": "12454000", "interestExpense": "4876000", "operatingIncome": "15541000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2894000", "reportedCurrency": "USD", "netInterestIncome": "-4876000", "nonInterestIncome": "None", "operatingExpenses": "40229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38591000", "sellingGeneralAndAdministrative": "37432000", "netIncomeFromContinuingOperations": "9560000" }, "balance": { "goodwill": "18215000", "inventory": "40795000", "commonStock": "1201000", "currentDebt": "None", "investments": "None", "totalAssets": "1545211000", "longTermDebt": "245888000", "shortTermDebt": "16304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "119337000", "reportedCurrency": "USD", "retainedEarnings": "-197908000", "totalLiabilities": "628262000", "otherCurrentAssets": "50840000", "totalCurrentAssets": "457850000", "currentLongTermDebt": "None", "longTermInvestments": "83501000", "shortTermInvestments": "None", "currentNetReceivables": "338323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1087361000", "currentAccountsPayable": "162044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290144000", "totalShareholderEquity": "793078000", "capitalLeaseObligations": "44256000", "otherCurrentLiabilities": "69398000", "totalCurrentLiabilities": "249885000", "otherNonCurrentLiabilities": "104537000", "totalNonCurrentLiabilities": "378377000", "cashAndShortTermInvestments": "27892000", "commonStockSharesOutstanding": "117012032", "intangibleAssetsExcludingGoodwill": "119337000", "cashAndCashEquivalentsAtCarryingValue": "27892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8239000", "profitLoss": "None", "dividendPayout": "8567000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5061000", "capitalExpenditures": "48427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145499000", "cashflowFromInvestment": "-132522000", "stockBasedCompensation": "3481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374384000, "cost_of_revenue": 318614000, "gross_profit": 55770000, "research_and_development": null, "selling_general_admin": 37432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17235000, "depreciation_amortisation": 38591000, "ebitda": 55826000, "interest_expense": 4876000, "interest_income": null, "other_non_operating": null, "pretax_income": 12454000, "tax_provision": 2894000, "effective_tax_rate": null, "net_income": 8239000, "net_income_continuing_ops": 9560000, "net_income_to_common": 8239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27892000, "short_term_investments": null, "net_receivables": 338323000, "inventory": 40795000, "other_current_assets": null, "total_current_assets": 457850000, "net_ppe": null, "goodwill": 18215000, "intangible_assets": 119337000, "goodwill_and_intangibles": 137552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1087361000, "total_assets": 1545211000, "short_term_debt": 16304000, "accounts_payable": 162044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249885000, "long_term_debt": 245888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 378377000, "total_liabilities": 628262000, "total_debt": 262192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197908000, "total_equity": 793078000, "shares_outstanding": 117012032, "operating_cash_flow": -5061000, "stock_based_compensation": 3481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132522000, "dividends_paid": 8567000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145499000, "free_cash_flow": 43366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17235000", "ebitda": "55826000", "netIncome": "8239000", "grossProfit": "55770000", "depreciation": "None", "totalRevenue": "374384000", "costOfRevenue": "318614000", "interestIncome": "None", "incomeBeforeTax": "12454000", "interestExpense": "4876000", "operatingIncome": "15541000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2894000", "reportedCurrency": "USD", "netInterestIncome": "-4876000", "nonInterestIncome": "None", "operatingExpenses": "40229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38591000", "sellingGeneralAndAdministrative": "37432000", "netIncomeFromContinuingOperations": "9560000" }, "balance": { "goodwill": "18215000", "inventory": "40795000", "commonStock": "1201000", "currentDebt": "None", "investments": "None", "totalAssets": "1545211000", "longTermDebt": "245888000", "shortTermDebt": "16304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "119337000", "reportedCurrency": "USD", "retainedEarnings": "-197908000", "totalLiabilities": "628262000", "otherCurrentAssets": "50840000", "totalCurrentAssets": "457850000", "currentLongTermDebt": "None", "longTermInvestments": "83501000", "shortTermInvestments": "None", "currentNetReceivables": "338323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1087361000", "currentAccountsPayable": "162044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290144000", "totalShareholderEquity": "793078000", "capitalLeaseObligations": "44256000", "otherCurrentLiabilities": "69398000", "totalCurrentLiabilities": "249885000", "otherNonCurrentLiabilities": "104537000", "totalNonCurrentLiabilities": "378377000", "cashAndShortTermInvestments": "27892000", "commonStockSharesOutstanding": "117012032", "intangibleAssetsExcludingGoodwill": "119337000", "cashAndCashEquivalentsAtCarryingValue": "27892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8239000", "profitLoss": "None", "dividendPayout": "8567000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5061000", "capitalExpenditures": "48427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145499000", "cashflowFromInvestment": "-132522000", "stockBasedCompensation": "3481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8567000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 349047000, "cost_of_revenue": 304863000, "gross_profit": 44184000, "ebit": 2438000, "ebitda": 42307000, "pretax_income": 171000, "tax_provision": 2305000, "net_income": -1640000, "net_income_to_common": -1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19978000, "total_current_assets": 385498000, "total_assets": 1366282000, "short_term_debt": 16650000, "long_term_debt": 85000000, "total_debt": 101650000, "total_liabilities": 450748000, "total_equity": 793520000, "shares_outstanding": 116562796, "goodwill_and_intangibles": 141930000 }, "cash_flow": { "operating_cash_flow": 67767000, "capital_expenditure": 55073000, "free_cash_flow": 122840000, "dividends_paid": 8212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357024, "ticker_id": 