{ "ticker": { "uuid": "cdb89450-3631-475e-918f-4ea2dd77f869", "symbol": "LGN", "name": "Legence Corp. Class A Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/cdb89450-3631-475e-918f-4ea2dd77f869/", "api_url": "https://sharemaestro.com/factors/api/tickers/cdb89450-3631-475e-918f-4ea2dd77f869/" }, "ticker_metadata": { "id": 6923, "uuid": "cdb89450-3631-475e-918f-4ea2dd77f869", "symbol": "LGN", "name": "Legence Corp. Class A Common stock", "asset_type": "equity", "market_cap": 13675238000, "stock_exchange_id": 2, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Legence Corp. The company is headquartered in San Jose, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cdb89450-3631-475e-918f-4ea2dd77f869", "symbol": "LGN", "name": "Legence Corp. Class A Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/cdb89450-3631-475e-918f-4ea2dd77f869/", "api_url": "https://sharemaestro.com/factors/api/tickers/cdb89450-3631-475e-918f-4ea2dd77f869/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.47, "quality": 0.47, "momentum": 0.47, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 83.69, "market_cap": 4984660090, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0323, "shareholder_yield": 0, "roe": -0.0445, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.5985 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.643906+00:00", "batch_id": "" }, "size": { "price_close": 83.69, "market_cap": 4984660090, "market_cap_usd": 4984660090, "enterprise_value": 5794508090, "shares_outstanding": 59561000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 9.8619, "ptbv_ratio": null, "ps_ratio": 1.6171, "pcf_ratio": 14.3434, "pfcf_ratio": 12.5267, "ev_ebitda": 30.9714, "ev_ebit": 88.7, "ev_sales": 1.8799, "ev_fcf": 14.5619, "earnings_yield": null, "fcf_yield": 0.0687, "price_to_sales": 1.6171, "price_to_book": 9.8619, "price_to_cashflow": 14.3434, "ebitda_to_ev": 0.0323, "sales_yield": 0.532 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1861, "operating_margin": 0.0212, "net_margin": -0.0073, "ebitda_margin": 0.0607, "fcf_margin": 0.1291, "roe": -0.0445, "roa": -0.0065, "roic": 0.0373, "roc_greenblatt": null, "asset_turnover": 0.885, "cash_conversion": -17.7067, "accruals_ratio": -0.1062, "sbc_to_revenue": 0.0353, "piotroski_f_score": 5, "altman_z_score": 2.1261, "earnings_stability_5y": 7.4347, "revenue_stability_5y": 0.3027, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1647, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.0096, "net_debt_to_ebitda": 4.3286, "debt_to_assets": 0.3027, "interest_coverage": 0.7329, "current_ratio": 1.2975, "quick_ratio": 1.2849, "net_debt": 809848000, "local_beta": -0.0004, "volatility_252d": 0.5985, "volatility_60d": 1.3175, "max_drawdown_12m": -0.1833, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.4432, "revenue_growth_3y_cagr": 0.2695, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.4859, "book_value_growth_1y": 0.8982, "revenue_growth": 0.4432, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1622, "price_return_3m": 0.6602, "price_return_6m": 0.7886, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.7886, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1622, "distance_from_52w_low": 1.6781, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 3082431000, "gross_profit_ttm": 573547000, "ebit_ttm": 65327000, "ebitda_ttm": 187092000, "net_income_ttm": -22473000, "eps_diluted_ttm": -0.3773, "operating_cash_flow_ttm": 347524000, "capital_expenditure_ttm": 50398000, "fcf_ttm": 397922000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89137000, "cash_and_equivalents": 244620000, "total_current_assets": 1470599000, "total_current_liabilities": 1133408000, "net_ppe": null, "total_assets": 3483108000, "total_debt": 1054468000, "total_equity": 505444000, "net_working_capital": 138270000, "book_value_per_share": 8.4862, "retained_earnings": -293855000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1179780000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.47, "os_score": 0.47, "value_percentile": 0.47, "quality_percentile": 0.47, "momentum_percentile": 0.47, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1762, "ticker_id": 6923, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.643906+00:00", "batch_id": "", "os_score_delta": null, "price_close": 83.69, "market_cap": 4984660090, "market_cap_usd": 4984660090, "enterprise_value": 5794508090, "shares_outstanding": 59561000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.86194334, "ptbv_ratio": null, "ps_ratio": 1.61711976, "pcf_ratio": 14.34335496, "pfcf_ratio": 12.52672657, "ev_ebitda": 30.97143699, "ev_ebit": 88.70004883, "ev_sales": 1.87985006, "ev_fcf": 14.5619194, "earnings_yield": null, "fcf_yield": 0.06867227, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1860697, "operating_margin": 0.02119334, "net_margin": -0.00729067, "ebitda_margin": 0.06069625, "fcf_margin": 0.12909356, "roe": -0.0444619, "roa": -0.006452, "roic": 0.03725047, "roc_greenblatt": null, "asset_turnover": 0.88496567, "cash_conversion": -17.70667023, "accruals_ratio": -0.10622611, "sbc_to_revenue": 0.0352514, "debt_to_equity": 5.00959355, "net_debt_to_ebitda": 4.32860839, "debt_to_assets": 0.30273767, "interest_coverage": 0.73288309, "current_ratio": 1.29750187, "quick_ratio": 1.2849327, "net_debt": 809848000, "revenue_growth_1y": 0.44324851, "revenue_growth_3y_cagr": 0.2695322, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.4859251, "book_value_growth_1y": 0.8981633, "piotroski_f_score": 5, "altman_z_score": 2.12608226, "earnings_stability_5y": 7.434662, "revenue_stability_5y": 0.302654, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1621784, "price_return_3m": 0.66018647, "price_return_6m": 0.78863005, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.1621784, "distance_from_52w_low": 1.67808, "relative_strength": null, "local_beta": -0.0004, "volatility_252d": 0.598475, "volatility_60d": 1.317482, "max_drawdown_12m": -0.18330163, "revenue_ttm": 3082431000, "gross_profit_ttm": 573547000, "ebit_ttm": 65327000, "ebitda_ttm": 187092000, "net_income_ttm": -22473000, "eps_diluted_ttm": -0.37731066, "operating_cash_flow_ttm": 347524000, "capital_expenditure_ttm": 50398000, "fcf_ttm": 397922000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89137000, "cash_and_equivalents": 244620000, "total_current_assets": 1470599000, "total_current_liabilities": 1133408000, "net_ppe": null, "total_assets": 3483108000, "total_debt": 1054468000, "total_equity": 505444000, "net_working_capital": 138270000, "book_value_per_share": 8.48615705, "retained_earnings": -293855000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1179780000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": 83.69, "os": 0.47, "value": 0.47, "quality": 0.47, "momentum": 0.47, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0445, "momentum_12_1": null, "complete_fields": { "id": 1762, "ticker_id": 6923, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:47.643906+00:00", "batch_id": "", "os_score_delta": null, "price_close": 83.69, "market_cap": 4984660090, "market_cap_usd": 4984660090, "enterprise_value": 5794508090, "shares_outstanding": 59561000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 9.86194334, "ptbv_ratio": null, "ps_ratio": 1.61711976, "pcf_ratio": 14.34335496, "pfcf_ratio": 12.52672657, "ev_ebitda": 30.97143699, "ev_ebit": 88.70004883, "ev_sales": 1.87985006, "ev_fcf": 14.5619194, "earnings_yield": null, "fcf_yield": 0.06867227, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1860697, "operating_margin": 0.02119334, "net_margin": -0.00729067, "ebitda_margin": 0.06069625, "fcf_margin": 0.12909356, "roe": -0.0444619, "roa": -0.006452, "roic": 0.03725047, "roc_greenblatt": null, "asset_turnover": 0.88496567, "cash_conversion": -17.70667023, "accruals_ratio": -0.10622611, "sbc_to_revenue": 0.0352514, "debt_to_equity": 5.00959355, "net_debt_to_ebitda": 4.32860839, "debt_to_assets": 0.30273767, "interest_coverage": 0.73288309, "current_ratio": 1.29750187, "quick_ratio": 1.2849327, "net_debt": 809848000, "revenue_growth_1y": 0.44324851, "revenue_growth_3y_cagr": 0.2695322, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 7.4859251, "book_value_growth_1y": 0.8981633, "piotroski_f_score": 5, "altman_z_score": 2.12608226, "earnings_stability_5y": 7.434662, "revenue_stability_5y": 0.302654, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1621784, "price_return_3m": 0.66018647, "price_return_6m": 0.78863005, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.1621784, "distance_from_52w_low": 1.67808, "relative_strength": null, "local_beta": -0.0004, "volatility_252d": 0.598475, "volatility_60d": 1.317482, "max_drawdown_12m": -0.18330163, "revenue_ttm": 3082431000, "gross_profit_ttm": 573547000, "ebit_ttm": 65327000, "ebitda_ttm": 187092000, "net_income_ttm": -22473000, "eps_diluted_ttm": -0.37731066, "operating_cash_flow_ttm": 347524000, "capital_expenditure_ttm": 50398000, "fcf_ttm": 397922000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89137000, "cash_and_equivalents": 244620000, "total_current_assets": 1470599000, "total_current_liabilities": 1133408000, "net_ppe": null, "total_assets": 3483108000, "total_debt": 1054468000, "total_equity": 505444000, "net_working_capital": 138270000, "book_value_per_share": 8.48615705, "retained_earnings": -293855000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1179780000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 2550491000, "cost_of_revenue": 2014566000, "gross_profit": 535925000, "ebit": 46636000, "ebitda": 160924000, "pretax_income": -55142000, "tax_provision": 22161000, "net_income": -59780000, "net_income_to_common": -59780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230166000, "total_current_assets": 1110346000, "total_assets": 2679396000, "short_term_debt": 37994000, "long_term_debt": 1019846000, "total_debt": 1057840000, "total_liabilities": 1890601000, "total_equity": 392197000, "shares_outstanding": 59381000, "goodwill_and_intangibles": 1315756000 }, "cash_flow": { "operating_cash_flow": 256873000, "capital_expenditure": 37940000, "free_cash_flow": 294813000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110668, "ticker_id": 