4394, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2438000", "ebitda": "42307000", "netIncome": "-1640000", "grossProfit": "44184000", "depreciation": "None", "totalRevenue": "349047000", "costOfRevenue": "304863000", "interestIncome": "None", "incomeBeforeTax": "171000", "interestExpense": "1761000", "operatingIncome": "2605000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2305000", "reportedCurrency": "USD", "netInterestIncome": "-1761000", "nonInterestIncome": "None", "operatingExpenses": "41579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39869000", "sellingGeneralAndAdministrative": "39749000", "netIncomeFromContinuingOperations": "-2134000" }, "balance": { "goodwill": "18215000", "inventory": "38447000", "commonStock": "1193000", "currentDebt": "None", "investments": "None", "totalAssets": "1366282000", "longTermDebt": "85000000", "shortTermDebt": "16650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123715000", "reportedCurrency": "USD", "retainedEarnings": "-206147000", "totalLiabilities": "450748000", "otherCurrentAssets": "45354000", "totalCurrentAssets": "385498000", "currentLongTermDebt": "None", "longTermInvestments": "11347000", "shortTermInvestments": "None", "currentNetReceivables": "281719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980784000", "currentAccountsPayable": "115385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132742000", "totalShareholderEquity": "793520000", "capitalLeaseObligations": "47742000", "otherCurrentLiabilities": "99230000", "totalCurrentLiabilities": "233375000", "otherNonCurrentLiabilities": "101281000", "totalNonCurrentLiabilities": "217373000", "cashAndShortTermInvestments": "19978000", "commonStockSharesOutstanding": "116562796", "intangibleAssetsExcludingGoodwill": "123715000", "cashAndCashEquivalentsAtCarryingValue": "19978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2134000", "profitLoss": "None", "dividendPayout": "8212000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "528000", "operatingCashflow": "67767000", "capitalExpenditures": "55073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4340000", "cashflowFromInvestment": "-54380000", "stockBasedCompensation": "7999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349047000, "cost_of_revenue": 304863000, "gross_profit": 44184000, "research_and_development": null, "selling_general_admin": 39749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2438000, "depreciation_amortisation": 39869000, "ebitda": 42307000, "interest_expense": 1761000, "interest_income": null, "other_non_operating": null, "pretax_income": 171000, "tax_provision": 2305000, "effective_tax_rate": null, "net_income": -1640000, "net_income_continuing_ops": -2134000, "net_income_to_common": -1640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19978000, "short_term_investments": null, "net_receivables": 281719000, "inventory": 38447000, "other_current_assets": null, "total_current_assets": 385498000, "net_ppe": null, "goodwill": 18215000, "intangible_assets": 123715000, "goodwill_and_intangibles": 141930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 980784000, "total_assets": 1366282000, "short_term_debt": 16650000, "accounts_payable": 115385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233375000, "long_term_debt": 85000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217373000, "total_liabilities": 450748000, "total_debt": 101650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -206147000, "total_equity": 793520000, "shares_outstanding": 116562796, "operating_cash_flow": 67767000, "stock_based_compensation": 7999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54380000, "dividends_paid": 8212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4340000, "free_cash_flow": 122840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2438000", "ebitda": "42307000", "netIncome": "-1640000", "grossProfit": "44184000", "depreciation": "None", "totalRevenue": "349047000", "costOfRevenue": "304863000", "interestIncome": "None", "incomeBeforeTax": "171000", "interestExpense": "1761000", "operatingIncome": "2605000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2305000", "reportedCurrency": "USD", "netInterestIncome": "-1761000", "nonInterestIncome": "None", "operatingExpenses": "41579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39869000", "sellingGeneralAndAdministrative": "39749000", "netIncomeFromContinuingOperations": "-2134000" }, "balance": { "goodwill": "18215000", "inventory": "38447000", "commonStock": "1193000", "currentDebt": "None", "investments": "None", "totalAssets": "1366282000", "longTermDebt": "85000000", "shortTermDebt": "16650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123715000", "reportedCurrency": "USD", "retainedEarnings": "-206147000", "totalLiabilities": "450748000", "otherCurrentAssets": "45354000", "totalCurrentAssets": "385498000", "currentLongTermDebt": "None", "longTermInvestments": "11347000", "shortTermInvestments": "None", "currentNetReceivables": "281719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980784000", "currentAccountsPayable": "115385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132742000", "totalShareholderEquity": "793520000", "capitalLeaseObligations": "47742000", "otherCurrentLiabilities": "99230000", "totalCurrentLiabilities": "233375000", "otherNonCurrentLiabilities": "101281000", "totalNonCurrentLiabilities": "217373000", "cashAndShortTermInvestments": "19978000", "commonStockSharesOutstanding": "116562796", "intangibleAssetsExcludingGoodwill": "123715000", "cashAndCashEquivalentsAtCarryingValue": "19978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2134000", "profitLoss": "None", "dividendPayout": "8212000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "528000", "operatingCashflow": "67767000", "capitalExpenditures": "55073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4340000", "cashflowFromInvestment": "-54380000", "stockBasedCompensation": "7999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 371349000, "cost_of_revenue": 308900000, "gross_profit": 62449000, "ebit": 26061000, "ebitda": 65043000, "pretax_income": 24662000, "tax_provision": 5852000, "net_income": 15791000, "net_income_to_common": 15791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10938000, "total_current_assets": 396682000, "total_assets": 1346647000, "short_term_debt": 16988000, "long_term_debt": 80000000, "total_debt": 96988000, "total_liabilities": 427221000, "total_equity": 796495000, "shares_outstanding": 