6923, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46636000", "ebitda": "160924000", "netIncome": "-59780000", "grossProfit": "535925000", "depreciation": "None", "totalRevenue": "2550491000", "costOfRevenue": "2014566000", "interestIncome": "4488000", "incomeBeforeTax": "-55142000", "interestExpense": "101778000", "operatingIncome": "92933000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22161000", "reportedCurrency": "USD", "netInterestIncome": "-97290000", "nonInterestIncome": "None", "operatingExpenses": "442992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2014566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114288000", "sellingGeneralAndAdministrative": "342627000", "netIncomeFromContinuingOperations": "-77303000" }, "balance": { "goodwill": "764336000", "inventory": "11303000", "commonStock": "1053000", "currentDebt": "None", "investments": "None", "totalAssets": "2679396000", "longTermDebt": "1019846000", "shortTermDebt": "37994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "551420000", "reportedCurrency": "USD", "retainedEarnings": "-309949000", "totalLiabilities": "1890601000", "otherCurrentAssets": "36179000", "totalCurrentAssets": "1110346000", "currentLongTermDebt": "16694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569050000", "currentAccountsPayable": "246161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954154000", "totalShareholderEquity": "392197000", "capitalLeaseObligations": "125062000", "otherCurrentLiabilities": "84539000", "totalCurrentLiabilities": "708156000", "otherNonCurrentLiabilities": "12123000", "totalNonCurrentLiabilities": "1182445000", "cashAndShortTermInvestments": "230166000", "commonStockSharesOutstanding": "59381000", "intangibleAssetsExcludingGoodwill": "551420000", "cashAndCashEquivalentsAtCarryingValue": "230166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59780000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256873000", "capitalExpenditures": "37940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53827000", "cashflowFromInvestment": "-54047000", "stockBasedCompensation": "67550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2550491000, "cost_of_revenue": 2014566000, "gross_profit": 535925000, "research_and_development": null, "selling_general_admin": 342627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46636000, "depreciation_amortisation": 114288000, "ebitda": 160924000, "interest_expense": 101778000, "interest_income": null, "other_non_operating": null, "pretax_income": -55142000, "tax_provision": 22161000, "effective_tax_rate": null, "net_income": -59780000, "net_income_continuing_ops": -77303000, "net_income_to_common": -59780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230166000, "short_term_investments": null, "net_receivables": 844001000, "inventory": 11303000, "other_current_assets": null, "total_current_assets": 1110346000, "net_ppe": null, "goodwill": 764336000, "intangible_assets": 551420000, "goodwill_and_intangibles": 1315756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1569050000, "total_assets": 2679396000, "short_term_debt": 37994000, "accounts_payable": 246161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708156000, "long_term_debt": 1019846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1182445000, "total_liabilities": 1890601000, "total_debt": 1057840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309949000, "total_equity": 392197000, "shares_outstanding": 59381000, "operating_cash_flow": 256873000, "stock_based_compensation": 67550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54047000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53827000, "free_cash_flow": 294813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46636000", "ebitda": "160924000", "netIncome": "-59780000", "grossProfit": "535925000", "depreciation": "None", "totalRevenue": "2550491000", "costOfRevenue": "2014566000", "interestIncome": "4488000", "incomeBeforeTax": "-55142000", "interestExpense": "101778000", "operatingIncome": "92933000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22161000", "reportedCurrency": "USD", "netInterestIncome": "-97290000", "nonInterestIncome": "None", "operatingExpenses": "442992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2014566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114288000", "sellingGeneralAndAdministrative": "342627000", "netIncomeFromContinuingOperations": "-77303000" }, "balance": { "goodwill": "764336000", "inventory": "11303000", "commonStock": "1053000", "currentDebt": "None", "investments": "None", "totalAssets": "2679396000", "longTermDebt": "1019846000", "shortTermDebt": "37994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "551420000", "reportedCurrency": "USD", "retainedEarnings": "-309949000", "totalLiabilities": "1890601000", "otherCurrentAssets": "36179000", "totalCurrentAssets": "1110346000", "currentLongTermDebt": "16694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569050000", "currentAccountsPayable": "246161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954154000", "totalShareholderEquity": "392197000", "capitalLeaseObligations": "125062000", "otherCurrentLiabilities": "84539000", "totalCurrentLiabilities": "708156000", "otherNonCurrentLiabilities": "12123000", "totalNonCurrentLiabilities": "1182445000", "cashAndShortTermInvestments": "230166000", "commonStockSharesOutstanding": "59381000", "intangibleAssetsExcludingGoodwill": "551420000", "cashAndCashEquivalentsAtCarryingValue": "230166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59780000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "256873000", "capitalExpenditures": "37940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53827000", "cashflowFromInvestment": "-54047000", "stockBasedCompensation": "67550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82342000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 2098602000, "cost_of_revenue": 1669960000, "gross_profit": 428642000, "ebit": 45766000, "ebitda": 156615000, "pretax_income": 20230000, "tax_provision": 2809000, "net_income": 9718000, "net_income_to_common": 9718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81167000, "total_current_assets": 756415000, "total_assets": 2352500000, "short_term_debt": 37386000, "long_term_debt": 1585846000, "total_debt": 1623232000, "total_liabilities": 2148908000, "total_equity": 203592000, "shares_outstanding": 58511000, "goodwill_and_intangibles": 1405444000 }, "cash_flow": { "operating_cash_flow": 29268000, "capital_expenditure": 19008000, "free_cash_flow": 48276000, "dividends_paid": 301614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110673, "ticker_id": 6923, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45766000", "ebitda": "156615000", "netIncome": "9718000", "grossProfit": "428642000", "depreciation": "None", "totalRevenue": "2098602000", "costOfRevenue": "1669960000", "interestIncome": "5464000", "incomeBeforeTax": "20230000", "interestExpense": "25536000", "operatingIncome": "58441000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2809000", "reportedCurrency": "USD", "netInterestIncome": "-20072000", "nonInterestIncome": "None", "operatingExpenses": "370201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110849000", "sellingGeneralAndAdministrative": "252673000", "netIncomeFromContinuingOperations": "17421000" }, "balance": { "goodwill": "781194000", "inventory": "10247000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2352500000", "longTermDebt": "1585846000", "shortTermDebt": "37386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "624250000", "reportedCurrency": "USD", "retainedEarnings": "-250169000", "totalLiabilities": "2148908000", "otherCurrentAssets": "28259000", "totalCurrentAssets": "756415000", "currentLongTermDebt": "22984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "636742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1596085000", "currentAccountsPayable": "126502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703901000", "totalShareholderEquity": "203592000", "capitalLeaseObligations": "95071000", "otherCurrentLiabilities": "83091000", "totalCurrentLiabilities": "411109000", "otherNonCurrentLiabilities": "35856000", "totalNonCurrentLiabilities": "1737799000", "cashAndShortTermInvestments": "81167000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "624250000", "cashAndCashEquivalentsAtCarryingValue": "81167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27643000", "profitLoss": "None", "dividendPayout": "301614000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29268000", "capitalExpenditures": "19008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206964000", "cashflowFromInvestment": "-243985000", "stockBasedCompensation": "5411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "301614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2098602000, "cost_of_revenue": 1669960000, "gross_profit": 428642000, "research_and_development": null, "selling_general_admin": 252673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45766000, "depreciation_amortisation": 110849000, "ebitda": 156615000, "interest_expense": 25536000, "interest_income": null, "other_non_operating": null, "pretax_income": 20230000, "tax_provision": 2809000, "effective_tax_rate": null, "net_income": 9718000, "net_income_continuing_ops": 17421000, "net_income_to_common": 9718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81167000, "short_term_investments": null, "net_receivables": 636742000, "inventory": 10247000, "other_current_assets": null, "total_current_assets": 756415000, "net_ppe": null, "goodwill": 781194000, "intangible_assets": 624250000, "goodwill_and_intangibles": 1405444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1596085000, "total_assets": 2352500000, "short_term_debt": 37386000, "accounts_payable": 126502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411109000, "long_term_debt": 1585846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1737799000, "total_liabilities": 2148908000, "total_debt": 1623232000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250169000, "total_equity": 