105273333, "goodwill_and_intangibles": 158189000 }, "cash_flow": { "operating_cash_flow": 51876000, "capital_expenditure": 35204000, "free_cash_flow": 87080000, "dividends_paid": 7012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357026, "ticker_id": 4394, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26061000", "ebitda": "65043000", "netIncome": "15791000", "grossProfit": "62449000", "depreciation": "None", "totalRevenue": "371349000", "costOfRevenue": "308900000", "interestIncome": "None", "incomeBeforeTax": "24662000", "interestExpense": "1906000", "operatingIncome": "24515000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5852000", "reportedCurrency": "USD", "netInterestIncome": "-1906000", "nonInterestIncome": "None", "operatingExpenses": "37934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38982000", "sellingGeneralAndAdministrative": "37268000", "netIncomeFromContinuingOperations": "18810000" }, "balance": { "goodwill": "30259000", "inventory": "35819000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "1346647000", "longTermDebt": "80000000", "shortTermDebt": "16988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "127930000", "reportedCurrency": "USD", "retainedEarnings": "-204507000", "totalLiabilities": "427221000", "otherCurrentAssets": "51130000", "totalCurrentAssets": "396682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949965000", "currentAccountsPayable": "47326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131780000", "totalShareholderEquity": "796495000", "capitalLeaseObligations": "51780000", "otherCurrentLiabilities": "155619000", "totalCurrentLiabilities": "222601000", "otherNonCurrentLiabilities": "89828000", "totalNonCurrentLiabilities": "204620000", "cashAndShortTermInvestments": "10938000", "commonStockSharesOutstanding": "105273333", "intangibleAssetsExcludingGoodwill": "127930000", "cashAndCashEquivalentsAtCarryingValue": "10938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15791000", "profitLoss": "None", "dividendPayout": "7012000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-95000", "operatingCashflow": "51876000", "capitalExpenditures": "35204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17232000", "cashflowFromInvestment": "-40124000", "stockBasedCompensation": "5799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371349000, "cost_of_revenue": 308900000, "gross_profit": 62449000, "research_and_development": null, "selling_general_admin": 37268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26061000, "depreciation_amortisation": 38982000, "ebitda": 65043000, "interest_expense": 1906000, "interest_income": null, "other_non_operating": null, "pretax_income": 24662000, "tax_provision": 5852000, "effective_tax_rate": null, "net_income": 15791000, "net_income_continuing_ops": 18810000, "net_income_to_common": 15791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10938000, "short_term_investments": null, "net_receivables": 298795000, "inventory": 35819000, "other_current_assets": null, "total_current_assets": 396682000, "net_ppe": null, "goodwill": 30259000, "intangible_assets": 127930000, "goodwill_and_intangibles": 158189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949965000, "total_assets": 1346647000, "short_term_debt": 16988000, "accounts_payable": 47326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222601000, "long_term_debt": 80000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204620000, "total_liabilities": 427221000, "total_debt": 96988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -204507000, "total_equity": 796495000, "shares_outstanding": 105273333, "operating_cash_flow": 51876000, "stock_based_compensation": 5799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40124000, "dividends_paid": 7012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17232000, "free_cash_flow": 87080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26061000", "ebitda": "65043000", "netIncome": "15791000", "grossProfit": "62449000", "depreciation": "None", "totalRevenue": "371349000", "costOfRevenue": "308900000", "interestIncome": "None", "incomeBeforeTax": "24662000", "interestExpense": "1906000", "operatingIncome": "24515000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5852000", "reportedCurrency": "USD", "netInterestIncome": "-1906000", "nonInterestIncome": "None", "operatingExpenses": "37934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38982000", "sellingGeneralAndAdministrative": "37268000", "netIncomeFromContinuingOperations": "18810000" }, "balance": { "goodwill": "30259000", "inventory": "35819000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "1346647000", "longTermDebt": "80000000", "shortTermDebt": "16988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "127930000", "reportedCurrency": "USD", "retainedEarnings": "-204507000", "totalLiabilities": "427221000", "otherCurrentAssets": "51130000", "totalCurrentAssets": "396682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949965000", "currentAccountsPayable": "47326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131780000", "totalShareholderEquity": "796495000", "capitalLeaseObligations": "51780000", "otherCurrentLiabilities": "155619000", "totalCurrentLiabilities": "222601000", "otherNonCurrentLiabilities": "89828000", "totalNonCurrentLiabilities": "204620000", "cashAndShortTermInvestments": "10938000", "commonStockSharesOutstanding": "105273333", "intangibleAssetsExcludingGoodwill": "127930000", "cashAndCashEquivalentsAtCarryingValue": "10938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15791000", "profitLoss": "None", "dividendPayout": "7012000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-95000", "operatingCashflow": "51876000", "capitalExpenditures": "35204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17232000", "cashflowFromInvestment": "-40124000", "stockBasedCompensation": "5799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 365131000, "cost_of_revenue": 304975000, "gross_profit": 60156000, "ebit": 20788000, "ebitda": 58728000, "pretax_income": 18858000, "tax_provision": 3959000, "net_income": 12868000, "net_income_to_common": 12868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417000, "total_current_assets": 384273000, "total_assets": 1323120000, "short_term_debt": 17133000, "long_term_debt": 90000000, "total_debt": 107133000, "total_liabilities": 420990000, "total_equity": 782015000, "shares_outstanding": 118393964, "goodwill_and_intangibles": 163498000 }, "cash_flow": { "operating_cash_flow": 83114000, "capital_expenditure": 49113000, "free_cash_flow": 132227000, "dividends_paid": 7034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357027, "ticker_id": 4394, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20788000", "ebitda": "58728000", "netIncome": "12868000", "grossProfit": "60156000", "depreciation": "None", "totalRevenue": "365131000", "costOfRevenue": "304975000", "interestIncome": "None", "incomeBeforeTax": "18858000", "interestExpense": "2026000", "operatingIncome": "20364000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3959000", "reportedCurrency": "USD", "netInterestIncome": "-2026000", "nonInterestIncome": "None", "operatingExpenses": "39792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37940000", "sellingGeneralAndAdministrative": "38981000", "netIncomeFromContinuingOperations": "14899000" }, "balance": { "goodwill": "36664000", "inventory": "37501000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "1323120000", "longTermDebt": "90000000", "shortTermDebt": "17133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "126834000", "reportedCurrency": "USD", "retainedEarnings": "-220298000", "totalLiabilities": "420990000", "otherCurrentAssets": "35142000", "totalCurrentAssets": "384273000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938847000", "currentAccountsPayable": "109239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145071000", "totalShareholderEquity": "782015000", "capitalLeaseObligations": "55071000", "otherCurrentLiabilities": "83743000", "totalCurrentLiabilities": "212608000", "otherNonCurrentLiabilities": "42726000", "totalNonCurrentLiabilities": "208382000", "cashAndShortTermInvestments": "16417000", "commonStockSharesOutstanding": "118393964", "intangibleAssetsExcludingGoodwill": "126834000", "cashAndCashEquivalentsAtCarryingValue": "16417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14899000", "profitLoss": "None", "dividendPayout": "7034000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "83114000", "capitalExpenditures": "49113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7762000", "cashflowFromInvestment": "-87211000", "stockBasedCompensation": "6201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365131000, "cost_of_revenue": 304975000, "gross_profit": 60156000, "research_and_development": null, "selling_general_admin": 38981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20788000, "depreciation_amortisation": 37940000, "ebitda": 58728000, "interest_expense": 2026000, "interest_income": null, "other_non_operating": null, "pretax_income": 18858000, "tax_provision": 3959000, "effective_tax_rate": null, "net_income": 12868000, "net_income_continuing_ops": 14899000, "net_income_to_common": 12868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16417000, "short_term_investments": null, "net_receivables": 295213000, "inventory": 37501000, "other_current_assets": null, "total_current_assets": 384273000, "net_ppe": null, "goodwill": 36664000, "intangible_assets": 126834000, "goodwill_and_intangibles": 163498000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 938847000, "total_assets": 1323120000, "short_term_debt": 17133000, "accounts_payable": 109239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212608000, "long_term_debt": 90000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 208382000, "total_liabilities": 420990000, "total_debt": 107133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220298000, "total_equity": 782015000, "shares_outstanding": 118393964, "operating_cash_flow": 83114000, "stock_based_compensation": 6201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87211000, "dividends_paid": 7034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7762000, "free_cash_flow": 132227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20788000", "ebitda": "58728000", "netIncome": "12868000", "grossProfit": "60156000", "depreciation": "None", "totalRevenue": "365131000", "costOfRevenue": "304975000", "interestIncome": "None", "incomeBeforeTax": "18858000", "interestExpense": "2026000", "operatingIncome": "20364000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3959000", "reportedCurrency": "USD", "netInterestIncome": "-2026000", "nonInterestIncome": "None", "operatingExpenses": "39792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37940000", "sellingGeneralAndAdministrative": "38981000", "netIncomeFromContinuingOperations": "14899000" }, "balance": { "goodwill": "36664000", "inventory": "37501000", "commonStock": "1190000", "currentDebt": "None", "investments": "None", "totalAssets": "1323120000", "longTermDebt": "90000000", "shortTermDebt": "17133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "126834000", "reportedCurrency": "USD", "retainedEarnings": "-220298000", "totalLiabilities": "420990000", "otherCurrentAssets": "35142000", "totalCurrentAssets": "384273000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938847000", "currentAccountsPayable": "109239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "145071000", "totalShareholderEquity": "782015000", "capitalLeaseObligations": "55071000", "otherCurrentLiabilities": "83743000", "totalCurrentLiabilities": "212608000", "otherNonCurrentLiabilities": "42726000", "totalNonCurrentLiabilities": "208382000", "cashAndShortTermInvestments": "16417000", "commonStockSharesOutstanding": "118393964", "intangibleAssetsExcludingGoodwill": "126834000", "cashAndCashEquivalentsAtCarryingValue": "16417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14899000", "profitLoss": "None", "dividendPayout": "7034000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-400000", "operatingCashflow": "83114000", "capitalExpenditures": "49113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7762000", "cashflowFromInvestment": "-87211000", "stockBasedCompensation": "6201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 366548000, "cost_of_revenue": 313871000, "gross_profit": 52677000, "ebit": 7048000, "ebitda": 44944000, "pretax_income": 5327000, "tax_provision": 1452000, "net_income": 3625000, "net_income_to_common": 3625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12753000, "total_current_assets": 411718000, "total_assets": 1291307000, "short_term_debt": 16437000, "long_term_debt": 75000000, "total_debt": 91437000, "total_liabilities": 402986000, "total_equity": 769990000, "shares_outstanding": 101373063, "goodwill_and_intangibles": 158851000 }, "cash_flow": { "operating_cash_flow": 32129000, "capital_expenditure": 33763000, "free_cash_flow": 65892000, "dividends_paid": 7487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357028, "ticker_id": 4394, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7048000", "ebitda": "44944000", "netIncome": "3625000", "grossProfit": "52677000", "depreciation": "None", "totalRevenue": "366548000", "costOfRevenue": "313871000", "interestIncome": "None", "incomeBeforeTax": "5327000", "interestExpense": "1272000", "operatingIncome": "7005000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1452000", "reportedCurrency": "USD", "netInterestIncome": "-1272000", "nonInterestIncome": "None", "operatingExpenses": "45672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37896000", "sellingGeneralAndAdministrative": "43980000", "netIncomeFromContinuingOperations": "3875000" }, "balance": { "goodwill": "31202000", "inventory": "37636000", "commonStock": "1189000", "currentDebt": "None", "investments": "None", "totalAssets": "1291307000", "longTermDebt": "75000000", "shortTermDebt": "16437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "127649000", "reportedCurrency": "USD", "retainedEarnings": "-233166000", "totalLiabilities": "402986000", "otherCurrentAssets": "37886000", "totalCurrentAssets": "411718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879589000", "currentAccountsPayable": "121449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131104000", "totalShareholderEquity": "769990000", "capitalLeaseObligations": "56104000", "otherCurrentLiabilities": "71188000", "totalCurrentLiabilities": "212047000", "otherNonCurrentLiabilities": "38554000", "totalNonCurrentLiabilities": "190939000", "cashAndShortTermInvestments": "12753000", "commonStockSharesOutstanding": "101373063", "intangibleAssetsExcludingGoodwill": "127649000", "cashAndCashEquivalentsAtCarryingValue": "12753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3875000", "profitLoss": "None", "dividendPayout": "7487000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000", "operatingCashflow": "32129000", "capitalExpenditures": "33763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60451000", "cashflowFromInvestment": "-136908000", "stockBasedCompensation": "6359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366548000, "cost_of_revenue": 313871000, "gross_profit": 52677000, "research_and_development": null, "selling_general_admin": 43980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7048000, "depreciation_amortisation": 37896000, "ebitda": 44944000, "interest_expense": 1272000, "interest_income": null, "other_non_operating": null, "pretax_income": 5327000, "tax_provision": 1452000, "effective_tax_rate": null, "net_income": 3625000, "net_income_continuing_ops": 3875000, "net_income_to_common": 3625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12753000, "short_term_investments": null, "net_receivables": 323443000, "inventory": 37636000, "other_current_assets": null, "total_current_assets": 411718000, "net_ppe": null, "goodwill": 31202000, "intangible_assets": 127649000, "goodwill_and_intangibles": 158851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 879589000, "total_assets": 1291307000, "short_term_debt": 16437000, "accounts_payable": 121449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212047000, "long_term_debt": 75000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 190939000, "total_liabilities": 402986000, "total_debt": 91437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233166000, "total_equity": 769990000, "shares_outstanding": 101373063, "operating_cash_flow": 32129000, "stock_based_compensation": 6359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136908000, "dividends_paid": 7487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60451000, "free_cash_flow": 65892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7048000", "ebitda": "44944000", "netIncome": "3625000", "grossProfit": "52677000", "depreciation": "None", "totalRevenue": "366548000", "costOfRevenue": "313871000", "interestIncome": "None", "incomeBeforeTax": "5327000", "interestExpense": "1272000", "operatingIncome": "7005000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1452000", "reportedCurrency": "USD", "netInterestIncome": "-1272000", "nonInterestIncome": "None", "operatingExpenses": "45672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37896000", "sellingGeneralAndAdministrative": "43980000", "netIncomeFromContinuingOperations": "3875000" }, "balance": { "goodwill": "31202000", "inventory": "37636000", "commonStock": "1189000", "currentDebt": "None", "investments": "None", "totalAssets": "1291307000", "longTermDebt": "75000000", "shortTermDebt": "16437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "127649000", "reportedCurrency": "USD", "retainedEarnings": "-233166000", "totalLiabilities": "402986000", "otherCurrentAssets": "37886000", "totalCurrentAssets": "411718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879589000", "currentAccountsPayable": "121449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131104000", "totalShareholderEquity": "769990000", "capitalLeaseObligations": "56104000", "otherCurrentLiabilities": "71188000", "totalCurrentLiabilities": "212047000", "otherNonCurrentLiabilities": "38554000", "totalNonCurrentLiabilities": "190939000", "cashAndShortTermInvestments": "12753000", "commonStockSharesOutstanding": "101373063", "intangibleAssetsExcludingGoodwill": "127649000", "cashAndCashEquivalentsAtCarryingValue": "12753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3875000", "profitLoss": "None", "dividendPayout": "7487000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000", "operatingCashflow": "32129000", "capitalExpenditures": "33763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60451000", "cashflowFromInvestment": "-136908000", "stockBasedCompensation": "6359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 374860000, "cost_of_revenue": 320302000, "gross_profit": 54558000, "ebit": -33438000, "ebitda": 2781000, "pretax_income": -33541000, "tax_provision": -61180000, "net_income": 27595000, "net_income_to_common": 27595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57083000, "total_current_assets": 454059000, "total_assets": 1218190000, "short_term_debt": 15199000, "long_term_debt": null, "total_debt": 15199000, "total_liabilities": 326018000, "total_equity": 772488000, "shares_outstanding": 102203703, "goodwill_and_intangibles": 120872000 }, "cash_flow": { "operating_cash_flow": 83193000, "capital_expenditure": 