203592000, "shares_outstanding": 58511000, "operating_cash_flow": 29268000, "stock_based_compensation": 5411000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243985000, "dividends_paid": 301614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206964000, "free_cash_flow": 48276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45766000", "ebitda": "156615000", "netIncome": "9718000", "grossProfit": "428642000", "depreciation": "None", "totalRevenue": "2098602000", "costOfRevenue": "1669960000", "interestIncome": "5464000", "incomeBeforeTax": "20230000", "interestExpense": "25536000", "operatingIncome": "58441000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2809000", "reportedCurrency": "USD", "netInterestIncome": "-20072000", "nonInterestIncome": "None", "operatingExpenses": "370201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110849000", "sellingGeneralAndAdministrative": "252673000", "netIncomeFromContinuingOperations": "17421000" }, "balance": { "goodwill": "781194000", "inventory": "10247000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2352500000", "longTermDebt": "1585846000", "shortTermDebt": "37386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "624250000", "reportedCurrency": "USD", "retainedEarnings": "-250169000", "totalLiabilities": "2148908000", "otherCurrentAssets": "28259000", "totalCurrentAssets": "756415000", "currentLongTermDebt": "22984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "636742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1596085000", "currentAccountsPayable": "126502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703901000", "totalShareholderEquity": "203592000", "capitalLeaseObligations": "95071000", "otherCurrentLiabilities": "83091000", "totalCurrentLiabilities": "411109000", "otherNonCurrentLiabilities": "35856000", "totalNonCurrentLiabilities": "1737799000", "cashAndShortTermInvestments": "81167000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "624250000", "cashAndCashEquivalentsAtCarryingValue": "81167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27643000", "profitLoss": "None", "dividendPayout": "301614000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29268000", "capitalExpenditures": "19008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206964000", "cashflowFromInvestment": "-243985000", "stockBasedCompensation": "5411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "301614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110849000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 1615062000, "cost_of_revenue": 1299916000, "gross_profit": 315146000, "ebit": 14252000, "ebitda": 107053000, "pretax_income": -53944000, "tax_provision": -7918000, "net_income": -46026000, "net_income_to_common": -46026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88920000, "total_current_assets": 688668000, "total_assets": 2126141000, "short_term_debt": 25435000, "long_term_debt": 1035340000, "total_debt": 1060775000, "total_liabilities": 1603211000, "total_equity": 522930000, "shares_outstanding": 58511000, "goodwill_and_intangibles": 1294181000 }, "cash_flow": { "operating_cash_flow": 33917000, "capital_expenditure": 17073000, "free_cash_flow": 50990000, "dividends_paid": 1527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110677, "ticker_id": 6923, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14252000", "ebitda": "107053000", "netIncome": "-46026000", "grossProfit": "315146000", "depreciation": "None", "totalRevenue": "1615062000", "costOfRevenue": "1299916000", "interestIncome": "4249000", "incomeBeforeTax": "-53944000", "interestExpense": "68196000", "operatingIncome": "10260000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7918000", "reportedCurrency": "USD", "netInterestIncome": "-63947000", "nonInterestIncome": "None", "operatingExpenses": "304886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1299916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92801000", "sellingGeneralAndAdministrative": "186058000", "netIncomeFromContinuingOperations": "-46026000" }, "balance": { "goodwill": "676034000", "inventory": "10004000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2126141000", "longTermDebt": "1035340000", "shortTermDebt": "25435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "618147000", "reportedCurrency": "USD", "retainedEarnings": "-221614000", "totalLiabilities": "1603211000", "otherCurrentAssets": "41679000", "totalCurrentAssets": "688668000", "currentLongTermDebt": "15608000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "548065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1437473000", "currentAccountsPayable": "107389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118756000", "totalShareholderEquity": "522930000", "capitalLeaseObligations": "67808000", "otherCurrentLiabilities": "142138000", "totalCurrentLiabilities": "439560000", "otherNonCurrentLiabilities": "21658000", "totalNonCurrentLiabilities": "1163651000", "cashAndShortTermInvestments": "88920000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "618147000", "cashAndCashEquivalentsAtCarryingValue": "88920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46026000", "profitLoss": "None", "dividendPayout": "1527000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33917000", "capitalExpenditures": "17073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128471000", "cashflowFromInvestment": "-133902000", "stockBasedCompensation": "10051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1615062000, "cost_of_revenue": 1299916000, "gross_profit": 315146000, "research_and_development": null, "selling_general_admin": 186058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14252000, "depreciation_amortisation": 92801000, "ebitda": 107053000, "interest_expense": 68196000, "interest_income": null, "other_non_operating": null, "pretax_income": -53944000, "tax_provision": -7918000, "effective_tax_rate": null, "net_income": -46026000, "net_income_continuing_ops": -46026000, "net_income_to_common": -46026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88920000, "short_term_investments": null, "net_receivables": 548065000, "inventory": 10004000, "other_current_assets": null, "total_current_assets": 688668000, "net_ppe": null, "goodwill": 676034000, "intangible_assets": 618147000, "goodwill_and_intangibles": 1294181000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1437473000, "total_assets": 2126141000, "short_term_debt": 25435000, "accounts_payable": 107389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439560000, "long_term_debt": 1035340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163651000, "total_liabilities": 1603211000, "total_debt": 1060775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -221614000, "total_equity": 522930000, "shares_outstanding": 58511000, "operating_cash_flow": 33917000, "stock_based_compensation": 10051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133902000, "dividends_paid": 1527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128471000, "free_cash_flow": 50990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14252000", "ebitda": "107053000", "netIncome": "-46026000", "grossProfit": "315146000", "depreciation": "None", "totalRevenue": "1615062000", "costOfRevenue": "1299916000", "interestIncome": "4249000", "incomeBeforeTax": "-53944000", "interestExpense": "68196000", "operatingIncome": "10260000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7918000", "reportedCurrency": "USD", "netInterestIncome": "-63947000", "nonInterestIncome": "None", "operatingExpenses": "304886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1299916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92801000", "sellingGeneralAndAdministrative": "186058000", "netIncomeFromContinuingOperations": "-46026000" }, "balance": { "goodwill": "676034000", "inventory": "10004000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2126141000", "longTermDebt": "1035340000", "shortTermDebt": "25435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "618147000", "reportedCurrency": "USD", "retainedEarnings": "-221614000", "totalLiabilities": "1603211000", "otherCurrentAssets": "41679000", "totalCurrentAssets": "688668000", "currentLongTermDebt": "15608000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "548065000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1437473000", "currentAccountsPayable": "107389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118756000", "totalShareholderEquity": "522930000", "capitalLeaseObligations": "67808000", "otherCurrentLiabilities": "142138000", "totalCurrentLiabilities": "439560000", "otherNonCurrentLiabilities": "21658000", "totalNonCurrentLiabilities": "1163651000", "cashAndShortTermInvestments": "88920000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "618147000", "cashAndCashEquivalentsAtCarryingValue": "88920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46026000", "profitLoss": "None", "dividendPayout": "1527000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33917000", "capitalExpenditures": "17073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128471000", "cashflowFromInvestment": "-133902000", "stockBasedCompensation": "10051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92801000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 1246501000, "cost_of_revenue": 1012795000, "gross_profit": 233706000, "ebit": -23825000, "ebitda": 69195000, "pretax_income": -74661000, "tax_provision": 7613000, "net_income": -82274000, "net_income_to_common": -82274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 58511000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26996000, "capital_expenditure": 26312000, "free_cash_flow": 53308000, "dividends_paid": 268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110678, "ticker_id": 