33465000, "free_cash_flow": 116658000, "dividends_paid": 7017000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357029, "ticker_id": 4394, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33438000", "ebitda": "2781000", "netIncome": "27595000", "grossProfit": "54558000", "depreciation": "None", "totalRevenue": "374860000", "costOfRevenue": "320302000", "interestIncome": "None", "incomeBeforeTax": "-33541000", "interestExpense": "103000", "operatingIncome": "6705000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-61180000", "reportedCurrency": "USD", "netInterestIncome": "-103000", "nonInterestIncome": "None", "operatingExpenses": "47853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36219000", "sellingGeneralAndAdministrative": "46401000", "netIncomeFromContinuingOperations": "27639000" }, "balance": { "goodwill": "4683000", "inventory": "38653000", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "1218190000", "longTermDebt": "None", "shortTermDebt": "15199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116189000", "reportedCurrency": "USD", "retainedEarnings": "-236791000", "totalLiabilities": "326018000", "otherCurrentAssets": "35541000", "totalCurrentAssets": "454059000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764131000", "currentAccountsPayable": "112850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52998000", "totalShareholderEquity": "772488000", "capitalLeaseObligations": "52998000", "otherCurrentLiabilities": "82101000", "totalCurrentLiabilities": "211547000", "otherNonCurrentLiabilities": "38954000", "totalNonCurrentLiabilities": "114471000", "cashAndShortTermInvestments": "57083000", "commonStockSharesOutstanding": "102203703", "intangibleAssetsExcludingGoodwill": "116189000", "cashAndCashEquivalentsAtCarryingValue": "57083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27639000", "profitLoss": "None", "dividendPayout": "7017000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1792000", "operatingCashflow": "83193000", "capitalExpenditures": "33465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18925000", "cashflowFromInvestment": "-32229000", "stockBasedCompensation": "4582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7017000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374860000, "cost_of_revenue": 320302000, "gross_profit": 54558000, "research_and_development": null, "selling_general_admin": 46401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33438000, "depreciation_amortisation": 36219000, "ebitda": 2781000, "interest_expense": 103000, "interest_income": null, "other_non_operating": null, "pretax_income": -33541000, "tax_provision": -61180000, "effective_tax_rate": null, "net_income": 27595000, "net_income_continuing_ops": 27639000, "net_income_to_common": 27595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57083000, "short_term_investments": null, "net_receivables": 322782000, "inventory": 38653000, "other_current_assets": null, "total_current_assets": 454059000, "net_ppe": null, "goodwill": 4683000, "intangible_assets": 116189000, "goodwill_and_intangibles": 120872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 764131000, "total_assets": 1218190000, "short_term_debt": 15199000, "accounts_payable": 112850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211547000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114471000, "total_liabilities": 326018000, "total_debt": 15199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -236791000, "total_equity": 772488000, "shares_outstanding": 102203703, "operating_cash_flow": 83193000, "stock_based_compensation": 4582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32229000, "dividends_paid": 7017000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18925000, "free_cash_flow": 116658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33438000", "ebitda": "2781000", "netIncome": "27595000", "grossProfit": "54558000", "depreciation": "None", "totalRevenue": "374860000", "costOfRevenue": "320302000", "interestIncome": "None", "incomeBeforeTax": "-33541000", "interestExpense": "103000", "operatingIncome": "6705000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-61180000", "reportedCurrency": "USD", "netInterestIncome": "-103000", "nonInterestIncome": "None", "operatingExpenses": "47853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36219000", "sellingGeneralAndAdministrative": "46401000", "netIncomeFromContinuingOperations": "27639000" }, "balance": { "goodwill": "4683000", "inventory": "38653000", "commonStock": "1184000", "currentDebt": "None", "investments": "None", "totalAssets": "1218190000", "longTermDebt": "None", "shortTermDebt": "15199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "116189000", "reportedCurrency": "USD", "retainedEarnings": "-236791000", "totalLiabilities": "326018000", "otherCurrentAssets": "35541000", "totalCurrentAssets": "454059000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764131000", "currentAccountsPayable": "112850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52998000", "totalShareholderEquity": "772488000", "capitalLeaseObligations": "52998000", "otherCurrentLiabilities": "82101000", "totalCurrentLiabilities": "211547000", "otherNonCurrentLiabilities": "38954000", "totalNonCurrentLiabilities": "114471000", "cashAndShortTermInvestments": "57083000", "commonStockSharesOutstanding": "102203703", "intangibleAssetsExcludingGoodwill": "116189000", "cashAndCashEquivalentsAtCarryingValue": "57083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27639000", "profitLoss": "None", "dividendPayout": "7017000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1792000", "operatingCashflow": "83193000", "capitalExpenditures": "33465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18925000", "cashflowFromInvestment": "-32229000", "stockBasedCompensation": "4582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7017000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 389273000, "cost_of_revenue": 333008000, "gross_profit": 56265000, "ebit": 17540000, "ebitda": 52702000, "pretax_income": 16775000, "tax_provision": 483000, "net_income": 14346000, "net_income_to_common": 14346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25043000, "total_current_assets": 470232000, "total_assets": 1182488000, "short_term_debt": 15361000, "long_term_debt": null, "total_debt": 15361000, "total_liabilities": 303489000, "total_equity": 759221000, "shares_outstanding": 102253938, "goodwill_and_intangibles": 125534000 }, "cash_flow": { "operating_cash_flow": 118213000, "capital_expenditure": 35166000, "free_cash_flow": 153379000, "dividends_paid": 5821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357031, "ticker_id": 4394, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17540000", "ebitda": "52702000", "netIncome": "14346000", "grossProfit": "56265000", "depreciation": "None", "totalRevenue": "389273000", "costOfRevenue": "333008000", "interestIncome": "None", "incomeBeforeTax": "16775000", "interestExpense": "765000", "operatingIncome": "16750000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-765000", "nonInterestIncome": "None", "operatingExpenses": "39515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35162000", "sellingGeneralAndAdministrative": "38983000", "netIncomeFromContinuingOperations": "15314000" }, "balance": { "goodwill": "4683000", "inventory": "44880000", "commonStock": "1201000", "currentDebt": "None", "investments": "None", "totalAssets": "1182488000", "longTermDebt": "None", "shortTermDebt": "15361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "120851000", "reportedCurrency": "USD", "retainedEarnings": "-264386000", "totalLiabilities": "303489000", "otherCurrentAssets": "44490000", "totalCurrentAssets": "470232000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712256000", "currentAccountsPayable": "132356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "563311000", "shortLongTermDebtTotal": "54198000", "totalShareholderEquity": "759221000", "capitalLeaseObligations": "54198000", "otherCurrentLiabilities": "69878000", "totalCurrentLiabilities": "220669000", "otherNonCurrentLiabilities": "43983000", "totalNonCurrentLiabilities": "82820000", "cashAndShortTermInvestments": "25043000", "commonStockSharesOutstanding": "102253938", "intangibleAssetsExcludingGoodwill": "120851000", "cashAndCashEquivalentsAtCarryingValue": "25043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15314000", "profitLoss": "None", "dividendPayout": "5821000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2073000", "operatingCashflow": "118213000", "capitalExpenditures": "35166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70142000", "cashflowFromInvestment": "-33587000", "stockBasedCompensation": "5014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389273000, "cost_of_revenue": 333008000, "gross_profit": 56265000, "research_and_development": null, "selling_general_admin": 38983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17540000, "depreciation_amortisation": 35162000, "ebitda": 52702000, "interest_expense": 765000, "interest_income": null, "other_non_operating": null, "pretax_income": 16775000, "tax_provision": 483000, "effective_tax_rate": null, "net_income": 14346000, "net_income_continuing_ops": 15314000, "net_income_to_common": 14346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25043000, "short_term_investments": null, "net_receivables": 355819000, "inventory": 44880000, "other_current_assets": null, "total_current_assets": 470232000, "net_ppe": null, "goodwill": 4683000, "intangible_assets": 120851000, "goodwill_and_intangibles": 125534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712256000, "total_assets": 1182488000, "short_term_debt": 15361000, "accounts_payable": 132356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220669000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82820000, "total_liabilities": 303489000, "total_debt": 15361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264386000, "total_equity": 759221000, "shares_outstanding": 102253938, "operating_cash_flow": 118213000, "stock_based_compensation": 5014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33587000, "dividends_paid": 5821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70142000, "free_cash_flow": 153379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17540000", "ebitda": "52702000", "netIncome": "14346000", "grossProfit": "56265000", "depreciation": "None", "totalRevenue": "389273000", "costOfRevenue": "333008000", "interestIncome": "None", "incomeBeforeTax": "16775000", "interestExpense": "765000", "operatingIncome": "16750000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-765000", "nonInterestIncome": "None", "operatingExpenses": "39515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35162000", "sellingGeneralAndAdministrative": "38983000", "netIncomeFromContinuingOperations": "15314000" }, "balance": { "goodwill": "4683000", "inventory": "44880000", "commonStock": "1201000", "currentDebt": "None", "investments": "None", "totalAssets": "1182488000", "longTermDebt": "None", "shortTermDebt": "15361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "120851000", "reportedCurrency": "USD", "retainedEarnings": "-264386000", "totalLiabilities": "303489000", "otherCurrentAssets": "44490000", "totalCurrentAssets": "470232000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712256000", "currentAccountsPayable": "132356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "563311000", "shortLongTermDebtTotal": "54198000", "totalShareholderEquity": "759221000", "capitalLeaseObligations": "54198000", "otherCurrentLiabilities": "69878000", "totalCurrentLiabilities": "220669000", "otherNonCurrentLiabilities": "43983000", "totalNonCurrentLiabilities": "82820000", "cashAndShortTermInvestments": "25043000", "commonStockSharesOutstanding": "102253938", "intangibleAssetsExcludingGoodwill": "120851000", "cashAndCashEquivalentsAtCarryingValue": "25043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15314000", "profitLoss": "None", "dividendPayout": "5821000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2073000", "operatingCashflow": "118213000", "capitalExpenditures": "35166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70142000", "cashflowFromInvestment": "-33587000", "stockBasedCompensation": "5014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "income_statement": { "revenue": 404628000, "cost_of_revenue": 343454000, "gross_profit": 61174000, "ebit": 25362000, "ebitda": 61030000, "pretax_income": 22948000, "tax_provision": 387000, "net_income": 20115000, "net_income_to_common": 20115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10562000, "total_current_assets": 520993000, "total_assets": 1227092000, "short_term_debt": 16177000, "long_term_debt": 65000000, "total_debt": 81177000, "total_liabilities": 363139000, "total_equity": 745838000, "shares_outstanding": 102861321, "goodwill_and_intangibles": 130197000 }, "cash_flow": { "operating_cash_flow": 101965000, "capital_expenditure": 