6923, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23825000", "ebitda": "69195000", "netIncome": "-82274000", "grossProfit": "233706000", "depreciation": "None", "totalRevenue": "1246501000", "costOfRevenue": "1012795000", "interestIncome": "236000", "incomeBeforeTax": "-74661000", "interestExpense": "50836000", "operatingIncome": "-24248000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7613000", "reportedCurrency": "USD", "netInterestIncome": "-50600000", "nonInterestIncome": "None", "operatingExpenses": "257954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93020000", "sellingGeneralAndAdministrative": "142054000", "netIncomeFromContinuingOperations": "-82274000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82274000", "profitLoss": "None", "dividendPayout": "268000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26996000", "capitalExpenditures": "26312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173807000", "cashflowFromInvestment": "-160375000", "stockBasedCompensation": "5185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246501000, "cost_of_revenue": 1012795000, "gross_profit": 233706000, "research_and_development": null, "selling_general_admin": 142054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23825000, "depreciation_amortisation": 93020000, "ebitda": 69195000, "interest_expense": 50836000, "interest_income": null, "other_non_operating": null, "pretax_income": -74661000, "tax_provision": 7613000, "effective_tax_rate": null, "net_income": -82274000, "net_income_continuing_ops": -82274000, "net_income_to_common": -82274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 58511000, "operating_cash_flow": 26996000, "stock_based_compensation": 5185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160375000, "dividends_paid": 268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173807000, "free_cash_flow": 53308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23825000", "ebitda": "69195000", "netIncome": "-82274000", "grossProfit": "233706000", "depreciation": "None", "totalRevenue": "1246501000", "costOfRevenue": "1012795000", "interestIncome": "236000", "incomeBeforeTax": "-74661000", "interestExpense": "50836000", "operatingIncome": "-24248000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7613000", "reportedCurrency": "USD", "netInterestIncome": "-50600000", "nonInterestIncome": "None", "operatingExpenses": "257954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93020000", "sellingGeneralAndAdministrative": "142054000", "netIncomeFromContinuingOperations": "-82274000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82274000", "profitLoss": "None", "dividendPayout": "268000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26996000", "capitalExpenditures": "26312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173807000", "cashflowFromInvestment": "-160375000", "stockBasedCompensation": "5185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93020000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 1037893000, "cost_of_revenue": 888567000, "gross_profit": 149326000, "ebit": 33231000, "ebitda": 70059000, "pretax_income": 4013000, "tax_provision": -13381000, "net_income": 16094000, "net_income_to_common": 16094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244620000, "total_current_assets": 1470599000, "total_assets": 3483108000, "short_term_debt": 45699000, "long_term_debt": 1008769000, "total_debt": 1054468000, "total_liabilities": 2532069000, "total_equity": 505444000, "shares_outstanding": 59561000, "goodwill_and_intangibles": 1685224000 }, "cash_flow": { "operating_cash_flow": 120112000, "capital_expenditure": 17822000, "free_cash_flow": 137934000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110666, "ticker_id": 6923, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33231000", "ebitda": "70059000", "netIncome": "16094000", "grossProfit": "149326000", "depreciation": "None", "totalRevenue": "1037893000", "costOfRevenue": "888567000", "interestIncome": "1320000", "incomeBeforeTax": "4013000", "interestExpense": "17000000", "operatingIncome": "33231000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-13381000", "reportedCurrency": "USD", "netInterestIncome": "-15680000", "nonInterestIncome": "None", "operatingExpenses": "116095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36828000", "sellingGeneralAndAdministrative": "116095000", "netIncomeFromContinuingOperations": "17394000" }, "balance": { "goodwill": "841958000", "inventory": "14246000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "3483108000", "longTermDebt": "1008769000", "shortTermDebt": "45699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "843266000", "reportedCurrency": "USD", "retainedEarnings": "-293855000", "totalLiabilities": "2532069000", "otherCurrentAssets": "398724000", "totalCurrentAssets": "1470599000", "currentLongTermDebt": "18297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "827255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012509000", "currentAccountsPayable": "350316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168949000", "totalShareholderEquity": "505444000", "capitalLeaseObligations": "150652000", "otherCurrentLiabilities": "737393000", "totalCurrentLiabilities": "1133408000", "otherNonCurrentLiabilities": "12655000", "totalNonCurrentLiabilities": "1398661000", "cashAndShortTermInvestments": "244620000", "commonStockSharesOutstanding": "59561000", "intangibleAssetsExcludingGoodwill": "843266000", "cashAndCashEquivalentsAtCarryingValue": "244620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120112000", "capitalExpenditures": "17822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "193361000", "cashflowFromInvestment": "-299019000", "stockBasedCompensation": "36652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1037893000, "cost_of_revenue": 888567000, "gross_profit": 149326000, "research_and_development": null, "selling_general_admin": 116095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33231000, "depreciation_amortisation": 36828000, "ebitda": 70059000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": 4013000, "tax_provision": -13381000, "effective_tax_rate": null, "net_income": 16094000, "net_income_continuing_ops": 17394000, "net_income_to_common": 16094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244620000, "short_term_investments": null, "net_receivables": 827255000, "inventory": 14246000, "other_current_assets": null, "total_current_assets": 1470599000, "net_ppe": null, "goodwill": 841958000, "intangible_assets": 843266000, "goodwill_and_intangibles": 1685224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2012509000, "total_assets": 3483108000, "short_term_debt": 45699000, "accounts_payable": 350316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1133408000, "long_term_debt": 1008769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1398661000, "total_liabilities": 2532069000, "total_debt": 1054468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293855000, "total_equity": 505444000, "shares_outstanding": 59561000, "operating_cash_flow": 120112000, "stock_based_compensation": 36652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 193361000, "free_cash_flow": 137934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33231000", "ebitda": "70059000", "netIncome": "16094000", "grossProfit": "149326000", "depreciation": "None", "totalRevenue": "1037893000", "costOfRevenue": "888567000", "interestIncome": "1320000", "incomeBeforeTax": "4013000", "interestExpense": "17000000", "operatingIncome": "33231000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-13381000", "reportedCurrency": "USD", "netInterestIncome": "-15680000", "nonInterestIncome": "None", "operatingExpenses": "116095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36828000", "sellingGeneralAndAdministrative": "116095000", "netIncomeFromContinuingOperations": "17394000" }, "balance": { "goodwill": "841958000", "inventory": "14246000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "3483108000", "longTermDebt": "1008769000", "shortTermDebt": "45699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "843266000", "reportedCurrency": "USD", "retainedEarnings": "-293855000", "totalLiabilities": "2532069000", "otherCurrentAssets": "398724000", "totalCurrentAssets": "1470599000", "currentLongTermDebt": "18297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "827255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012509000", "currentAccountsPayable": "350316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168949000", "totalShareholderEquity": "505444000", "capitalLeaseObligations": "150652000", "otherCurrentLiabilities": "737393000", "totalCurrentLiabilities": "1133408000", "otherNonCurrentLiabilities": "12655000", "totalNonCurrentLiabilities": "1398661000", "cashAndShortTermInvestments": "244620000", "commonStockSharesOutstanding": "59561000", "intangibleAssetsExcludingGoodwill": "843266000", "cashAndCashEquivalentsAtCarryingValue": "244620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120112000", "capitalExpenditures": "17822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "193361000", "cashflowFromInvestment": "-299019000", "stockBasedCompensation": "36652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42276000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 737642000, "cost_of_revenue": 590154000, "gross_profit": 147488000, "ebit": -32625000, "ebitda": -3948000, "pretax_income": -46175000, "tax_provision": 8499000, "net_income": -32721000, "net_income_to_common": -32721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230166000, "total_current_assets": 1110346000, "total_assets": 2679396000, "short_term_debt": 37994000, "long_term_debt": 1019846000, "total_debt": 1057840000, "total_liabilities": 1890601000, "total_equity": 392197000, "shares_outstanding": 59561000, "goodwill_and_intangibles": 1315756000 }, "cash_flow": { "operating_cash_flow": 94749000, "capital_expenditure": 13206000, "free_cash_flow": 107955000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110667, "ticker_id": 6923, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32625000", "ebitda": "-3948000", "netIncome": "-32721000", "grossProfit": "147488000", "depreciation": "None", "totalRevenue": "737642000", "costOfRevenue": "590154000", "interestIncome": "1900000", "incomeBeforeTax": "-46175000", "interestExpense": "13550000", "operatingIncome": "7929000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8499000", "reportedCurrency": "USD", "netInterestIncome": "-11650000", "nonInterestIncome": "None", "operatingExpenses": "139559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28677000", "sellingGeneralAndAdministrative": "114813000", "netIncomeFromContinuingOperations": "-54674000" }, "balance": { "goodwill": "764336000", "inventory": "11303000", "commonStock": "1053000", "currentDebt": "None", "investments": "None", "totalAssets": "2679396000", "longTermDebt": "1019846000", "shortTermDebt": "37994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "551420000", "reportedCurrency": "USD", "retainedEarnings": "-309949000", "totalLiabilities": "1890601000", "otherCurrentAssets": "36179000", "totalCurrentAssets": "1110346000", "currentLongTermDebt": "16694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569050000", "currentAccountsPayable": "246161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954154000", "totalShareholderEquity": "392197000", "capitalLeaseObligations": "125062000", "otherCurrentLiabilities": "424001000", "totalCurrentLiabilities": "708156000", "otherNonCurrentLiabilities": "12123000", "totalNonCurrentLiabilities": "1182445000", "cashAndShortTermInvestments": "230166000", "commonStockSharesOutstanding": "59561000", "intangibleAssetsExcludingGoodwill": "551420000", "cashAndCashEquivalentsAtCarryingValue": "230166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32720999", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94749000", "capitalExpenditures": "13206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11531000", "cashflowFromInvestment": "-29086000", "stockBasedCompensation": "45669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737642000, "cost_of_revenue": 590154000, "gross_profit": 147488000, "research_and_development": null, "selling_general_admin": 114813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32625000, "depreciation_amortisation": 28677000, "ebitda": -3948000, "interest_expense": 13550000, "interest_income": null, "other_non_operating": null, "pretax_income": -46175000, "tax_provision": 8499000, "effective_tax_rate": null, "net_income": -32721000, "net_income_continuing_ops": -54674000, "net_income_to_common": -32721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230166000, "short_term_investments": null, "net_receivables": 844001000, "inventory": 11303000, "other_current_assets": null, "total_current_assets": 1110346000, "net_ppe": null, "goodwill": 764336000, "intangible_assets": 551420000, "goodwill_and_intangibles": 1315756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1569050000, "total_assets": 2679396000, "short_term_debt": 37994000, "accounts_payable": 246161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708156000, "long_term_debt": 1019846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1182445000, "total_liabilities": 1890601000, "total_debt": 1057840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309949000, "total_equity": 392197000, "shares_outstanding": 59561000, "operating_cash_flow": 94749000, "stock_based_compensation": 45669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29086000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11531000, "free_cash_flow": 107955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32625000", "ebitda": "-3948000", "netIncome": "-32721000", "grossProfit": "147488000", "depreciation": "None", "totalRevenue": "737642000", "costOfRevenue": "590154000", "interestIncome": "1900000", "incomeBeforeTax": "-46175000", "interestExpense": "13550000", "operatingIncome": "7929000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8499000", "reportedCurrency": "USD", "netInterestIncome": "-11650000", "nonInterestIncome": "None", "operatingExpenses": "139559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28677000", "sellingGeneralAndAdministrative": "114813000", "netIncomeFromContinuingOperations": "-54674000" }, "balance": { "goodwill": "764336000", "inventory": "11303000", "commonStock": "1053000", "currentDebt": "None", "investments": "None", "totalAssets": "2679396000", "longTermDebt": "1019846000", "shortTermDebt": "37994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "551420000", "reportedCurrency": "USD", "retainedEarnings": "-309949000", "totalLiabilities": "1890601000", "otherCurrentAssets": "36179000", "totalCurrentAssets": "1110346000", "currentLongTermDebt": "16694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "844001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1569050000", "currentAccountsPayable": "246161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954154000", "totalShareholderEquity": "392197000", "capitalLeaseObligations": "125062000", "otherCurrentLiabilities": "424001000", "totalCurrentLiabilities": "708156000", "otherNonCurrentLiabilities": "12123000", "totalNonCurrentLiabilities": "1182445000", "cashAndShortTermInvestments": "230166000", "commonStockSharesOutstanding": "59561000", "intangibleAssetsExcludingGoodwill": "551420000", "cashAndCashEquivalentsAtCarryingValue": "230166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32720999", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94749000", "capitalExpenditures": "13206000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11531000", "cashflowFromInvestment": "-29086000", "stockBasedCompensation": "45669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24746000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 708006000, "cost_of_revenue": 559947000, "gross_profit": 148059000, "ebit": 32640000, "ebitda": 60130000, "pretax_income": 4457000, "tax_provision": 4078000, "net_income": -576000, "net_income_to_common": -576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176034000, "total_current_assets": 1037807000, "total_assets": 2600269000, "short_term_debt": 34352000, "long_term_debt": 812628000, "total_debt": 846980000, "total_liabilities": 1772796000, "total_equity": 387875000, "shares_outstanding": 58511000, "goodwill_and_intangibles": 1345292000 }, "cash_flow": { "operating_cash_flow": 99582000, "capital_expenditure": 10570000, "free_cash_flow": 110152000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110669, "ticker_id": 6923, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32640000", "ebitda": "60130000", "netIncome": "-576000", "grossProfit": "148059000", "depreciation": "None", "totalRevenue": "708006000", "costOfRevenue": "559947000", "interestIncome": "1069000", "incomeBeforeTax": "4457000", "interestExpense": "28183000", "operatingIncome": "37989000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4078000", "reportedCurrency": "USD", "netInterestIncome": "-27114000", "nonInterestIncome": "None", "operatingExpenses": "110070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27490000", "sellingGeneralAndAdministrative": "85887000", "netIncomeFromContinuingOperations": "379000" }, "balance": { "goodwill": "782931000", "inventory": "10912000", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "2600269000", "longTermDebt": "812628000", "shortTermDebt": "34352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "562361000", "reportedCurrency": "USD", "retainedEarnings": "-277228000", "totalLiabilities": "1772796000", "otherCurrentAssets": "39038000", "totalCurrentAssets": "1037807000", "currentLongTermDebt": "16301000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "822735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562462000", "currentAccountsPayable": "224256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "941548000", "totalShareholderEquity": "387875000", "capitalLeaseObligations": "112619000", "otherCurrentLiabilities": "401385000", "totalCurrentLiabilities": "659993000", "otherNonCurrentLiabilities": "17590000", "totalNonCurrentLiabilities": "1112803000", "cashAndShortTermInvestments": "176034000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "562361000", "cashAndCashEquivalentsAtCarryingValue": "176034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99582000", "capitalExpenditures": "10570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10937000", "cashflowFromInvestment": "-10510000", "stockBasedCompensation": "18640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 708006000, "cost_of_revenue": 559947000, "gross_profit": 148059000, "research_and_development": null, "selling_general_admin": 85887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32640000, "depreciation_amortisation": 27490000, "ebitda": 60130000, "interest_expense": 28183000, "interest_income": null, "other_non_operating": null, "pretax_income": 4457000, "tax_provision": 4078000, "effective_tax_rate": null, "net_income": -576000, "net_income_continuing_ops": 379000, "net_income_to_common": -576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176034000, "short_term_investments": null, "net_receivables": 822735000, "inventory": 10912000, "other_current_assets": null, "total_current_assets": 1037807000, "net_ppe": null, "goodwill": 782931000, "intangible_assets": 562361000, "goodwill_and_intangibles": 1345292000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1562462000, "total_assets": 2600269000, "short_term_debt": 34352000, "accounts_payable": 224256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659993000, "long_term_debt": 812628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112803000, "total_liabilities": 1772796000, "total_debt": 846980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277228000, "total_equity": 387875000, "shares_outstanding": 58511000, "operating_cash_flow": 99582000, "stock_based_compensation": 18640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10510000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10937000, "free_cash_flow": 110152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32640000", "ebitda": "60130000", "netIncome": "-576000", "grossProfit": "148059000", "depreciation": "None", "totalRevenue": "708006000", "costOfRevenue": "559947000", "interestIncome": "1069000", "incomeBeforeTax": "4457000", "interestExpense": "28183000", "operatingIncome": "37989000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4078000", "reportedCurrency": "USD", "netInterestIncome": "-27114000", "nonInterestIncome": "None", "operatingExpenses": "110070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27490000", "sellingGeneralAndAdministrative": "85887000", "netIncomeFromContinuingOperations": "379000" }, "balance": { "goodwill": "782931000", "inventory": "10912000", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "2600269000", "longTermDebt": "812628000", "shortTermDebt": "34352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "562361000", "reportedCurrency": "USD", "retainedEarnings": "-277228000", "totalLiabilities": "1772796000", "otherCurrentAssets": "39038000", "totalCurrentAssets": "1037807000", "currentLongTermDebt": "16301000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "822735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1562462000", "currentAccountsPayable": "224256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "941548000", "totalShareholderEquity": "387875000", "capitalLeaseObligations": "112619000", "otherCurrentLiabilities": "401385000", "totalCurrentLiabilities": "659993000", "otherNonCurrentLiabilities": "17590000", "totalNonCurrentLiabilities": "1112803000", "cashAndShortTermInvestments": "176034000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "562361000", "cashAndCashEquivalentsAtCarryingValue": "176034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99582000", "capitalExpenditures": "10570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10937000", "cashflowFromInvestment": "-10510000", "stockBasedCompensation": "18640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3767000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 598890000, "cost_of_revenue": 470216000, "gross_profit": 128674000, "ebit": 32081000, "ebitda": 60851000, "pretax_income": 1677000, "tax_provision": 5546000, "net_income": -5270000, "net_income_to_common": -5270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98063000, "total_current_assets": 838674000, "total_assets": 2426078000, "short_term_debt": 43334000, "long_term_debt": 907494000, "total_debt": 950828000, "total_liabilities": 1679481000, "total_equity": 369094000, "shares_outstanding": 58511000, "goodwill_and_intangibles": 1364944000 }, "cash_flow": { "operating_cash_flow": 33081000, "capital_expenditure": 8800000, "free_cash_flow": 41881000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110670, "ticker_id": 6923, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32081000", "ebitda": "60851000", "netIncome": "-5270000", "grossProfit": "128674000", "depreciation": "None", "totalRevenue": "598890000", "costOfRevenue": "470216000", "interestIncome": "764000", "incomeBeforeTax": "1677000", "interestExpense": "30404000", "operatingIncome": "30862000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5546000", "reportedCurrency": "USD", "netInterestIncome": "-29640000", "nonInterestIncome": "None", "operatingExpenses": "97812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28770000", "sellingGeneralAndAdministrative": "72468000", "netIncomeFromContinuingOperations": "-3869000" }, "balance": { "goodwill": "782931000", "inventory": "10373000", "commonStock": "1017000", "currentDebt": "None", "investments": "None", "totalAssets": "2426078000", "longTermDebt": "907494000", "shortTermDebt": "43334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "582013000", "reportedCurrency": "USD", "retainedEarnings": "-284128000", "totalLiabilities": "1679481000", "otherCurrentAssets": "27604000", "totalCurrentAssets": "838674000", "currentLongTermDebt": "26149000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1587404000", "currentAccountsPayable": "172120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1039510000", "totalShareholderEquity": "369094000", "capitalLeaseObligations": "105867000", "otherCurrentLiabilities": "112588000", "totalCurrentLiabilities": "513949000", "otherNonCurrentLiabilities": "40072000", "totalNonCurrentLiabilities": "1165532000", "cashAndShortTermInvestments": "98063000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "582013000", "cashAndCashEquivalentsAtCarryingValue": "98063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3869000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33081000", "capitalExpenditures": "8800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15606000", "cashflowFromInvestment": "-8701000", "stockBasedCompensation": "7699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598890000, "cost_of_revenue": 470216000, "gross_profit": 128674000, "research_and_development": null, "selling_general_admin": 72468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32081000, "depreciation_amortisation": 28770000, "ebitda": 60851000, "interest_expense": 30404000, "interest_income": null, "other_non_operating": null, "pretax_income": 1677000, "tax_provision": 5546000, "effective_tax_rate": null, "net_income": -5270000, "net_income_continuing_ops": -3869000, "net_income_to_common": -5270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98063000, "short_term_investments": null, "net_receivables": 702634000, "inventory": 10373000, "other_current_assets": null, "total_current_assets": 838674000, "net_ppe": null, "goodwill": 782931000, "intangible_assets": 582013000, "goodwill_and_intangibles": 1364944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1587404000, "total_assets": 2426078000, "short_term_debt": 43334000, "accounts_payable": 172120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513949000, "long_term_debt": 907494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1165532000, "total_liabilities": 1679481000, "total_debt": 950828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284128000, "total_equity": 369094000, "shares_outstanding": 58511000, "operating_cash_flow": 33081000, "stock_based_compensation": 7699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8701000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15606000, "free_cash_flow": 41881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32081000", "ebitda": "60851000", "netIncome": "-5270000", "grossProfit": "128674000", "depreciation": "None", "totalRevenue": "598890000", "costOfRevenue": "470216000", "interestIncome": "764000", "incomeBeforeTax": "1677000", "interestExpense": "30404000", "operatingIncome": "30862000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5546000", "reportedCurrency": "USD", "netInterestIncome": "-29640000", "nonInterestIncome": "None", "operatingExpenses": "97812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28770000", "sellingGeneralAndAdministrative": "72468000", "netIncomeFromContinuingOperations": "-3869000" }, "balance": { "goodwill": "782931000", "inventory": "10373000", "commonStock": "1017000", "currentDebt": "None", "investments": "None", "totalAssets": "2426078000", "longTermDebt": "907494000", "shortTermDebt": "43334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "582013000", "reportedCurrency": "USD", "retainedEarnings": "-284128000", "totalLiabilities": "1679481000", "otherCurrentAssets": "27604000", "totalCurrentAssets": "838674000", "currentLongTermDebt": "26149000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1587404000", "currentAccountsPayable": "172120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1039510000", "totalShareholderEquity": "369094000", "capitalLeaseObligations": "105867000", "otherCurrentLiabilities": "112588000", "totalCurrentLiabilities": "513949000", "otherNonCurrentLiabilities": "40072000", "totalNonCurrentLiabilities": "1165532000", "cashAndShortTermInvestments": "98063000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "582013000", "cashAndCashEquivalentsAtCarryingValue": "98063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3869000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33081000", "capitalExpenditures": "8800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15606000", "cashflowFromInvestment": "-8701000", "stockBasedCompensation": "7699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28770000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 505953000, "cost_of_revenue": 394249000, "gross_profit": 111704000, "ebit": 14540000, "ebitda": 43891000, "pretax_income": -15101000, "tax_provision": 4038000, "net_income": -21213000, "net_income_to_common": -21213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89125000, "total_current_assets": 740552000, "total_assets": 2329136000, "short_term_debt": 36481000, "long_term_debt": 1583423000, "total_debt": 1619904000, "total_liabilities": 2150864000, "total_equity": 0, "shares_outstanding": 58511000, "goodwill_and_intangibles": 1385719000 }, "cash_flow": { "operating_cash_flow": 29461000, "capital_expenditure": 5364000, "free_cash_flow": 34825000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110671, "ticker_id": 6923, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14540000", "ebitda": "43891000", "netIncome": "-21213000", "grossProfit": "111704000", "depreciation": "None", "totalRevenue": "505953000", "costOfRevenue": "394249000", "interestIncome": "755000", "incomeBeforeTax": "-15101000", "interestExpense": "29641000", "operatingIncome": "16153000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4038000", "reportedCurrency": "USD", "netInterestIncome": "-28886000", "nonInterestIncome": "None", "operatingExpenses": "95551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29351000", "sellingGeneralAndAdministrative": "69459000", "netIncomeFromContinuingOperations": "-19139000" }, "balance": { "goodwill": "782931000", "inventory": "10995000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2329136000", "longTermDebt": "1583423000", "shortTermDebt": "36481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "602788000", "reportedCurrency": "USD", "retainedEarnings": "-271382000", "totalLiabilities": "2150864000", "otherCurrentAssets": "25702000", "totalCurrentAssets": "740552000", "currentLongTermDebt": "20556000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1588584000", "currentAccountsPayable": "122509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703071000", "totalShareholderEquity": "0", "capitalLeaseObligations": "99092000", "otherCurrentLiabilities": "98761000", "totalCurrentLiabilities": "418687000", "otherNonCurrentLiabilities": "31584000", "totalNonCurrentLiabilities": "1732177000", "cashAndShortTermInvestments": "89125000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "602788000", "cashAndCashEquivalentsAtCarryingValue": "89125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19139000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29461000", "capitalExpenditures": "5364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15753000", "cashflowFromInvestment": "-5750000", "stockBasedCompensation": "-4458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 505953000, "cost_of_revenue": 394249000, "gross_profit": 111704000, "research_and_development": null, "selling_general_admin": 69459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14540000, "depreciation_amortisation": 29351000, "ebitda": 43891000, "interest_expense": 29641000, "interest_income": null, "other_non_operating": null, "pretax_income": -15101000, "tax_provision": 4038000, "effective_tax_rate": null, "net_income": -21213000, "net_income_continuing_ops": -19139000, "net_income_to_common": -21213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89125000, "short_term_investments": null, "net_receivables": 614730000, "inventory": 10995000, "other_current_assets": null, "total_current_assets": 740552000, "net_ppe": null, "goodwill": 782931000, "intangible_assets": 602788000, "goodwill_and_intangibles": 1385719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1588584000, "total_assets": 2329136000, "short_term_debt": 36481000, "accounts_payable": 122509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418687000, "long_term_debt": 1583423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732177000, "total_liabilities": 2150864000, "total_debt": 1619904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271382000, "total_equity": 0, "shares_outstanding": 58511000, "operating_cash_flow": 29461000, "stock_based_compensation": -4458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5750000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15753000, "free_cash_flow": 34825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14540000", "ebitda": "43891000", "netIncome": "-21213000", "grossProfit": "111704000", "depreciation": "None", "totalRevenue": "505953000", "costOfRevenue": "394249000", "interestIncome": "755000", "incomeBeforeTax": "-15101000", "interestExpense": "29641000", "operatingIncome": "16153000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4038000", "reportedCurrency": "USD", "netInterestIncome": "-28886000", "nonInterestIncome": "None", "operatingExpenses": "95551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29351000", "sellingGeneralAndAdministrative": "69459000", "netIncomeFromContinuingOperations": "-19139000" }, "balance": { "goodwill": "782931000", "inventory": "10995000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2329136000", "longTermDebt": "1583423000", "shortTermDebt": "36481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "602788000", "reportedCurrency": "USD", "retainedEarnings": "-271382000", "totalLiabilities": "2150864000", "otherCurrentAssets": "25702000", "totalCurrentAssets": "740552000", "currentLongTermDebt": "20556000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1588584000", "currentAccountsPayable": "122509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703071000", "totalShareholderEquity": "0", "capitalLeaseObligations": "99092000", "otherCurrentLiabilities": "98761000", "totalCurrentLiabilities": "418687000", "otherNonCurrentLiabilities": "31584000", "totalNonCurrentLiabilities": "1732177000", "cashAndShortTermInvestments": "89125000", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "602788000", "cashAndCashEquivalentsAtCarryingValue": "89125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19139000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29461000", "capitalExpenditures": "5364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15753000", "cashflowFromInvestment": "-5750000", "stockBasedCompensation": "-4458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29351000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 548215000, "cost_of_revenue": 437399000, "gross_profit": 110816000, "ebit": 11576000, "ebitda": null, "pretax_income": 20173000, "tax_provision": null, "net_income": 19568000, "net_income_to_common": 19568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81167000, "total_current_assets": 756415000, "total_assets": 2352500000, "short_term_debt": null, "long_term_debt": 1585846000, "total_debt": 1585846000, "total_liabilities": 2148908000, "total_equity": 0, "shares_outstanding": 55022940, "goodwill_and_intangibles": 1405444000 }, "cash_flow": { "operating_cash_flow": 6039000, "capital_expenditure": 6232000, "free_cash_flow": 12271000, "dividends_paid": 299952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110672, "ticker_id": 6923, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "19568000", "grossProfit": "110816000", "depreciation": "None", "totalRevenue": "548215000", "costOfRevenue": "437399000", "interestIncome": "1108000", "incomeBeforeTax": "20173000", "interestExpense": "39856000", "operatingIncome": "11576000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "40964000", "nonInterestIncome": "None", "operatingExpenses": "536639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "72825000", "netIncomeFromContinuingOperations": "26864000" }, "balance": { "goodwill": "781194000", "inventory": "10247000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2352500000", "longTermDebt": "1585846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "624250000", "reportedCurrency": "USD", "retainedEarnings": "-250169000", "totalLiabilities": "2148908000", "otherCurrentAssets": "None", "totalCurrentAssets": "756415000", "currentLongTermDebt": "22984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1596085000", "currentAccountsPayable": "126502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "0", "capitalLeaseObligations": "95071000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "411109000", "otherNonCurrentLiabilities": "35856000", "totalNonCurrentLiabilities": "1737799000", "cashAndShortTermInvestments": "81167000", "commonStockSharesOutstanding": "55022940", "intangibleAssetsExcludingGoodwill": "624250000", "cashAndCashEquivalentsAtCarryingValue": "81167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19568000", "profitLoss": "None", "dividendPayout": "299952000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6039000", "capitalExpenditures": "6232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7106000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-3315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548215000, "cost_of_revenue": 437399000, "gross_profit": 110816000, "research_and_development": null, "selling_general_admin": 72825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11576000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 39856000, "interest_income": null, "other_non_operating": null, "pretax_income": 20173000, "tax_provision": null, "effective_tax_rate": null, "net_income": 19568000, "net_income_continuing_ops": 26864000, "net_income_to_common": 19568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81167000, "short_term_investments": null, "net_receivables": 7501000, "inventory": 10247000, "other_current_assets": null, "total_current_assets": 756415000, "net_ppe": null, "goodwill": 781194000, "intangible_assets": 624250000, "goodwill_and_intangibles": 1405444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1596085000, "total_assets": 2352500000, "short_term_debt": null, "accounts_payable": 126502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411109000, "long_term_debt": 1585846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1737799000, "total_liabilities": 2148908000, "total_debt": 1585846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250169000, "total_equity": 0, "shares_outstanding": 55022940, "operating_cash_flow": 6039000, "stock_based_compensation": -3315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 299952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7106000, "free_cash_flow": 12271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "19568000", "grossProfit": "110816000", "depreciation": "None", "totalRevenue": "548215000", "costOfRevenue": "437399000", "interestIncome": "1108000", "incomeBeforeTax": "20173000", "interestExpense": "39856000", "operatingIncome": "11576000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "40964000", "nonInterestIncome": "None", "operatingExpenses": "536639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "72825000", "netIncomeFromContinuingOperations": "26864000" }, "balance": { "goodwill": "781194000", "inventory": "10247000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2352500000", "longTermDebt": "1585846000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "624250000", "reportedCurrency": "USD", "retainedEarnings": "-250169000", "totalLiabilities": "2148908000", "otherCurrentAssets": "None", "totalCurrentAssets": "756415000", "currentLongTermDebt": "22984000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1596085000", "currentAccountsPayable": "126502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "0", "capitalLeaseObligations": "95071000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "411109000", "otherNonCurrentLiabilities": "35856000", "totalNonCurrentLiabilities": "1737799000", "cashAndShortTermInvestments": "81167000", "commonStockSharesOutstanding": "55022940", "intangibleAssetsExcludingGoodwill": "624250000", "cashAndCashEquivalentsAtCarryingValue": "81167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19568000", "profitLoss": "None", "dividendPayout": "299952000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6039000", "capitalExpenditures": "6232000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7106000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-3315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29862000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 560804000, "cost_of_revenue": 442258000, "gross_profit": 118546000, "ebit": 25872000, "ebitda": null, "pretax_income": 3888000, "tax_provision": null, "net_income": -1083000, "net_income_to_common": -1083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41904000, "capital_expenditure": 5070000, "free_cash_flow": 46974000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110674, "ticker_id": 6923, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1083000", "grossProfit": "118546000", "depreciation": "None", "totalRevenue": "560804000", "costOfRevenue": "442258000", "interestIncome": "523000", "incomeBeforeTax": "3888000", "interestExpense": "23707000", "operatingIncome": "25872000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-23184000", "nonInterestIncome": "None", "operatingExpenses": "534932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "67199000", "netIncomeFromContinuingOperations": "-676000" }, "cashflow": { "netIncome": "-1083000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41904000", "capitalExpenditures": "5070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5657000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 560804000, "cost_of_revenue": 442258000, "gross_profit": 118546000, "research_and_development": null, "selling_general_admin": 67199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25872000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 23707000, "interest_income": null, "other_non_operating": null, "pretax_income": 3888000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1083000, "net_income_continuing_ops": -676000, "net_income_to_common": -1083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 41904000, "stock_based_compensation": 4040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5657000, "free_cash_flow": 46974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-1083000", "grossProfit": "118546000", "depreciation": "None", "totalRevenue": "560804000", "costOfRevenue": "442258000", "interestIncome": "523000", "incomeBeforeTax": "3888000", "interestExpense": "23707000", "operatingIncome": "25872000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-23184000", "nonInterestIncome": "None", "operatingExpenses": "534932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "67199000", "netIncomeFromContinuingOperations": "-676000" }, "cashflow": { "netIncome": "-1083000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41904000", "capitalExpenditures": "5070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5657000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28666000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 520787000, "cost_of_revenue": 407993000, "gross_profit": 112794000, "ebit": 30664000, "ebitda": 57493000, "pretax_income": 9846000, "tax_provision": 3656000, "net_income": 6190000, "net_income_to_common": 6190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 58511000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -51483000, "capital_expenditure": 4305000, "free_cash_flow": -47178000, "dividends_paid": 1450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110675, "ticker_id": 6923, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30664000", "ebitda": "57493000", "netIncome": "6190000", "grossProfit": "112794000", "depreciation": "None", "totalRevenue": "520787000", "costOfRevenue": "407993000", "interestIncome": "1698000", "incomeBeforeTax": "9846000", "interestExpense": "20818000", "operatingIncome": "30766000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3656000", "reportedCurrency": "USD", "netInterestIncome": "-19120000", "nonInterestIncome": "None", "operatingExpenses": "82028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26829000", "sellingGeneralAndAdministrative": "58078000", "netIncomeFromContinuingOperations": "6190000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6190000", "profitLoss": "None", "dividendPayout": "1450000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51483000", "capitalExpenditures": "4305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85941000", "cashflowFromInvestment": "-4162000", "stockBasedCompensation": "2356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520787000, "cost_of_revenue": 407993000, "gross_profit": 112794000, "research_and_development": null, "selling_general_admin": 58078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30664000, "depreciation_amortisation": 26829000, "ebitda": 57493000, "interest_expense": 20818000, "interest_income": null, "other_non_operating": null, "pretax_income": 9846000, "tax_provision": 3656000, "effective_tax_rate": null, "net_income": 6190000, "net_income_continuing_ops": 6190000, "net_income_to_common": 6190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 58511000, "operating_cash_flow": -51483000, "stock_based_compensation": 2356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4162000, "dividends_paid": 1450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85941000, "free_cash_flow": -47178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30664000", "ebitda": "57493000", "netIncome": "6190000", "grossProfit": "112794000", "depreciation": "None", "totalRevenue": "520787000", "costOfRevenue": "407993000", "interestIncome": "1698000", "incomeBeforeTax": "9846000", "interestExpense": "20818000", "operatingIncome": "30766000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3656000", "reportedCurrency": "USD", "netInterestIncome": "-19120000", "nonInterestIncome": "None", "operatingExpenses": "82028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26829000", "sellingGeneralAndAdministrative": "58078000", "netIncomeFromContinuingOperations": "6190000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6190000", "profitLoss": "None", "dividendPayout": "1450000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51483000", "capitalExpenditures": "4305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85941000", "cashflowFromInvestment": "-4162000", "stockBasedCompensation": "2356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26829000", "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": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "income_statement": { "revenue": 468796000, "cost_of_revenue": 382310000, "gross_profit": 86486000, "ebit": 7190000, "ebitda": 32682000, "pretax_income": -13677000, "tax_provision": 1280000, "net_income": -14957000, "net_income_to_common": -14957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 58511000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32808000, "capital_expenditure": 3401000, "free_cash_flow": 36209000, "dividends_paid": 212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 110676, "ticker_id": 6923, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:49:03.589483+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7190000", "ebitda": "32682000", "netIncome": "-14957000", "grossProfit": "86486000", "depreciation": "None", "totalRevenue": "468796000", "costOfRevenue": "382310000", "interestIncome": "2135000", "incomeBeforeTax": "-13677000", "interestExpense": "20867000", "operatingIncome": "7061000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1280000", "reportedCurrency": "USD", "netInterestIncome": "-18732000", "nonInterestIncome": "None", "operatingExpenses": "79425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25492000", "sellingGeneralAndAdministrative": "54571000", "netIncomeFromContinuingOperations": "-14957000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14957000", "profitLoss": "None", "dividendPayout": "212000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32808000", "capitalExpenditures": "3401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119574000", "cashflowFromInvestment": "-67956000", "stockBasedCompensation": "2330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468796000, "cost_of_revenue": 382310000, "gross_profit": 86486000, "research_and_development": null, "selling_general_admin": 54571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7190000, "depreciation_amortisation": 25492000, "ebitda": 32682000, "interest_expense": 20867000, "interest_income": null, "other_non_operating": null, "pretax_income": -13677000, "tax_provision": 1280000, "effective_tax_rate": null, "net_income": -14957000, "net_income_continuing_ops": -14957000, "net_income_to_common": -14957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 58511000, "operating_cash_flow": 32808000, "stock_based_compensation": 2330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3401000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67956000, "dividends_paid": 212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119574000, "free_cash_flow": 36209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7190000", "ebitda": "32682000", "netIncome": "-14957000", "grossProfit": "86486000", "depreciation": "None", "totalRevenue": "468796000", "costOfRevenue": "382310000", "interestIncome": "2135000", "incomeBeforeTax": "-13677000", "interestExpense": "20867000", "operatingIncome": "7061000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1280000", "reportedCurrency": "USD", "netInterestIncome": "-18732000", "nonInterestIncome": "None", "operatingExpenses": "79425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25492000", "sellingGeneralAndAdministrative": "54571000", "netIncomeFromContinuingOperations": "-14957000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "58511000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14957000", "profitLoss": "None", "dividendPayout": "212000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32808000", "capitalExpenditures": "3401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119574000", "cashflowFromInvestment": "-67956000", "stockBasedCompensation": "2330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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": 4, "quarterly_financial_periods": 9, "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" ] } } }