39350000, "free_cash_flow": 141315000, "dividends_paid": 5880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357032, "ticker_id": 4394, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:44.219247+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25362000", "ebitda": "61030000", "netIncome": "20115000", "grossProfit": "61174000", "depreciation": "None", "totalRevenue": "404628000", "costOfRevenue": "343454000", "interestIncome": "None", "incomeBeforeTax": "22948000", "interestExpense": "2042000", "operatingIncome": "25735000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "387000", "reportedCurrency": "USD", "netInterestIncome": "-2042000", "nonInterestIncome": "None", "operatingExpenses": "35439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-745000", "costofGoodsAndServicesSold": "343454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35668000", "sellingGeneralAndAdministrative": "34335000", "netIncomeFromContinuingOperations": "22933000" }, "balance": { "goodwill": "4683000", "inventory": "42893000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1227092000", "longTermDebt": "65000000", "shortTermDebt": "16177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "125514000", "reportedCurrency": "USD", "retainedEarnings": "-278732000", "totalLiabilities": "363139000", "otherCurrentAssets": "36483000", "totalCurrentAssets": "520993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706099000", "currentAccountsPayable": "126316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511234000", "shortLongTermDebtTotal": "121889000", "totalShareholderEquity": "745838000", "capitalLeaseObligations": "56889000", "otherCurrentLiabilities": "61628000", "totalCurrentLiabilities": "207776000", "otherNonCurrentLiabilities": "40712000", "totalNonCurrentLiabilities": "155363000", "cashAndShortTermInvestments": "10562000", "commonStockSharesOutstanding": "102861321", "intangibleAssetsExcludingGoodwill": "125514000", "cashAndCashEquivalentsAtCarryingValue": "10562000", "accumulatedDepreciationAmortizationPPE": "-609392000" }, "cashflow": { "netIncome": "22561000", "profitLoss": "None", "dividendPayout": "5880000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23739000", "operatingCashflow": "101965000", "capitalExpenditures": "39350000", "changeInReceivables": "61308000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56660000", "cashflowFromInvestment": "-40773000", "stockBasedCompensation": "4809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4532000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404628000, "cost_of_revenue": 343454000, "gross_profit": 61174000, "research_and_development": null, "selling_general_admin": 34335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25362000, "depreciation_amortisation": 35668000, "ebitda": 61030000, "interest_expense": 2042000, "interest_income": null, "other_non_operating": null, "pretax_income": 22948000, "tax_provision": 387000, "effective_tax_rate": null, "net_income": 20115000, "net_income_continuing_ops": 22933000, "net_income_to_common": 20115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10562000, "short_term_investments": null, "net_receivables": 431055000, "inventory": 42893000, "other_current_assets": null, "total_current_assets": 520993000, "net_ppe": null, "goodwill": 4683000, "intangible_assets": 125514000, "goodwill_and_intangibles": 130197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 706099000, "total_assets": 1227092000, "short_term_debt": 16177000, "accounts_payable": 126316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207776000, "long_term_debt": 65000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155363000, "total_liabilities": 363139000, "total_debt": 81177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -278732000, "total_equity": 745838000, "shares_outstanding": 102861321, "operating_cash_flow": 101965000, "stock_based_compensation": 4809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40773000, "dividends_paid": 5880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56660000, "free_cash_flow": 141315000, "net_change_in_cash": 4532000 }, "raw_data": { "income": { "ebit": "25362000", "ebitda": "61030000", "netIncome": "20115000", "grossProfit": "61174000", "depreciation": "None", "totalRevenue": "404628000", "costOfRevenue": "343454000", "interestIncome": "None", "incomeBeforeTax": "22948000", "interestExpense": "2042000", "operatingIncome": "25735000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "387000", "reportedCurrency": "USD", "netInterestIncome": "-2042000", "nonInterestIncome": "None", "operatingExpenses": "35439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-745000", "costofGoodsAndServicesSold": "343454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35668000", "sellingGeneralAndAdministrative": "34335000", "netIncomeFromContinuingOperations": "22933000" }, "balance": { "goodwill": "4683000", "inventory": "42893000", "commonStock": "1200000", "currentDebt": "None", "investments": "None", "totalAssets": "1227092000", "longTermDebt": "65000000", "shortTermDebt": "16177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "125514000", "reportedCurrency": "USD", "retainedEarnings": "-278732000", "totalLiabilities": "363139000", "otherCurrentAssets": "36483000", "totalCurrentAssets": "520993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706099000", "currentAccountsPayable": "126316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511234000", "shortLongTermDebtTotal": "121889000", "totalShareholderEquity": "745838000", "capitalLeaseObligations": "56889000", "otherCurrentLiabilities": "61628000", "totalCurrentLiabilities": "207776000", "otherNonCurrentLiabilities": "40712000", "totalNonCurrentLiabilities": "155363000", "cashAndShortTermInvestments": "10562000", "commonStockSharesOutstanding": "102861321", "intangibleAssetsExcludingGoodwill": "125514000", "cashAndCashEquivalentsAtCarryingValue": "10562000", "accumulatedDepreciationAmortizationPPE": "-609392000" }, "cashflow": { "netIncome": "22561000", "profitLoss": "None", "dividendPayout": "5880000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23739000", "operatingCashflow": "101965000", "capitalExpenditures": "39350000", "changeInReceivables": "61308000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56660000", "cashflowFromInvestment": "-40773000", "stockBasedCompensation": "4809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4532000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }