{ "ticker": { "uuid": "d50adb3c-32df-44f3-89d3-c132e8b4582f", "symbol": "NESR", "name": "National Energy Services Reunited Corp Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/d50adb3c-32df-44f3-89d3-c132e8b4582f/", "api_url": "https://sharemaestro.com/factors/api/tickers/d50adb3c-32df-44f3-89d3-c132e8b4582f/" }, "ticker_metadata": { "id": 7312, "uuid": "d50adb3c-32df-44f3-89d3-c132e8b4582f", "symbol": "NESR", "name": "National Energy Services Reunited Corp Ordinary Shares", "asset_type": "equity", "market_cap": 2465715000, "stock_exchange_id": 2, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "National Energy Services Reunited Corp. The company is headquartered in Houston, Texas.", "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": "d50adb3c-32df-44f3-89d3-c132e8b4582f", "symbol": "NESR", "name": "National Energy Services Reunited Corp Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/d50adb3c-32df-44f3-89d3-c132e8b4582f/", "api_url": "https://sharemaestro.com/factors/api/tickers/d50adb3c-32df-44f3-89d3-c132e8b4582f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.29, "quality": 0.28, "momentum": 0.98, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 23.9, "market_cap": 2460064045, "pe_ratio": 38.1004, "earnings_yield": 0.0262, "ebitda_to_ev": 0.0952, "shareholder_yield": 0, "roe": 0.0649, "piotroski_f_score": 4, "momentum_12_1": 2.9487, "volatility_252d": 0.4926 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.473202+00:00", "batch_id": "" }, "size": { "price_close": 23.9, "market_cap": 2460064045, "market_cap_usd": 2460064045, "enterprise_value": 2656487045, "shares_outstanding": 102931550, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 38.1004, "pb_ratio": 2.4719, "ptbv_ratio": null, "ps_ratio": 1.7257, "pcf_ratio": 8.9619, "pfcf_ratio": 5.8041, "ev_ebitda": 10.5046, "ev_ebit": 23.4229, "ev_sales": 1.8635, "ev_fcf": 6.2676, "earnings_yield": 0.0262, "fcf_yield": 0.1596, "price_to_sales": 1.7257, "price_to_book": 2.4719, "price_to_cashflow": 8.9619, "ebitda_to_ev": 0.0952, "sales_yield": 0.5366 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1125, "operating_margin": 0.0796, "net_margin": 0.0453, "ebitda_margin": 0.1774, "fcf_margin": 0.2973, "roe": 0.0649, "roa": 0.0336, "roic": 0.0792, "roc_greenblatt": null, "asset_turnover": 0.7409, "cash_conversion": 6.5643, "accruals_ratio": -0.1091, "sbc_to_revenue": 0.0063, "piotroski_f_score": 4, "altman_z_score": 2.6077, "earnings_stability_5y": 0.3635, "revenue_stability_5y": 0.2514, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0833, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9332, "net_debt_to_ebitda": 0.7767, "debt_to_assets": 0.1504, "interest_coverage": 3.6856, "current_ratio": 1.0444, "quick_ratio": 0.8987, "net_debt": 196423000, "local_beta": -0.0007, "volatility_252d": 0.4926, "volatility_60d": 1.0437, "max_drawdown_12m": -0.2359, "risk_adjusted_momentum": 5.9858 }, "growth": { "revenue_growth_1y": 0.0899, "revenue_growth_3y_cagr": 0.1334, "revenue_growth_5y_cagr": 0.0968, "eps_growth_1y": -0.1584, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.253, "fcf_growth_1y": 0.53, "book_value_growth_1y": 0.0286, "revenue_growth": 0.0899, "earnings_growth": -0.1584 }, "momentum": { "price_return_1m": 0.0346, "price_return_3m": 0.1457, "price_return_6m": 0.6073, "price_return_9m": 1.5079, "price_return_12m": 3.0855, "price_return_12m_ex1m": 2.9487, "momentum_6m": 0.6073, "momentum_12m": 3.0855, "momentum_12_1": 2.9487, "distance_from_52w_high": -0.0722, "distance_from_52w_low": 3.0508, "relative_strength": 2.9275 }, "raw_ttm": { "revenue_ttm": 1425531000, "gross_profit_ttm": 160332000, "ebit_ttm": 113414000, "ebitda_ttm": 252887000, "net_income_ttm": 64568000, "eps_diluted_ttm": 0.6273, "operating_cash_flow_ttm": 274502000, "capital_expenditure_ttm": 149344000, "fcf_ttm": 423846000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30772000, "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_current_liabilities": 660288000, "net_ppe": null, "total_assets": 1923930000, "total_debt": 289379000, "total_equity": 995209000, "net_working_capital": 50214000, "book_value_per_share": 9.6686, "retained_earnings": 88829000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -337415000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 43, "rank_pcf": 38, "rank_ev_ebitda": 42, "rank_ev_ebit": 75, "rank_earnings_yield": 78, "rank_fcf_yield": 23, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 56, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 92, "rank_fcf_margin": 30, "rank_piotroski": 74, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 71, "quality_composite": 72, "momentum_composite": 2, "growth_composite": 30, "yield_composite": 83, "svqf_composite": 89, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.285, "os_score": 0.45, "value_percentile": 0.29, "quality_percentile": 0.28, "momentum_percentile": 0.98, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2048, "ticker_id": 7312, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.473202+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.9, "market_cap": 2460064045, "market_cap_usd": 2460064045, "enterprise_value": 2656487045, "shares_outstanding": 102931550, "fx_rate_to_usd": null, "pe_ratio": 38.10036001, "pb_ratio": 2.47190695, "ptbv_ratio": null, "ps_ratio": 1.72571768, "pcf_ratio": 8.96191665, "pfcf_ratio": 5.80414595, "ev_ebitda": 10.50464059, "ev_ebit": 23.42291997, "ev_sales": 1.86350703, "ev_fcf": 6.26757607, "earnings_yield": 0.02624647, "fcf_yield": 0.15955131, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11247177, "operating_margin": 0.07955913, "net_margin": 0.045294, "ebitda_margin": 0.17739846, "fcf_margin": 0.297325, "roe": 0.06487883, "roa": 0.03356047, "roic": 0.07916832, "roc_greenblatt": null, "asset_turnover": 0.74094744, "cash_conversion": 6.56433527, "accruals_ratio": -0.10911728, "sbc_to_revenue": 0.00629029, "debt_to_equity": 0.93319192, "net_debt_to_ebitda": 0.77672241, "debt_to_assets": 0.15041036, "interest_coverage": 3.68562329, "current_ratio": 1.04442455, "quick_ratio": 0.89872147, "net_debt": 196423000, "revenue_growth_1y": 0.0898905, "revenue_growth_3y_cagr": 0.13335038, "revenue_growth_5y_cagr": 0.09681061, "eps_growth_1y": -0.15838319, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.25300475, "fcf_growth_1y": 0.53004711, "book_value_growth_1y": 0.02859907, "piotroski_f_score": 4, "altman_z_score": 2.60773792, "earnings_stability_5y": 0.36352, "revenue_stability_5y": 0.251351, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03463203, "price_return_3m": 0.14573346, "price_return_6m": 0.60726295, "price_return_9m": 1.50786988, "price_return_12m": 3.08547009, "price_return_12m_ex1m": 2.94871795, "distance_from_52w_high": -0.07220497, "distance_from_52w_low": 3.05084746, "relative_strength": 2.92752903, "local_beta": -0.0007, "volatility_252d": 0.492619, "volatility_60d": 1.043692, "max_drawdown_12m": -0.23592814, "revenue_ttm": 1425531000, "gross_profit_ttm": 160332000, "ebit_ttm": 113414000, "ebitda_ttm": 252887000, "net_income_ttm": 64568000, "eps_diluted_ttm": 0.62729066, "operating_cash_flow_ttm": 274502000, "capital_expenditure_ttm": 149344000, "fcf_ttm": 423846000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30772000, "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_current_liabilities": 660288000, "net_ppe": null, "total_assets": 1923930000, "total_debt": 289379000, "total_equity": 995209000, "net_working_capital": 50214000, "book_value_per_share": 9.66864873, "retained_earnings": 88829000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -337415000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 78, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 43, "rank_pcf": 38, "rank_ev_ebitda": 42, "rank_ev_ebit": 75, "rank_earnings_yield": 78, "rank_fcf_yield": 23, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 56, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 92, "rank_fcf_margin": 30, "rank_piotroski": 74, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 71, "quality_composite": 72, "momentum_composite": 2, "growth_composite": 30, "yield_composite": 83, "svqf_composite": 89, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 71, "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": 23.9, "os": 0.45, "value": 0.29, "quality": 0.28, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.1004, "earnings_yield": 0.0262, "shareholder_yield": 0, "roe": 0.0649, "momentum_12_1": 2.9487, "complete_fields": { "id": 2048, "ticker_id": 7312, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.473202+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.9, "market_cap": 2460064045, "market_cap_usd": 2460064045, "enterprise_value": 2656487045, "shares_outstanding": 102931550, "fx_rate_to_usd": null, "pe_ratio": 38.10036001, "pb_ratio": 2.47190695, "ptbv_ratio": null, "ps_ratio": 1.72571768, "pcf_ratio": 8.96191665, "pfcf_ratio": 5.80414595, "ev_ebitda": 10.50464059, "ev_ebit": 23.42291997, "ev_sales": 1.86350703, "ev_fcf": 6.26757607, "earnings_yield": 0.02624647, "fcf_yield": 0.15955131, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11247177, "operating_margin": 0.07955913, "net_margin": 0.045294, "ebitda_margin": 0.17739846, "fcf_margin": 0.297325, "roe": 0.06487883, "roa": 0.03356047, "roic": 0.07916832, "roc_greenblatt": null, "asset_turnover": 0.74094744, "cash_conversion": 6.56433527, "accruals_ratio": -0.10911728, "sbc_to_revenue": 0.00629029, "debt_to_equity": 0.93319192, "net_debt_to_ebitda": 0.77672241, "debt_to_assets": 0.15041036, "interest_coverage": 3.68562329, "current_ratio": 1.04442455, "quick_ratio": 0.89872147, "net_debt": 196423000, "revenue_growth_1y": 0.0898905, "revenue_growth_3y_cagr": 0.13335038, "revenue_growth_5y_cagr": 0.09681061, "eps_growth_1y": -0.15838319, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.25300475, "fcf_growth_1y": 0.53004711, "book_value_growth_1y": 0.02859907, "piotroski_f_score": 4, "altman_z_score": 2.60773792, "earnings_stability_5y": 0.36352, "revenue_stability_5y": 0.251351, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03463203, "price_return_3m": 0.14573346, "price_return_6m": 0.60726295, "price_return_9m": 1.50786988, "price_return_12m": 3.08547009, "price_return_12m_ex1m": 2.94871795, "distance_from_52w_high": -0.07220497, "distance_from_52w_low": 3.05084746, "relative_strength": 2.92752903, "local_beta": -0.0007, "volatility_252d": 0.492619, "volatility_60d": 1.043692, "max_drawdown_12m": -0.23592814, "revenue_ttm": 1425531000, "gross_profit_ttm": 160332000, "ebit_ttm": 113414000, "ebitda_ttm": 252887000, "net_income_ttm": 64568000, "eps_diluted_ttm": 0.62729066, "operating_cash_flow_ttm": 274502000, "capital_expenditure_ttm": 149344000, "fcf_ttm": 423846000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30772000, "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_current_liabilities": 660288000, "net_ppe": null, "total_assets": 1923930000, "total_debt": 289379000, "total_equity": 995209000, "net_working_capital": 50214000, "book_value_per_share": 9.66864873, "retained_earnings": 88829000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -337415000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 78, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 43, "rank_pcf": 38, "rank_ev_ebitda": 42, "rank_ev_ebit": 75, "rank_earnings_yield": 78, "rank_fcf_yield": 23, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 56, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 92, "rank_fcf_margin": 30, "rank_piotroski": 74, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 71, "quality_composite": 72, "momentum_composite": 2, "growth_composite": 30, "yield_composite": 83, "svqf_composite": 89, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "ebit": 98320000, "ebitda": 240049000, "pretax_income": 60398000, "tax_provision": 9266000, "net_income": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 313076000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 99105484, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 264242000, "capital_expenditure": 143454000, "free_cash_flow": 407696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129730, "ticker_id": 7312, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98320000", "ebitda": "240049000", "netIncome": "51132000", "grossProfit": "145956000", "depreciation": "None", "totalRevenue": "1324047000", "costOfRevenue": "1178091000", "interestIncome": "None", "incomeBeforeTax": "60398000", "interestExpense": "32512999", "operatingIncome": "98320000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9266000", "reportedCurrency": "USD", "netInterestIncome": "-32513000", "nonInterestIncome": "None", "operatingExpenses": "47636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1178091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141729000", "sellingGeneralAndAdministrative": "47636000", "netIncomeFromContinuingOperations": "51132000" }, "balance": { "goodwill": "645095000", "inventory": "94834000", "commonStock": "902845000", "currentDebt": "None", "investments": "None", "totalAssets": "1851519000", "longTermDebt": "191378000", "shortTermDebt": "121698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47086000", "reportedCurrency": "USD", "retainedEarnings": "65001999", "totalLiabilities": "883603000", "otherCurrentAssets": "57026000", "totalCurrentAssets": "630374000", "currentLongTermDebt": "118750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221145000", "currentAccountsPayable": "421064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349970000", "totalShareholderEquity": "967916000", "capitalLeaseObligations": "21395000", "otherCurrentLiabilities": "37066000", "totalCurrentLiabilities": "604920000", "otherNonCurrentLiabilities": "30846000", "totalNonCurrentLiabilities": "278683000", "cashAndShortTermInvestments": "124797000", "commonStockSharesOutstanding": "99105484", "intangibleAssetsExcludingGoodwill": "47086000", "cashAndCashEquivalentsAtCarryingValue": "124797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "425000", "operatingCashflow": "264242000", "capitalExpenditures": "143454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87264000", "cashflowFromInvestment": "-152238000", "stockBasedCompensation": "8321000", "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": "141729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1324047000, "cost_of_revenue": 1178091000, "gross_profit": 145956000, "research_and_development": null, "selling_general_admin": 47636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98320000, "depreciation_amortisation": 141729000, "ebitda": 240049000, "interest_expense": 32512999, "interest_income": null, "other_non_operating": null, "pretax_income": 60398000, "tax_provision": 9266000, "effective_tax_rate": null, "net_income": 51132000, "net_income_continuing_ops": 51132000, "net_income_to_common": 51132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124797000, "short_term_investments": null, "net_receivables": 353717000, "inventory": 94834000, "other_current_assets": null, "total_current_assets": 630374000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 47086000, "goodwill_and_intangibles": 692181000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1221145000, "total_assets": 1851519000, "short_term_debt": 121698000, "accounts_payable": 421064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 604920000, "long_term_debt": 191378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278683000, "total_liabilities": 883603000, "total_debt": 313076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 65001999, "total_equity": 967916000, "shares_outstanding": 99105484, "operating_cash_flow": 264242000, "stock_based_compensation": 8321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87264000, "free_cash_flow": 407696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98320000", "ebitda": "240049000", "netIncome": "51132000", "grossProfit": "145956000", "depreciation": "None", "totalRevenue": "1324047000", "costOfRevenue": "1178091000", "interestIncome": "None", "incomeBeforeTax": "60398000", "interestExpense": "32512999", "operatingIncome": "98320000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9266000", "reportedCurrency": "USD", "netInterestIncome": "-32513000", "nonInterestIncome": "None", "operatingExpenses": "47636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1178091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141729000", "sellingGeneralAndAdministrative": "47636000", "netIncomeFromContinuingOperations": "51132000" }, "balance": { "goodwill": "645095000", "inventory": "94834000", "commonStock": "902845000", "currentDebt": "None", "investments": "None", "totalAssets": "1851519000", "longTermDebt": "191378000", "shortTermDebt": "121698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47086000", "reportedCurrency": "USD", "retainedEarnings": "65001999", "totalLiabilities": "883603000", "otherCurrentAssets": "57026000", "totalCurrentAssets": "630374000", "currentLongTermDebt": "118750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221145000", "currentAccountsPayable": "421064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349970000", "totalShareholderEquity": "967916000", "capitalLeaseObligations": "21395000", "otherCurrentLiabilities": "37066000", "totalCurrentLiabilities": "604920000", "otherNonCurrentLiabilities": "30846000", "totalNonCurrentLiabilities": "278683000", "cashAndShortTermInvestments": "124797000", "commonStockSharesOutstanding": "99105484", "intangibleAssetsExcludingGoodwill": "47086000", "cashAndCashEquivalentsAtCarryingValue": "124797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "425000", "operatingCashflow": "264242000", "capitalExpenditures": "143454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87264000", "cashflowFromInvestment": "-152238000", "stockBasedCompensation": "8321000", "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": "141729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 1301704000, "cost_of_revenue": 1093031000, "gross_profit": 208673000, "ebit": 135379000, "ebitda": 278163000, "pretax_income": 95498000, "tax_provision": 19188000, "net_income": 76310000, "net_income_to_common": 76310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107956000, "total_current_assets": 540516000, "total_assets": 1773678000, "short_term_debt": 133904000, "long_term_debt": 254387000, "total_debt": 388291000, "total_liabilities": 865446000, "total_equity": 908232000, "shares_outstanding": 95653958, "goodwill_and_intangibles": 710791000 }, "cash_flow": { "operating_cash_flow": 229329000, "capital_expenditure": 105105000, "free_cash_flow": 334434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129735, "ticker_id": 7312, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135379000", "ebitda": "278163000", "netIncome": "76310000", "grossProfit": "208673000", "depreciation": "None", "totalRevenue": "1301704000", "costOfRevenue": "1093031000", "interestIncome": "None", "incomeBeforeTax": "95498000", "interestExpense": "39881000", "operatingIncome": "137704000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19188000", "reportedCurrency": "USD", "netInterestIncome": "-39881000", "nonInterestIncome": "None", "operatingExpenses": "70969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142784000", "sellingGeneralAndAdministrative": "52195000", "netIncomeFromContinuingOperations": "76310000" }, "balance": { "goodwill": "645095000", "inventory": "96772000", "commonStock": "894293000", "currentDebt": "None", "investments": "None", "totalAssets": "1773678000", "longTermDebt": "254387000", "shortTermDebt": "133904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65696000", "reportedCurrency": "USD", "retainedEarnings": "13870000", "totalLiabilities": "865446000", "otherCurrentAssets": "17241000", "totalCurrentAssets": "540516000", "currentLongTermDebt": "128455000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1233162000", "currentAccountsPayable": "305308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409134000", "totalShareholderEquity": "908232000", "capitalLeaseObligations": "26292000", "otherCurrentLiabilities": "29090000", "totalCurrentLiabilities": "503512000", "otherNonCurrentLiabilities": "49266000", "totalNonCurrentLiabilities": "361934000", "cashAndShortTermInvestments": "107956000", "commonStockSharesOutstanding": "95653958", "intangibleAssetsExcludingGoodwill": "65696000", "cashAndCashEquivalentsAtCarryingValue": "107956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-633000", "operatingCashflow": "229329000", "capitalExpenditures": "105105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78060000", "cashflowFromInvestment": "-111134000", "stockBasedCompensation": "6032000", "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": "142784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1301704000, "cost_of_revenue": 1093031000, "gross_profit": 208673000, "research_and_development": null, "selling_general_admin": 52195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135379000, "depreciation_amortisation": 142784000, "ebitda": 278163000, "interest_expense": 39881000, "interest_income": null, "other_non_operating": null, "pretax_income": 95498000, "tax_provision": 19188000, "effective_tax_rate": null, "net_income": 76310000, "net_income_continuing_ops": 76310000, "net_income_to_common": 76310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107956000, "short_term_investments": null, "net_receivables": 318547000, "inventory": 96772000, "other_current_assets": null, "total_current_assets": 540516000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 65696000, "goodwill_and_intangibles": 710791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1233162000, "total_assets": 1773678000, "short_term_debt": 133904000, "accounts_payable": 305308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 503512000, "long_term_debt": 254387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361934000, "total_liabilities": 865446000, "total_debt": 388291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13870000, "total_equity": 908232000, "shares_outstanding": 95653958, "operating_cash_flow": 229329000, "stock_based_compensation": 6032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111134000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78060000, "free_cash_flow": 334434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135379000", "ebitda": "278163000", "netIncome": "76310000", "grossProfit": "208673000", "depreciation": "None", "totalRevenue": "1301704000", "costOfRevenue": "1093031000", "interestIncome": "None", "incomeBeforeTax": "95498000", "interestExpense": "39881000", "operatingIncome": "137704000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19188000", "reportedCurrency": "USD", "netInterestIncome": "-39881000", "nonInterestIncome": "None", "operatingExpenses": "70969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142784000", "sellingGeneralAndAdministrative": "52195000", "netIncomeFromContinuingOperations": "76310000" }, "balance": { "goodwill": "645095000", "inventory": "96772000", "commonStock": "894293000", "currentDebt": "None", "investments": "None", "totalAssets": "1773678000", "longTermDebt": "254387000", "shortTermDebt": "133904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65696000", "reportedCurrency": "USD", "retainedEarnings": "13870000", "totalLiabilities": "865446000", "otherCurrentAssets": "17241000", "totalCurrentAssets": "540516000", "currentLongTermDebt": "128455000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1233162000", "currentAccountsPayable": "305308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409134000", "totalShareholderEquity": "908232000", "capitalLeaseObligations": "26292000", "otherCurrentLiabilities": "29090000", "totalCurrentLiabilities": "503512000", "otherNonCurrentLiabilities": "49266000", "totalNonCurrentLiabilities": "361934000", "cashAndShortTermInvestments": "107956000", "commonStockSharesOutstanding": "95653958", "intangibleAssetsExcludingGoodwill": "65696000", "cashAndCashEquivalentsAtCarryingValue": "107956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-633000", "operatingCashflow": "229329000", "capitalExpenditures": "105105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78060000", "cashflowFromInvestment": "-111134000", "stockBasedCompensation": "6032000", "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": "142784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 1145915000, "cost_of_revenue": 1016039000, "gross_profit": 129876000, "ebit": 75672000, "ebitda": 217902000, "pretax_income": 29846000, "tax_provision": 17266000, "net_income": 12580000, "net_income_to_common": 12580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67821000, "total_current_assets": 541715000, "total_assets": 1797740000, "short_term_debt": 128039000, "long_term_debt": 331565000, "total_debt": 459604000, "total_liabilities": 976246000, "total_equity": 821494000, "shares_outstanding": 94748324, "goodwill_and_intangibles": 729399000 }, "cash_flow": { "operating_cash_flow": 176959000, "capital_expenditure": 68190000, "free_cash_flow": 245149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129740, "ticker_id": 7312, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75672000", "ebitda": "217902000", "netIncome": "12580000", "grossProfit": "129876000", "depreciation": "None", "totalRevenue": "1145915000", "costOfRevenue": "1016039000", "interestIncome": "None", "incomeBeforeTax": "29846000", "interestExpense": "45826000", "operatingIncome": "80703000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17266000", "reportedCurrency": "USD", "netInterestIncome": "-45826000", "nonInterestIncome": "None", "operatingExpenses": "49173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1016039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142230000", "sellingGeneralAndAdministrative": "49173000", "netIncomeFromContinuingOperations": "12580000" }, "balance": { "goodwill": "645095000", "inventory": "98434000", "commonStock": "883865000", "currentDebt": "None", "investments": "None", "totalAssets": "1797740000", "longTermDebt": "331565000", "shortTermDebt": "128039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84304000", "reportedCurrency": "USD", "retainedEarnings": "-62440000", "totalLiabilities": "976246000", "otherCurrentAssets": "19997000", "totalCurrentAssets": "541715000", "currentLongTermDebt": "120633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256025000", "currentAccountsPayable": "351240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "484749000", "totalShareholderEquity": "821494000", "capitalLeaseObligations": "32551000", "otherCurrentLiabilities": "31073000", "totalCurrentLiabilities": "533447000", "otherNonCurrentLiabilities": "57154000", "totalNonCurrentLiabilities": "442799000", "cashAndShortTermInvestments": "67821000", "commonStockSharesOutstanding": "94748324", "intangibleAssetsExcludingGoodwill": "84304000", "cashAndCashEquivalentsAtCarryingValue": "67821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12580000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11951000", "operatingCashflow": "176959000", "capitalExpenditures": "68190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104528000", "cashflowFromInvestment": "-83463000", "stockBasedCompensation": "6763000", "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": "142230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1145915000, "cost_of_revenue": 1016039000, "gross_profit": 129876000, "research_and_development": null, "selling_general_admin": 49173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75672000, "depreciation_amortisation": 142230000, "ebitda": 217902000, "interest_expense": 45826000, "interest_income": null, "other_non_operating": null, "pretax_income": 29846000, "tax_provision": 17266000, "effective_tax_rate": null, "net_income": 12580000, "net_income_continuing_ops": 12580000, "net_income_to_common": 12580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67821000, "short_term_investments": null, "net_receivables": 355463000, "inventory": 98434000, "other_current_assets": null, "total_current_assets": 541715000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 84304000, "goodwill_and_intangibles": 729399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1256025000, "total_assets": 1797740000, "short_term_debt": 128039000, "accounts_payable": 351240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533447000, "long_term_debt": 331565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442799000, "total_liabilities": 976246000, "total_debt": 459604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62440000, "total_equity": 821494000, "shares_outstanding": 94748324, "operating_cash_flow": 176959000, "stock_based_compensation": 6763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104528000, "free_cash_flow": 245149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75672000", "ebitda": "217902000", "netIncome": "12580000", "grossProfit": "129876000", "depreciation": "None", "totalRevenue": "1145915000", "costOfRevenue": "1016039000", "interestIncome": "None", "incomeBeforeTax": "29846000", "interestExpense": "45826000", "operatingIncome": "80703000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17266000", "reportedCurrency": "USD", "netInterestIncome": "-45826000", "nonInterestIncome": "None", "operatingExpenses": "49173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1016039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142230000", "sellingGeneralAndAdministrative": "49173000", "netIncomeFromContinuingOperations": "12580000" }, "balance": { "goodwill": "645095000", "inventory": "98434000", "commonStock": "883865000", "currentDebt": "None", "investments": "None", "totalAssets": "1797740000", "longTermDebt": "331565000", "shortTermDebt": "128039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84304000", "reportedCurrency": "USD", "retainedEarnings": "-62440000", "totalLiabilities": "976246000", "otherCurrentAssets": "19997000", "totalCurrentAssets": "541715000", "currentLongTermDebt": "120633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256025000", "currentAccountsPayable": "351240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "484749000", "totalShareholderEquity": "821494000", "capitalLeaseObligations": "32551000", "otherCurrentLiabilities": "31073000", "totalCurrentLiabilities": "533447000", "otherNonCurrentLiabilities": "57154000", "totalNonCurrentLiabilities": "442799000", "cashAndShortTermInvestments": "67821000", "commonStockSharesOutstanding": "94748324", "intangibleAssetsExcludingGoodwill": "84304000", "cashAndCashEquivalentsAtCarryingValue": "67821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12580000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11951000", "operatingCashflow": "176959000", "capitalExpenditures": "68190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104528000", "cashflowFromInvestment": "-83463000", "stockBasedCompensation": "6763000", "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": "142230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 909517000, "cost_of_revenue": 844039000, "gross_profit": 65478000, "ebit": -917000, "ebitda": null, "pretax_income": -29801000, "tax_provision": null, "net_income": -36420000, "net_income_to_common": -36420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78853000, "total_current_assets": 537814000, "total_assets": 1828327000, "short_term_debt": null, "long_term_debt": 391863000, "total_debt": 391863000, "total_liabilities": 1025979000, "total_equity": 802348000, "shares_outstanding": 94012752, "goodwill_and_intangibles": 748009000 }, "cash_flow": { "operating_cash_flow": 92576000, "capital_expenditure": 122415000, "free_cash_flow": 214991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129743, "ticker_id": 7312, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-36420000", "grossProfit": "65478000", "depreciation": "None", "totalRevenue": "909517000", "costOfRevenue": "844039000", "interestIncome": "None", "incomeBeforeTax": "-29801000", "interestExpense": "34126000", "operatingIncome": "-917000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-34126000", "nonInterestIncome": "None", "operatingExpenses": "910434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "47530000", "netIncomeFromContinuingOperations": "-36420000" }, "balance": { "goodwill": "645095000", "inventory": "110521000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1828327000", "longTermDebt": "391863000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "102914000", "reportedCurrency": "USD", "retainedEarnings": "-75020000", "totalLiabilities": "1025979000", "otherCurrentAssets": "16669000", "totalCurrentAssets": "537814000", "currentLongTermDebt": "143237000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290513000", "currentAccountsPayable": "353536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "802348000", "capitalLeaseObligations": "31314000", "otherCurrentLiabilities": "26166000", "totalCurrentLiabilities": "544068000", "otherNonCurrentLiabilities": "40615000", "totalNonCurrentLiabilities": "481911000", "cashAndShortTermInvestments": "78853000", "commonStockSharesOutstanding": "94012752", "intangibleAssetsExcludingGoodwill": "102914000", "cashAndCashEquivalentsAtCarryingValue": "78853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16756000", "operatingCashflow": "92576000", "capitalExpenditures": "122415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72795000", "cashflowFromInvestment": "None", "stockBasedCompensation": "9269000", "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": "115845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 909517000, "cost_of_revenue": 844039000, "gross_profit": 65478000, "research_and_development": null, "selling_general_admin": 47530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -917000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 34126000, "interest_income": null, "other_non_operating": null, "pretax_income": -29801000, "tax_provision": null, "effective_tax_rate": null, "net_income": -36420000, "net_income_continuing_ops": -36420000, "net_income_to_common": -36420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78853000, "short_term_investments": null, "net_receivables": 148709000, "inventory": 110521000, "other_current_assets": null, "total_current_assets": 537814000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 102914000, "goodwill_and_intangibles": 748009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1290513000, "total_assets": 1828327000, "short_term_debt": null, "accounts_payable": 353536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544068000, "long_term_debt": 391863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 481911000, "total_liabilities": 1025979000, "total_debt": 391863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75020000, "total_equity": 802348000, "shares_outstanding": 94012752, "operating_cash_flow": 92576000, "stock_based_compensation": 9269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72795000, "free_cash_flow": 214991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-36420000", "grossProfit": "65478000", "depreciation": "None", "totalRevenue": "909517000", "costOfRevenue": "844039000", "interestIncome": "None", "incomeBeforeTax": "-29801000", "interestExpense": "34126000", "operatingIncome": "-917000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-34126000", "nonInterestIncome": "None", "operatingExpenses": "910434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "47530000", "netIncomeFromContinuingOperations": "-36420000" }, "balance": { "goodwill": "645095000", "inventory": "110521000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1828327000", "longTermDebt": "391863000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "102914000", "reportedCurrency": "USD", "retainedEarnings": "-75020000", "totalLiabilities": "1025979000", "otherCurrentAssets": "16669000", "totalCurrentAssets": "537814000", "currentLongTermDebt": "143237000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290513000", "currentAccountsPayable": "353536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "802348000", "capitalLeaseObligations": "31314000", "otherCurrentLiabilities": "26166000", "totalCurrentLiabilities": "544068000", "otherNonCurrentLiabilities": "40615000", "totalNonCurrentLiabilities": "481911000", "cashAndShortTermInvestments": "78853000", "commonStockSharesOutstanding": "94012752", "intangibleAssetsExcludingGoodwill": "102914000", "cashAndCashEquivalentsAtCarryingValue": "78853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16756000", "operatingCashflow": "92576000", "capitalExpenditures": "122415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72795000", "cashflowFromInvestment": "None", "stockBasedCompensation": "9269000", "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": "115845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 876729000, "cost_of_revenue": 891990000, "gross_profit": -15261000, "ebit": -45405000, "ebitda": 76720000, "pretax_income": -60579000, "tax_provision": 3989000, "net_income": -64568000, "net_income_to_common": -64568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205772000, "total_current_assets": 627368000, "total_assets": 1831292000, "short_term_debt": 87074000, "long_term_debt": 508764000, "total_debt": 595838000, "total_liabilities": 1010258000, "total_equity": 821034000, "shares_outstanding": 91043830, "goodwill_and_intangibles": 766711000 }, "cash_flow": { "operating_cash_flow": 127743000, "capital_expenditure": 107076000, "free_cash_flow": 234819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129745, "ticker_id": 7312, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45405000", "ebitda": "76720000", "netIncome": "-64568000", "grossProfit": "-15261000", "depreciation": "None", "totalRevenue": "876729000", "costOfRevenue": "891990000", "interestIncome": "None", "incomeBeforeTax": "-60579000", "interestExpense": "15174000", "operatingIncome": "-43332000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3989000", "reportedCurrency": "USD", "netInterestIncome": "-15174000", "nonInterestIncome": "None", "operatingExpenses": "28071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "891990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122125000", "sellingGeneralAndAdministrative": "28071000", "netIncomeFromContinuingOperations": "-64568000" }, "balance": { "goodwill": "645095000", "inventory": "93864000", "commonStock": "856792000", "currentDebt": "None", "investments": "None", "totalAssets": "1831292000", "longTermDebt": "508764000", "shortTermDebt": "87074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "121616000", "reportedCurrency": "USD", "retainedEarnings": "-35827000", "totalLiabilities": "1010258000", "otherCurrentAssets": "12479000", "totalCurrentAssets": "627368000", "currentLongTermDebt": "87074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "315253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203924000", "currentAccountsPayable": "314569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "595838000", "totalShareholderEquity": "821034000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "5407000", "totalCurrentLiabilities": "431872000", "otherNonCurrentLiabilities": "37200000", "totalNonCurrentLiabilities": "578386000", "cashAndShortTermInvestments": "205772000", "commonStockSharesOutstanding": "91043830", "intangibleAssetsExcludingGoodwill": "121616000", "cashAndCashEquivalentsAtCarryingValue": "205772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3236000", "operatingCashflow": "127743000", "capitalExpenditures": "107076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167544000", "cashflowFromInvestment": "-164536000", "stockBasedCompensation": "9759000", "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": "122125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 876729000, "cost_of_revenue": 891990000, "gross_profit": -15261000, "research_and_development": null, "selling_general_admin": 28071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45405000, "depreciation_amortisation": 122125000, "ebitda": 76720000, "interest_expense": 15174000, "interest_income": null, "other_non_operating": null, "pretax_income": -60579000, "tax_provision": 3989000, "effective_tax_rate": null, "net_income": -64568000, "net_income_continuing_ops": -64568000, "net_income_to_common": -64568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205772000, "short_term_investments": null, "net_receivables": 315253000, "inventory": 93864000, "other_current_assets": null, "total_current_assets": 627368000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 121616000, "goodwill_and_intangibles": 766711000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1203924000, "total_assets": 1831292000, "short_term_debt": 87074000, "accounts_payable": 314569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431872000, "long_term_debt": 508764000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578386000, "total_liabilities": 1010258000, "total_debt": 595838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35827000, "total_equity": 821034000, "shares_outstanding": 91043830, "operating_cash_flow": 127743000, "stock_based_compensation": 9759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167544000, "free_cash_flow": 234819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45405000", "ebitda": "76720000", "netIncome": "-64568000", "grossProfit": "-15261000", "depreciation": "None", "totalRevenue": "876729000", "costOfRevenue": "891990000", "interestIncome": "None", "incomeBeforeTax": "-60579000", "interestExpense": "15174000", "operatingIncome": "-43332000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3989000", "reportedCurrency": "USD", "netInterestIncome": "-15174000", "nonInterestIncome": "None", "operatingExpenses": "28071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "891990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122125000", "sellingGeneralAndAdministrative": "28071000", "netIncomeFromContinuingOperations": "-64568000" }, "balance": { "goodwill": "645095000", "inventory": "93864000", "commonStock": "856792000", "currentDebt": "None", "investments": "None", "totalAssets": "1831292000", "longTermDebt": "508764000", "shortTermDebt": "87074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "121616000", "reportedCurrency": "USD", "retainedEarnings": "-35827000", "totalLiabilities": "1010258000", "otherCurrentAssets": "12479000", "totalCurrentAssets": "627368000", "currentLongTermDebt": "87074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "315253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203924000", "currentAccountsPayable": "314569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "595838000", "totalShareholderEquity": "821034000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "5407000", "totalCurrentLiabilities": "431872000", "otherNonCurrentLiabilities": "37200000", "totalNonCurrentLiabilities": "578386000", "cashAndShortTermInvestments": "205772000", "commonStockSharesOutstanding": "91043830", "intangibleAssetsExcludingGoodwill": "121616000", "cashAndCashEquivalentsAtCarryingValue": "205772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3236000", "operatingCashflow": "127743000", "capitalExpenditures": "107076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167544000", "cashflowFromInvestment": "-164536000", "stockBasedCompensation": "9759000", "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": "122125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 834152000, "cost_of_revenue": 772062000, "gross_profit": 62090000, "ebit": 44974000, "ebitda": 165698000, "pretax_income": 29095000, "tax_provision": 12540000, "net_income": 16555000, "net_income_to_common": 16555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75012000, "total_current_assets": 515217000, "total_assets": 1691232000, "short_term_debt": 89860000, "long_term_debt": 319738000, "total_debt": 409598000, "total_liabilities": 746814000, "total_equity": 944426000, "shares_outstanding": 89117876, "goodwill_and_intangibles": 731297000 }, "cash_flow": { "operating_cash_flow": 134453000, "capital_expenditure": 82632000, "free_cash_flow": 217085000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129750, "ticker_id": 7312, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44974000", "ebitda": "165698000", "netIncome": "16555000", "grossProfit": "62090000", "depreciation": "None", "totalRevenue": "834152000", "costOfRevenue": "772062000", "interestIncome": "None", "incomeBeforeTax": "29095000", "interestExpense": "15879000", "operatingIncome": "35278000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12540000", "reportedCurrency": "USD", "netInterestIncome": "-12468000", "nonInterestIncome": "None", "operatingExpenses": "26812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120724000", "sellingGeneralAndAdministrative": "53190000", "netIncomeFromContinuingOperations": "33569000" }, "balance": { "goodwill": "620921000", "inventory": "94263000", "commonStock": "826614000", "currentDebt": "None", "investments": "None", "totalAssets": "1691232000", "longTermDebt": "319738000", "shortTermDebt": "89860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "110376000", "reportedCurrency": "USD", "retainedEarnings": "117748000", "totalLiabilities": "746814000", "otherCurrentAssets": "52196000", "totalCurrentAssets": "515217000", "currentLongTermDebt": "80142000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1176014999", "currentAccountsPayable": "144614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437743000", "shortLongTermDebtTotal": "398474000", "totalShareholderEquity": "944426000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124892000", "totalCurrentLiabilities": "359366000", "otherNonCurrentLiabilities": "37924000", "totalNonCurrentLiabilities": "387448000", "cashAndShortTermInvestments": "75012000", "commonStockSharesOutstanding": "89117876", "intangibleAssetsExcludingGoodwill": "110376000", "cashAndCashEquivalentsAtCarryingValue": "75012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16555000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11868000", "operatingCashflow": "134453000", "capitalExpenditures": "82632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36240000", "cashflowFromInvestment": "-96437000", "stockBasedCompensation": "7832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 834152000, "cost_of_revenue": 772062000, "gross_profit": 62090000, "research_and_development": null, "selling_general_admin": 53190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44974000, "depreciation_amortisation": 120724000, "ebitda": 165698000, "interest_expense": 15879000, "interest_income": null, "other_non_operating": null, "pretax_income": 29095000, "tax_provision": 12540000, "effective_tax_rate": null, "net_income": 16555000, "net_income_continuing_ops": 33569000, "net_income_to_common": 16555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75012000, "short_term_investments": null, "net_receivables": 293746000, "inventory": 94263000, "other_current_assets": null, "total_current_assets": 515217000, "net_ppe": null, "goodwill": 620921000, "intangible_assets": 110376000, "goodwill_and_intangibles": 731297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1176014999, "total_assets": 1691232000, "short_term_debt": 89860000, "accounts_payable": 144614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359366000, "long_term_debt": 319738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 387448000, "total_liabilities": 746814000, "total_debt": 409598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 117748000, "total_equity": 944426000, "shares_outstanding": 89117876, "operating_cash_flow": 134453000, "stock_based_compensation": 7832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96437000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36240000, "free_cash_flow": 217085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44974000", "ebitda": "165698000", "netIncome": "16555000", "grossProfit": "62090000", "depreciation": "None", "totalRevenue": "834152000", "costOfRevenue": "772062000", "interestIncome": "None", "incomeBeforeTax": "29095000", "interestExpense": "15879000", "operatingIncome": "35278000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12540000", "reportedCurrency": "USD", "netInterestIncome": "-12468000", "nonInterestIncome": "None", "operatingExpenses": "26812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120724000", "sellingGeneralAndAdministrative": "53190000", "netIncomeFromContinuingOperations": "33569000" }, "balance": { "goodwill": "620921000", "inventory": "94263000", "commonStock": "826614000", "currentDebt": "None", "investments": "None", "totalAssets": "1691232000", "longTermDebt": "319738000", "shortTermDebt": "89860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "110376000", "reportedCurrency": "USD", "retainedEarnings": "117748000", "totalLiabilities": "746814000", "otherCurrentAssets": "52196000", "totalCurrentAssets": "515217000", "currentLongTermDebt": "80142000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1176014999", "currentAccountsPayable": "144614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "437743000", "shortLongTermDebtTotal": "398474000", "totalShareholderEquity": "944426000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "124892000", "totalCurrentLiabilities": "359366000", "otherNonCurrentLiabilities": "37924000", "totalNonCurrentLiabilities": "387448000", "cashAndShortTermInvestments": "75012000", "commonStockSharesOutstanding": "89117876", "intangibleAssetsExcludingGoodwill": "110376000", "cashAndCashEquivalentsAtCarryingValue": "75012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16555000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11868000", "operatingCashflow": "134453000", "capitalExpenditures": "82632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36240000", "cashflowFromInvestment": "-96437000", "stockBasedCompensation": "7832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 658385000, "cost_of_revenue": 522731000, "gross_profit": 135654000, "ebit": 71406000, "ebitda": 159517000, "pretax_income": 52435000, "tax_provision": 13071000, "net_income": 39364000, "net_income_to_common": 39364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73201000, "total_current_assets": 403209000, "total_assets": 1526088000, "short_term_debt": 52963000, "long_term_debt": 330564000, "total_debt": 383527000, "total_liabilities": 639616000, "total_equity": 886472000, "shares_outstanding": 86997554, "goodwill_and_intangibles": 697478000 }, "cash_flow": { "operating_cash_flow": 92699000, "capital_expenditure": 111544000, "free_cash_flow": 204243000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129755, "ticker_id": 7312, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71406000", "ebitda": "159517000", "netIncome": "39364000", "grossProfit": "135654000", "depreciation": "None", "totalRevenue": "658385000", "costOfRevenue": "522731000", "interestIncome": "18971000", "incomeBeforeTax": "52435000", "interestExpense": "18971000", "operatingIncome": "71814000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13071000", "reportedCurrency": "USD", "netInterestIncome": "-18971000", "nonInterestIncome": "None", "operatingExpenses": "63840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88111000", "sellingGeneralAndAdministrative": "63840000", "netIncomeFromContinuingOperations": "39364000" }, "balance": { "goodwill": "574764000", "inventory": "78841000", "commonStock": "801545000", "currentDebt": "None", "investments": "None", "totalAssets": "1526088000", "longTermDebt": "330564000", "shortTermDebt": "52963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "122714000", "reportedCurrency": "USD", "retainedEarnings": "67661000", "totalLiabilities": "639616000", "otherCurrentAssets": "62002000", "totalCurrentAssets": "403209000", "currentLongTermDebt": "52963000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1122879000", "currentAccountsPayable": "65703999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "419307000", "shortLongTermDebtTotal": "383527000", "totalShareholderEquity": "886472000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109469001", "totalCurrentLiabilities": "228136000", "otherNonCurrentLiabilities": "34230000", "totalNonCurrentLiabilities": "411480000", "cashAndShortTermInvestments": "73201000", "commonStockSharesOutstanding": "86997554", "intangibleAssetsExcludingGoodwill": "122714000", "cashAndCashEquivalentsAtCarryingValue": "73201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39364000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21220000", "operatingCashflow": "92699000", "capitalExpenditures": "111544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66575000", "cashflowFromInvestment": "-107338000", "stockBasedCompensation": "5654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 658385000, "cost_of_revenue": 522731000, "gross_profit": 135654000, "research_and_development": null, "selling_general_admin": 63840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71406000, "depreciation_amortisation": 88111000, "ebitda": 159517000, "interest_expense": 18971000, "interest_income": null, "other_non_operating": null, "pretax_income": 52435000, "tax_provision": 13071000, "effective_tax_rate": null, "net_income": 39364000, "net_income_continuing_ops": 39364000, "net_income_to_common": 39364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73201000, "short_term_investments": null, "net_receivables": 189165000, "inventory": 78841000, "other_current_assets": null, "total_current_assets": 403209000, "net_ppe": null, "goodwill": 574764000, "intangible_assets": 122714000, "goodwill_and_intangibles": 697478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1122879000, "total_assets": 1526088000, "short_term_debt": 52963000, "accounts_payable": 65703999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228136000, "long_term_debt": 330564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411480000, "total_liabilities": 639616000, "total_debt": 383527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 67661000, "total_equity": 886472000, "shares_outstanding": 86997554, "operating_cash_flow": 92699000, "stock_based_compensation": 5654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107338000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66575000, "free_cash_flow": 204243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71406000", "ebitda": "159517000", "netIncome": "39364000", "grossProfit": "135654000", "depreciation": "None", "totalRevenue": "658385000", "costOfRevenue": "522731000", "interestIncome": "18971000", "incomeBeforeTax": "52435000", "interestExpense": "18971000", "operatingIncome": "71814000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13071000", "reportedCurrency": "USD", "netInterestIncome": "-18971000", "nonInterestIncome": "None", "operatingExpenses": "63840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88111000", "sellingGeneralAndAdministrative": "63840000", "netIncomeFromContinuingOperations": "39364000" }, "balance": { "goodwill": "574764000", "inventory": "78841000", "commonStock": "801545000", "currentDebt": "None", "investments": "None", "totalAssets": "1526088000", "longTermDebt": "330564000", "shortTermDebt": "52963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "122714000", "reportedCurrency": "USD", "retainedEarnings": "67661000", "totalLiabilities": "639616000", "otherCurrentAssets": "62002000", "totalCurrentAssets": "403209000", "currentLongTermDebt": "52963000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1122879000", "currentAccountsPayable": "65703999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "419307000", "shortLongTermDebtTotal": "383527000", "totalShareholderEquity": "886472000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109469001", "totalCurrentLiabilities": "228136000", "otherNonCurrentLiabilities": "34230000", "totalNonCurrentLiabilities": "411480000", "cashAndShortTermInvestments": "73201000", "commonStockSharesOutstanding": "86997554", "intangibleAssetsExcludingGoodwill": "122714000", "cashAndCashEquivalentsAtCarryingValue": "73201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39364000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21220000", "operatingCashflow": "92699000", "capitalExpenditures": "111544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66575000", "cashflowFromInvestment": "-107338000", "stockBasedCompensation": "5654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 271324000, "cost_of_revenue": 200149000, "gross_profit": 71175000, "ebit": 40232000, "ebitda": 99932000, "pretax_income": 32939000, "tax_provision": 4586000, "net_income": 28353000, "net_income_to_common": 28353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19935000, "total_current_assets": 314786000, "total_assets": 1360178000, "short_term_debt": 70137000, "long_term_debt": 225172000, "total_debt": 295309000, "total_liabilities": 504791000, "total_equity": 855387000, "shares_outstanding": 85562769, "goodwill_and_intangibles": 704758000 }, "cash_flow": { "operating_cash_flow": 61666000, "capital_expenditure": 33072000, "free_cash_flow": 94738000, "dividends_paid": 48210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129760, "ticker_id": 7312, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40232000", "ebitda": "99932000", "netIncome": "28353000", "grossProfit": "71175000", "depreciation": "None", "totalRevenue": "271324000", "costOfRevenue": "200149000", "interestIncome": "18473000", "incomeBeforeTax": "32939000", "interestExpense": "6720000", "operatingIncome": "40232000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4586000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-30336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59700000", "sellingGeneralAndAdministrative": "56674000", "netIncomeFromContinuingOperations": "59965724" }, "balance": { "goodwill": "570540000", "inventory": "60589000", "commonStock": "801545000", "currentDebt": "None", "investments": "None", "totalAssets": "1360178000", "longTermDebt": "225172000", "shortTermDebt": "70137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "134218000", "reportedCurrency": "USD", "retainedEarnings": "41472000", "totalLiabilities": "504791000", "otherCurrentAssets": "37599000", "totalCurrentAssets": "314786000", "currentLongTermDebt": "76910000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "196663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045392000", "currentAccountsPayable": "81350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328727000", "shortLongTermDebtTotal": "283798000", "totalShareholderEquity": "855387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60681000", "totalCurrentLiabilities": "228965000", "otherNonCurrentLiabilities": "33310000", "totalNonCurrentLiabilities": "275826000", "cashAndShortTermInvestments": "19935000", "commonStockSharesOutstanding": "85562769", "intangibleAssetsExcludingGoodwill": "134218000", "cashAndCashEquivalentsAtCarryingValue": "19935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28353000", "profitLoss": "None", "dividendPayout": "48210000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8118000", "operatingCashflow": "61666000", "capitalExpenditures": "33072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44854000", "cashflowFromInvestment": "-114150876", "stockBasedCompensation": "-28353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271324000, "cost_of_revenue": 200149000, "gross_profit": 71175000, "research_and_development": null, "selling_general_admin": 56674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40232000, "depreciation_amortisation": 59700000, "ebitda": 99932000, "interest_expense": 6720000, "interest_income": null, "other_non_operating": null, "pretax_income": 32939000, "tax_provision": 4586000, "effective_tax_rate": null, "net_income": 28353000, "net_income_continuing_ops": 59965724, "net_income_to_common": 28353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19935000, "short_term_investments": 0, "net_receivables": 196663000, "inventory": 60589000, "other_current_assets": null, "total_current_assets": 314786000, "net_ppe": null, "goodwill": 570540000, "intangible_assets": 134218000, "goodwill_and_intangibles": 704758000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1045392000, "total_assets": 1360178000, "short_term_debt": 70137000, "accounts_payable": 81350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228965000, "long_term_debt": 225172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 275826000, "total_liabilities": 504791000, "total_debt": 295309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41472000, "total_equity": 855387000, "shares_outstanding": 85562769, "operating_cash_flow": 61666000, "stock_based_compensation": -28353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33072000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114150876, "dividends_paid": 48210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44854000, "free_cash_flow": 94738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40232000", "ebitda": "99932000", "netIncome": "28353000", "grossProfit": "71175000", "depreciation": "None", "totalRevenue": "271324000", "costOfRevenue": "200149000", "interestIncome": "18473000", "incomeBeforeTax": "32939000", "interestExpense": "6720000", "operatingIncome": "40232000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4586000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-30336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59700000", "sellingGeneralAndAdministrative": "56674000", "netIncomeFromContinuingOperations": "59965724" }, "balance": { "goodwill": "570540000", "inventory": "60589000", "commonStock": "801545000", "currentDebt": "None", "investments": "None", "totalAssets": "1360178000", "longTermDebt": "225172000", "shortTermDebt": "70137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "134218000", "reportedCurrency": "USD", "retainedEarnings": "41472000", "totalLiabilities": "504791000", "otherCurrentAssets": "37599000", "totalCurrentAssets": "314786000", "currentLongTermDebt": "76910000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "196663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045392000", "currentAccountsPayable": "81350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328727000", "shortLongTermDebtTotal": "283798000", "totalShareholderEquity": "855387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60681000", "totalCurrentLiabilities": "228965000", "otherNonCurrentLiabilities": "33310000", "totalNonCurrentLiabilities": "275826000", "cashAndShortTermInvestments": "19935000", "commonStockSharesOutstanding": "85562769", "intangibleAssetsExcludingGoodwill": "134218000", "cashAndCashEquivalentsAtCarryingValue": "19935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28353000", "profitLoss": "None", "dividendPayout": "48210000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8118000", "operatingCashflow": "61666000", "capitalExpenditures": "33072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44854000", "cashflowFromInvestment": "-114150876", "stockBasedCompensation": "-28353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "ebit": 36035000, "ebitda": 69814000, "pretax_income": 30941000, "tax_provision": 7114000, "net_income": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92956000, "total_current_assets": 689621000, "total_assets": 1923930000, "short_term_debt": 113837000, "long_term_debt": 175542000, "total_debt": 289379000, "total_liabilities": 928721000, "total_equity": 995209000, "shares_outstanding": 102931550, "goodwill_and_intangibles": 1332624000 }, "cash_flow": { "operating_cash_flow": 30745000, "capital_expenditure": 36004000, "free_cash_flow": 66749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129728, "ticker_id": 7312, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36035000", "ebitda": "69814000", "netIncome": "23827000", "grossProfit": "47138000", "depreciation": "None", "totalRevenue": "404586000", "costOfRevenue": "357448000", "interestIncome": "None", "incomeBeforeTax": "30941000", "interestExpense": "6543000", "operatingIncome": "36035000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7114000", "reportedCurrency": "USD", "netInterestIncome": "-6543000", "nonInterestIncome": "None", "operatingExpenses": "11103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33779000", "sellingGeneralAndAdministrative": "11103000", "netIncomeFromContinuingOperations": "23827000" }, "balance": { "goodwill": "645095000", "inventory": "96206000", "commonStock": "906311000", "currentDebt": "None", "investments": "None", "totalAssets": "1923930000", "longTermDebt": "175542000", "shortTermDebt": "113837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "687529000", "reportedCurrency": "USD", "retainedEarnings": "88829000", "totalLiabilities": "928721000", "otherCurrentAssets": "46433000", "totalCurrentAssets": "689621000", "currentLongTermDebt": "111853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "454026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234309000", "currentAccountsPayable": "483048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312062000", "totalShareholderEquity": "995209000", "capitalLeaseObligations": "24667000", "otherCurrentLiabilities": "32560000", "totalCurrentLiabilities": "660288000", "otherNonCurrentLiabilities": "32319000", "totalNonCurrentLiabilities": "268433000", "cashAndShortTermInvestments": "92956000", "commonStockSharesOutstanding": "102931550", "intangibleAssetsExcludingGoodwill": "687529000", "cashAndCashEquivalentsAtCarryingValue": "92956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2224000", "operatingCashflow": "30745000", "capitalExpenditures": "36004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25301000", "cashflowFromInvestment": "-36435000", "stockBasedCompensation": "2502000", "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": "33779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404586000, "cost_of_revenue": 357448000, "gross_profit": 47138000, "research_and_development": null, "selling_general_admin": 11103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36035000, "depreciation_amortisation": 33779000, "ebitda": 69814000, "interest_expense": 6543000, "interest_income": null, "other_non_operating": null, "pretax_income": 30941000, "tax_provision": 7114000, "effective_tax_rate": null, "net_income": 23827000, "net_income_continuing_ops": 23827000, "net_income_to_common": 23827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92956000, "short_term_investments": null, "net_receivables": 454026000, "inventory": 96206000, "other_current_assets": null, "total_current_assets": 689621000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 687529000, "goodwill_and_intangibles": 1332624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1234309000, "total_assets": 1923930000, "short_term_debt": 113837000, "accounts_payable": 483048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660288000, "long_term_debt": 175542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268433000, "total_liabilities": 928721000, "total_debt": 289379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88829000, "total_equity": 995209000, "shares_outstanding": 102931550, "operating_cash_flow": 30745000, "stock_based_compensation": 2502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25301000, "free_cash_flow": 66749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36035000", "ebitda": "69814000", "netIncome": "23827000", "grossProfit": "47138000", "depreciation": "None", "totalRevenue": "404586000", "costOfRevenue": "357448000", "interestIncome": "None", "incomeBeforeTax": "30941000", "interestExpense": "6543000", "operatingIncome": "36035000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7114000", "reportedCurrency": "USD", "netInterestIncome": "-6543000", "nonInterestIncome": "None", "operatingExpenses": "11103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "357448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33779000", "sellingGeneralAndAdministrative": "11103000", "netIncomeFromContinuingOperations": "23827000" }, "balance": { "goodwill": "645095000", "inventory": "96206000", "commonStock": "906311000", "currentDebt": "None", "investments": "None", "totalAssets": "1923930000", "longTermDebt": "175542000", "shortTermDebt": "113837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "687529000", "reportedCurrency": "USD", "retainedEarnings": "88829000", "totalLiabilities": "928721000", "otherCurrentAssets": "46433000", "totalCurrentAssets": "689621000", "currentLongTermDebt": "111853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "454026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234309000", "currentAccountsPayable": "483048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312062000", "totalShareholderEquity": "995209000", "capitalLeaseObligations": "24667000", "otherCurrentLiabilities": "32560000", "totalCurrentLiabilities": "660288000", "otherNonCurrentLiabilities": "32319000", "totalNonCurrentLiabilities": "268433000", "cashAndShortTermInvestments": "92956000", "commonStockSharesOutstanding": "102931550", "intangibleAssetsExcludingGoodwill": "687529000", "cashAndCashEquivalentsAtCarryingValue": "92956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2224000", "operatingCashflow": "30745000", "capitalExpenditures": "36004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25301000", "cashflowFromInvestment": "-36435000", "stockBasedCompensation": "2502000", "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": "33779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "ebit": 30682000, "ebitda": 65931000, "pretax_income": 14976000, "tax_provision": 7173000, "net_income": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124797000, "total_current_assets": 630374000, "total_assets": 1851519000, "short_term_debt": 121698000, "long_term_debt": 191378000, "total_debt": 313076000, "total_liabilities": 883603000, "total_equity": 967916000, "shares_outstanding": 102209983, "goodwill_and_intangibles": 692181000 }, "cash_flow": { "operating_cash_flow": 138590000, "capital_expenditure": 42834000, "free_cash_flow": 181424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129729, "ticker_id": 7312, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30682000", "ebitda": "65931000", "netIncome": "7803000", "grossProfit": "43337000", "depreciation": "None", "totalRevenue": "398262000", "costOfRevenue": "354925000", "interestIncome": "None", "incomeBeforeTax": "14976000", "interestExpense": "7539000", "operatingIncome": "30682000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7173000", "reportedCurrency": "USD", "netInterestIncome": "-7539000", "nonInterestIncome": "None", "operatingExpenses": "12655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35249000", "sellingGeneralAndAdministrative": "12655000", "netIncomeFromContinuingOperations": "7803000" }, "balance": { "goodwill": "645095000", "inventory": "94834000", "commonStock": "902845000", "currentDebt": "None", "investments": "None", "totalAssets": "1851519000", "longTermDebt": "191378000", "shortTermDebt": "121698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47086000", "reportedCurrency": "USD", "retainedEarnings": "65001999", "totalLiabilities": "883603000", "otherCurrentAssets": "57026000", "totalCurrentAssets": "630374000", "currentLongTermDebt": "118750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221145000", "currentAccountsPayable": "421064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349970000", "totalShareholderEquity": "967916000", "capitalLeaseObligations": "21395000", "otherCurrentLiabilities": "37066000", "totalCurrentLiabilities": "604920000", "otherNonCurrentLiabilities": "30846000", "totalNonCurrentLiabilities": "278683000", "cashAndShortTermInvestments": "124797000", "commonStockSharesOutstanding": "102209983", "intangibleAssetsExcludingGoodwill": "47086000", "cashAndCashEquivalentsAtCarryingValue": "124797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2586000", "operatingCashflow": "138590000", "capitalExpenditures": "42834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30123000", "cashflowFromInvestment": "-45454000", "stockBasedCompensation": "2574000", "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": "35249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398262000, "cost_of_revenue": 354925000, "gross_profit": 43337000, "research_and_development": null, "selling_general_admin": 12655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30682000, "depreciation_amortisation": 35249000, "ebitda": 65931000, "interest_expense": 7539000, "interest_income": null, "other_non_operating": null, "pretax_income": 14976000, "tax_provision": 7173000, "effective_tax_rate": null, "net_income": 7803000, "net_income_continuing_ops": 7803000, "net_income_to_common": 7803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124797000, "short_term_investments": null, "net_receivables": 353717000, "inventory": 94834000, "other_current_assets": null, "total_current_assets": 630374000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 47086000, "goodwill_and_intangibles": 692181000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1221145000, "total_assets": 1851519000, "short_term_debt": 121698000, "accounts_payable": 421064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 604920000, "long_term_debt": 191378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278683000, "total_liabilities": 883603000, "total_debt": 313076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 65001999, "total_equity": 967916000, "shares_outstanding": 102209983, "operating_cash_flow": 138590000, "stock_based_compensation": 2574000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30123000, "free_cash_flow": 181424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30682000", "ebitda": "65931000", "netIncome": "7803000", "grossProfit": "43337000", "depreciation": "None", "totalRevenue": "398262000", "costOfRevenue": "354925000", "interestIncome": "None", "incomeBeforeTax": "14976000", "interestExpense": "7539000", "operatingIncome": "30682000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7173000", "reportedCurrency": "USD", "netInterestIncome": "-7539000", "nonInterestIncome": "None", "operatingExpenses": "12655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35249000", "sellingGeneralAndAdministrative": "12655000", "netIncomeFromContinuingOperations": "7803000" }, "balance": { "goodwill": "645095000", "inventory": "94834000", "commonStock": "902845000", "currentDebt": "None", "investments": "None", "totalAssets": "1851519000", "longTermDebt": "191378000", "shortTermDebt": "121698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47086000", "reportedCurrency": "USD", "retainedEarnings": "65001999", "totalLiabilities": "883603000", "otherCurrentAssets": "57026000", "totalCurrentAssets": "630374000", "currentLongTermDebt": "118750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "353717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221145000", "currentAccountsPayable": "421064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349970000", "totalShareholderEquity": "967916000", "capitalLeaseObligations": "21395000", "otherCurrentLiabilities": "37066000", "totalCurrentLiabilities": "604920000", "otherNonCurrentLiabilities": "30846000", "totalNonCurrentLiabilities": "278683000", "cashAndShortTermInvestments": "124797000", "commonStockSharesOutstanding": "102209983", "intangibleAssetsExcludingGoodwill": "47086000", "cashAndCashEquivalentsAtCarryingValue": "124797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2586000", "operatingCashflow": "138590000", "capitalExpenditures": "42834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30123000", "cashflowFromInvestment": "-45454000", "stockBasedCompensation": "2574000", "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": "35249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 295315000, "cost_of_revenue": 264648000, "gross_profit": 30667000, "ebit": 19606000, "ebitda": 54174000, "pretax_income": 12237000, "tax_provision": -5500000, "net_income": 17737000, "net_income_to_common": 17737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69683000, "total_current_assets": 595876000, "total_assets": 1809123000, "short_term_debt": 129506000, "long_term_debt": 207180000, "total_debt": 336686000, "total_liabilities": 852472000, "total_equity": 956651000, "shares_outstanding": 100724290, "goodwill_and_intangibles": 696834000 }, "cash_flow": { "operating_cash_flow": 6681000, "capital_expenditure": 40753000, "free_cash_flow": 47434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129731, "ticker_id": 7312, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19606000", "ebitda": "54174000", "netIncome": "17737000", "grossProfit": "30667000", "depreciation": "None", "totalRevenue": "295315000", "costOfRevenue": "264648000", "interestIncome": "None", "incomeBeforeTax": "12237000", "interestExpense": "8128000", "operatingIncome": "19606000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5500000", "reportedCurrency": "USD", "netInterestIncome": "-8128000", "nonInterestIncome": "None", "operatingExpenses": "11061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34568000", "sellingGeneralAndAdministrative": "11061000", "netIncomeFromContinuingOperations": "17737000" }, "balance": { "goodwill": "645095000", "inventory": "97771000", "commonStock": "899383000", "currentDebt": "None", "investments": "None", "totalAssets": "1809123000", "longTermDebt": "207180000", "shortTermDebt": "129506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51739000", "reportedCurrency": "USD", "retainedEarnings": "57199000", "totalLiabilities": "852472000", "otherCurrentAssets": "27475000", "totalCurrentAssets": "595876000", "currentLongTermDebt": "125769000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213247000", "currentAccountsPayable": "356414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "356441000", "totalShareholderEquity": "956651000", "capitalLeaseObligations": "23492000", "otherCurrentLiabilities": "30354000", "totalCurrentLiabilities": "542497000", "otherNonCurrentLiabilities": "43783000", "totalNonCurrentLiabilities": "309975000", "cashAndShortTermInvestments": "69683000", "commonStockSharesOutstanding": "100724290", "intangibleAssetsExcludingGoodwill": "51739000", "cashAndCashEquivalentsAtCarryingValue": "69683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "879000", "operatingCashflow": "6681000", "capitalExpenditures": "40753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24445000", "cashflowFromInvestment": "-44355000", "stockBasedCompensation": "2169000", "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": "34568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295315000, "cost_of_revenue": 264648000, "gross_profit": 30667000, "research_and_development": null, "selling_general_admin": 11061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19606000, "depreciation_amortisation": 34568000, "ebitda": 54174000, "interest_expense": 8128000, "interest_income": null, "other_non_operating": null, "pretax_income": 12237000, "tax_provision": -5500000, "effective_tax_rate": null, "net_income": 17737000, "net_income_continuing_ops": 17737000, "net_income_to_common": 17737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69683000, "short_term_investments": null, "net_receivables": 400947000, "inventory": 97771000, "other_current_assets": null, "total_current_assets": 595876000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 51739000, "goodwill_and_intangibles": 696834000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1213247000, "total_assets": 1809123000, "short_term_debt": 129506000, "accounts_payable": 356414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542497000, "long_term_debt": 207180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309975000, "total_liabilities": 852472000, "total_debt": 336686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57199000, "total_equity": 956651000, "shares_outstanding": 100724290, "operating_cash_flow": 6681000, "stock_based_compensation": 2169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24445000, "free_cash_flow": 47434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19606000", "ebitda": "54174000", "netIncome": "17737000", "grossProfit": "30667000", "depreciation": "None", "totalRevenue": "295315000", "costOfRevenue": "264648000", "interestIncome": "None", "incomeBeforeTax": "12237000", "interestExpense": "8128000", "operatingIncome": "19606000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5500000", "reportedCurrency": "USD", "netInterestIncome": "-8128000", "nonInterestIncome": "None", "operatingExpenses": "11061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34568000", "sellingGeneralAndAdministrative": "11061000", "netIncomeFromContinuingOperations": "17737000" }, "balance": { "goodwill": "645095000", "inventory": "97771000", "commonStock": "899383000", "currentDebt": "None", "investments": "None", "totalAssets": "1809123000", "longTermDebt": "207180000", "shortTermDebt": "129506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51739000", "reportedCurrency": "USD", "retainedEarnings": "57199000", "totalLiabilities": "852472000", "otherCurrentAssets": "27475000", "totalCurrentAssets": "595876000", "currentLongTermDebt": "125769000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "400947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1213247000", "currentAccountsPayable": "356414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "356441000", "totalShareholderEquity": "956651000", "capitalLeaseObligations": "23492000", "otherCurrentLiabilities": "30354000", "totalCurrentLiabilities": "542497000", "otherNonCurrentLiabilities": "43783000", "totalNonCurrentLiabilities": "309975000", "cashAndShortTermInvestments": "69683000", "commonStockSharesOutstanding": "100724290", "intangibleAssetsExcludingGoodwill": "51739000", "cashAndCashEquivalentsAtCarryingValue": "69683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "879000", "operatingCashflow": "6681000", "capitalExpenditures": "40753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24445000", "cashflowFromInvestment": "-44355000", "stockBasedCompensation": "2169000", "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": "34568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 327368000, "cost_of_revenue": 288178000, "gross_profit": 39190000, "ebit": 27091000, "ebitda": 62968000, "pretax_income": 19469000, "tax_provision": 4268000, "net_income": 15201000, "net_income_to_common": 15201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131802000, "total_current_assets": 619921000, "total_assets": 1827090000, "short_term_debt": 136759000, "long_term_debt": 222916000, "total_debt": 359675000, "total_liabilities": 890186000, "total_equity": 936904000, "shares_outstanding": 97639507, "goodwill_and_intangibles": 701486000 }, "cash_flow": { "operating_cash_flow": 98486000, "capital_expenditure": 29753000, "free_cash_flow": 128239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129732, "ticker_id": 7312, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27091000", "ebitda": "62968000", "netIncome": "15201000", "grossProfit": "39190000", "depreciation": "None", "totalRevenue": "327368000", "costOfRevenue": "288178000", "interestIncome": "None", "incomeBeforeTax": "19469000", "interestExpense": "8562000", "operatingIncome": "27091000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4268000", "reportedCurrency": "USD", "netInterestIncome": "-8562000", "nonInterestIncome": "None", "operatingExpenses": "12099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35877000", "sellingGeneralAndAdministrative": "12099000", "netIncomeFromContinuingOperations": "15201000" }, "balance": { "goodwill": "645095000", "inventory": "98892000", "commonStock": "897373000", "currentDebt": "None", "investments": "None", "totalAssets": "1827090000", "longTermDebt": "222916000", "shortTermDebt": "136759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "56391000", "reportedCurrency": "USD", "retainedEarnings": "39462000", "totalLiabilities": "890186000", "otherCurrentAssets": "22429000", "totalCurrentAssets": "619921000", "currentLongTermDebt": "131909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1207169000", "currentAccountsPayable": "352617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379514000", "totalShareholderEquity": "936904000", "capitalLeaseObligations": "24689000", "otherCurrentLiabilities": "37558000", "totalCurrentLiabilities": "558100000", "otherNonCurrentLiabilities": "50005000", "totalNonCurrentLiabilities": "332086000", "cashAndShortTermInvestments": "131802000", "commonStockSharesOutstanding": "97639507", "intangibleAssetsExcludingGoodwill": "56391000", "cashAndCashEquivalentsAtCarryingValue": "131802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2527000", "operatingCashflow": "98486000", "capitalExpenditures": "29753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14437000", "cashflowFromInvestment": "-30952000", "stockBasedCompensation": "1722000", "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": "35907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327368000, "cost_of_revenue": 288178000, "gross_profit": 39190000, "research_and_development": null, "selling_general_admin": 12099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27091000, "depreciation_amortisation": 35877000, "ebitda": 62968000, "interest_expense": 8562000, "interest_income": null, "other_non_operating": null, "pretax_income": 19469000, "tax_provision": 4268000, "effective_tax_rate": null, "net_income": 15201000, "net_income_continuing_ops": 15201000, "net_income_to_common": 15201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131802000, "short_term_investments": null, "net_receivables": 366798000, "inventory": 98892000, "other_current_assets": null, "total_current_assets": 619921000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 56391000, "goodwill_and_intangibles": 701486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1207169000, "total_assets": 1827090000, "short_term_debt": 136759000, "accounts_payable": 352617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558100000, "long_term_debt": 222916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332086000, "total_liabilities": 890186000, "total_debt": 359675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39462000, "total_equity": 936904000, "shares_outstanding": 97639507, "operating_cash_flow": 98486000, "stock_based_compensation": 1722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30952000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14437000, "free_cash_flow": 128239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27091000", "ebitda": "62968000", "netIncome": "15201000", "grossProfit": "39190000", "depreciation": "None", "totalRevenue": "327368000", "costOfRevenue": "288178000", "interestIncome": "None", "incomeBeforeTax": "19469000", "interestExpense": "8562000", "operatingIncome": "27091000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4268000", "reportedCurrency": "USD", "netInterestIncome": "-8562000", "nonInterestIncome": "None", "operatingExpenses": "12099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35877000", "sellingGeneralAndAdministrative": "12099000", "netIncomeFromContinuingOperations": "15201000" }, "balance": { "goodwill": "645095000", "inventory": "98892000", "commonStock": "897373000", "currentDebt": "None", "investments": "None", "totalAssets": "1827090000", "longTermDebt": "222916000", "shortTermDebt": "136759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "56391000", "reportedCurrency": "USD", "retainedEarnings": "39462000", "totalLiabilities": "890186000", "otherCurrentAssets": "22429000", "totalCurrentAssets": "619921000", "currentLongTermDebt": "131909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1207169000", "currentAccountsPayable": "352617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379514000", "totalShareholderEquity": "936904000", "capitalLeaseObligations": "24689000", "otherCurrentLiabilities": "37558000", "totalCurrentLiabilities": "558100000", "otherNonCurrentLiabilities": "50005000", "totalNonCurrentLiabilities": "332086000", "cashAndShortTermInvestments": "131802000", "commonStockSharesOutstanding": "97639507", "intangibleAssetsExcludingGoodwill": "56391000", "cashAndCashEquivalentsAtCarryingValue": "131802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2527000", "operatingCashflow": "98486000", "capitalExpenditures": "29753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14437000", "cashflowFromInvestment": "-30952000", "stockBasedCompensation": "1722000", "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": "35907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 303102000, "cost_of_revenue": 270340000, "gross_profit": 32762000, "ebit": 20941000, "ebitda": 56976000, "pretax_income": 13716000, "tax_provision": 3325000, "net_income": 10391000, "net_income_to_common": 10391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78695000, "total_current_assets": 554848000, "total_assets": 1769323000, "short_term_debt": 132941000, "long_term_debt": 238651000, "total_debt": 371592000, "total_liabilities": 848844000, "total_equity": 920479000, "shares_outstanding": 96710000, "goodwill_and_intangibles": 706140000 }, "cash_flow": { "operating_cash_flow": 20485000, "capital_expenditure": 30124000, "free_cash_flow": 50609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129733, "ticker_id": 7312, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20941000", "ebitda": "56976000", "netIncome": "10391000", "grossProfit": "32762000", "depreciation": "None", "totalRevenue": "303102000", "costOfRevenue": "270340000", "interestIncome": "None", "incomeBeforeTax": "13716000", "interestExpense": "8284000", "operatingIncome": "20941000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3325000", "reportedCurrency": "USD", "netInterestIncome": "-8284000", "nonInterestIncome": "None", "operatingExpenses": "11821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36035000", "sellingGeneralAndAdministrative": "11821000", "netIncomeFromContinuingOperations": "10391000" }, "balance": { "goodwill": "645096000", "inventory": "101419000", "commonStock": "896149000", "currentDebt": "None", "investments": "None", "totalAssets": "1769323000", "longTermDebt": "238651000", "shortTermDebt": "132941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61044000", "reportedCurrency": "USD", "retainedEarnings": "24261000", "totalLiabilities": "848844000", "otherCurrentAssets": "15046000", "totalCurrentAssets": "554848000", "currentLongTermDebt": "127673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214475000", "currentAccountsPayable": "306626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391588000", "totalShareholderEquity": "920479000", "capitalLeaseObligations": "25264000", "otherCurrentLiabilities": "29795000", "totalCurrentLiabilities": "502569000", "otherNonCurrentLiabilities": "48584000", "totalNonCurrentLiabilities": "346275000", "cashAndShortTermInvestments": "78695000", "commonStockSharesOutstanding": "96710000", "intangibleAssetsExcludingGoodwill": "61044000", "cashAndCashEquivalentsAtCarryingValue": "78695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5567000", "operatingCashflow": "20485000", "capitalExpenditures": "30124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18259000", "cashflowFromInvestment": "-31487000", "stockBasedCompensation": "1856000", "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": "36035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303102000, "cost_of_revenue": 270340000, "gross_profit": 32762000, "research_and_development": null, "selling_general_admin": 11821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20941000, "depreciation_amortisation": 36035000, "ebitda": 56976000, "interest_expense": 8284000, "interest_income": null, "other_non_operating": null, "pretax_income": 13716000, "tax_provision": 3325000, "effective_tax_rate": null, "net_income": 10391000, "net_income_continuing_ops": 10391000, "net_income_to_common": 10391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78695000, "short_term_investments": null, "net_receivables": 359688000, "inventory": 101419000, "other_current_assets": null, "total_current_assets": 554848000, "net_ppe": null, "goodwill": 645096000, "intangible_assets": 61044000, "goodwill_and_intangibles": 706140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1214475000, "total_assets": 1769323000, "short_term_debt": 132941000, "accounts_payable": 306626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 502569000, "long_term_debt": 238651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 346275000, "total_liabilities": 848844000, "total_debt": 371592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24261000, "total_equity": 920479000, "shares_outstanding": 96710000, "operating_cash_flow": 20485000, "stock_based_compensation": 1856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18259000, "free_cash_flow": 50609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20941000", "ebitda": "56976000", "netIncome": "10391000", "grossProfit": "32762000", "depreciation": "None", "totalRevenue": "303102000", "costOfRevenue": "270340000", "interestIncome": "None", "incomeBeforeTax": "13716000", "interestExpense": "8284000", "operatingIncome": "20941000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3325000", "reportedCurrency": "USD", "netInterestIncome": "-8284000", "nonInterestIncome": "None", "operatingExpenses": "11821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36035000", "sellingGeneralAndAdministrative": "11821000", "netIncomeFromContinuingOperations": "10391000" }, "balance": { "goodwill": "645096000", "inventory": "101419000", "commonStock": "896149000", "currentDebt": "None", "investments": "None", "totalAssets": "1769323000", "longTermDebt": "238651000", "shortTermDebt": "132941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61044000", "reportedCurrency": "USD", "retainedEarnings": "24261000", "totalLiabilities": "848844000", "otherCurrentAssets": "15046000", "totalCurrentAssets": "554848000", "currentLongTermDebt": "127673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1214475000", "currentAccountsPayable": "306626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391588000", "totalShareholderEquity": "920479000", "capitalLeaseObligations": "25264000", "otherCurrentLiabilities": "29795000", "totalCurrentLiabilities": "502569000", "otherNonCurrentLiabilities": "48584000", "totalNonCurrentLiabilities": "346275000", "cashAndShortTermInvestments": "78695000", "commonStockSharesOutstanding": "96710000", "intangibleAssetsExcludingGoodwill": "61044000", "cashAndCashEquivalentsAtCarryingValue": "78695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5567000", "operatingCashflow": "20485000", "capitalExpenditures": "30124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18259000", "cashflowFromInvestment": "-31487000", "stockBasedCompensation": "1856000", "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": "36035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 343682000, "cost_of_revenue": 284501000, "gross_profit": 59181000, "ebit": 40058000, "ebitda": 79666000, "pretax_income": 30153000, "tax_provision": 3316000, "net_income": 26837000, "net_income_to_common": 26837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107956000, "total_current_assets": 540516000, "total_assets": 1773678000, "short_term_debt": 133904000, "long_term_debt": 254387000, "total_debt": 388291000, "total_liabilities": 865446000, "total_equity": 908232000, "shares_outstanding": 95653958, "goodwill_and_intangibles": 710791000 }, "cash_flow": { "operating_cash_flow": 46260000, "capital_expenditure": 25052000, "free_cash_flow": 71312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129734, "ticker_id": 7312, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40058000", "ebitda": "79666000", "netIncome": "26837000", "grossProfit": "59181000", "depreciation": "None", "totalRevenue": "343682000", "costOfRevenue": "284501000", "interestIncome": "None", "incomeBeforeTax": "30153000", "interestExpense": "9905000", "operatingIncome": "43582000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "-9905000", "nonInterestIncome": "None", "operatingExpenses": "15599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39608000", "sellingGeneralAndAdministrative": "10905000", "netIncomeFromContinuingOperations": "26837000" }, "balance": { "goodwill": "645095000", "inventory": "96772000", "commonStock": "894293000", "currentDebt": "None", "investments": "None", "totalAssets": "1773678000", "longTermDebt": "254387000", "shortTermDebt": "133904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65696000", "reportedCurrency": "USD", "retainedEarnings": "13870000", "totalLiabilities": "865446000", "otherCurrentAssets": "17241000", "totalCurrentAssets": "540516000", "currentLongTermDebt": "128455000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1233162000", "currentAccountsPayable": "305308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409134000", "totalShareholderEquity": "908232000", "capitalLeaseObligations": "26292000", "otherCurrentLiabilities": "29090000", "totalCurrentLiabilities": "503512000", "otherNonCurrentLiabilities": "49266000", "totalNonCurrentLiabilities": "361934000", "cashAndShortTermInvestments": "107956000", "commonStockSharesOutstanding": "95653958", "intangibleAssetsExcludingGoodwill": "65696000", "cashAndCashEquivalentsAtCarryingValue": "107956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3201000", "operatingCashflow": "46260000", "capitalExpenditures": "25052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29497000", "cashflowFromInvestment": "-26976000", "stockBasedCompensation": "2464000", "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": "39608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343682000, "cost_of_revenue": 284501000, "gross_profit": 59181000, "research_and_development": null, "selling_general_admin": 10905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40058000, "depreciation_amortisation": 39608000, "ebitda": 79666000, "interest_expense": 9905000, "interest_income": null, "other_non_operating": null, "pretax_income": 30153000, "tax_provision": 3316000, "effective_tax_rate": null, "net_income": 26837000, "net_income_continuing_ops": 26837000, "net_income_to_common": 26837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107956000, "short_term_investments": null, "net_receivables": 318547000, "inventory": 96772000, "other_current_assets": null, "total_current_assets": 540516000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 65696000, "goodwill_and_intangibles": 710791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1233162000, "total_assets": 1773678000, "short_term_debt": 133904000, "accounts_payable": 305308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 503512000, "long_term_debt": 254387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361934000, "total_liabilities": 865446000, "total_debt": 388291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13870000, "total_equity": 908232000, "shares_outstanding": 95653958, "operating_cash_flow": 46260000, "stock_based_compensation": 2464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29497000, "free_cash_flow": 71312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40058000", "ebitda": "79666000", "netIncome": "26837000", "grossProfit": "59181000", "depreciation": "None", "totalRevenue": "343682000", "costOfRevenue": "284501000", "interestIncome": "None", "incomeBeforeTax": "30153000", "interestExpense": "9905000", "operatingIncome": "43582000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "-9905000", "nonInterestIncome": "None", "operatingExpenses": "15599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39608000", "sellingGeneralAndAdministrative": "10905000", "netIncomeFromContinuingOperations": "26837000" }, "balance": { "goodwill": "645095000", "inventory": "96772000", "commonStock": "894293000", "currentDebt": "None", "investments": "None", "totalAssets": "1773678000", "longTermDebt": "254387000", "shortTermDebt": "133904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65696000", "reportedCurrency": "USD", "retainedEarnings": "13870000", "totalLiabilities": "865446000", "otherCurrentAssets": "17241000", "totalCurrentAssets": "540516000", "currentLongTermDebt": "128455000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1233162000", "currentAccountsPayable": "305308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409134000", "totalShareholderEquity": "908232000", "capitalLeaseObligations": "26292000", "otherCurrentLiabilities": "29090000", "totalCurrentLiabilities": "503512000", "otherNonCurrentLiabilities": "49266000", "totalNonCurrentLiabilities": "361934000", "cashAndShortTermInvestments": "107956000", "commonStockSharesOutstanding": "95653958", "intangibleAssetsExcludingGoodwill": "65696000", "cashAndCashEquivalentsAtCarryingValue": "107956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3201000", "operatingCashflow": "46260000", "capitalExpenditures": "25052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29497000", "cashflowFromInvestment": "-26976000", "stockBasedCompensation": "2464000", "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": "39608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 336205000, "cost_of_revenue": 282794000, "gross_profit": 53411000, "ebit": 35842000, "ebitda": 70199000, "pretax_income": 25909000, "tax_provision": 5291000, "net_income": 20618000, "net_income_to_common": 20618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118169000, "total_current_assets": 577154000, "total_assets": 1802848000, "short_term_debt": 131104000, "long_term_debt": 284183000, "total_debt": 415287000, "total_liabilities": 929300000, "total_equity": 873548000, "shares_outstanding": 95654000, "goodwill_and_intangibles": 715444000 }, "cash_flow": { "operating_cash_flow": 70788000, "capital_expenditure": 27355000, "free_cash_flow": 98143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129736, "ticker_id": 7312, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35842000", "ebitda": "70199000", "netIncome": "20618000", "grossProfit": "53411000", "depreciation": "None", "totalRevenue": "336205000", "costOfRevenue": "282794000", "interestIncome": "None", "incomeBeforeTax": "25909000", "interestExpense": "9933000", "operatingIncome": "35448000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5291000", "reportedCurrency": "USD", "netInterestIncome": "-9933000", "nonInterestIncome": "None", "operatingExpenses": "17963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34357000", "sellingGeneralAndAdministrative": "13270000", "netIncomeFromContinuingOperations": "20618000" }, "balance": { "goodwill": "645095000", "inventory": "100018000", "commonStock": "886446000", "currentDebt": "None", "investments": "None", "totalAssets": "1802848000", "longTermDebt": "284183000", "shortTermDebt": "131104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "70349000", "reportedCurrency": "USD", "retainedEarnings": "-12967000", "totalLiabilities": "929300000", "otherCurrentAssets": "29592000", "totalCurrentAssets": "577154000", "currentLongTermDebt": "125133000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225694000", "currentAccountsPayable": "350582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "437834000", "totalShareholderEquity": "873548000", "capitalLeaseObligations": "28518000", "otherCurrentLiabilities": "33770000", "totalCurrentLiabilities": "523221000", "otherNonCurrentLiabilities": "66891000", "totalNonCurrentLiabilities": "406079000", "cashAndShortTermInvestments": "118169000", "commonStockSharesOutstanding": "95654000", "intangibleAssetsExcludingGoodwill": "70349000", "cashAndCashEquivalentsAtCarryingValue": "118169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4455000", "operatingCashflow": "70788000", "capitalExpenditures": "27355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165000", "cashflowFromInvestment": "-27451000", "stockBasedCompensation": "1542000", "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": "34357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 336205000, "cost_of_revenue": 282794000, "gross_profit": 53411000, "research_and_development": null, "selling_general_admin": 13270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35842000, "depreciation_amortisation": 34357000, "ebitda": 70199000, "interest_expense": 9933000, "interest_income": null, "other_non_operating": null, "pretax_income": 25909000, "tax_provision": 5291000, "effective_tax_rate": null, "net_income": 20618000, "net_income_continuing_ops": 20618000, "net_income_to_common": 20618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118169000, "short_term_investments": null, "net_receivables": 329375000, "inventory": 100018000, "other_current_assets": null, "total_current_assets": 577154000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 70349000, "goodwill_and_intangibles": 715444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225694000, "total_assets": 1802848000, "short_term_debt": 131104000, "accounts_payable": 350582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523221000, "long_term_debt": 284183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 406079000, "total_liabilities": 929300000, "total_debt": 415287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12967000, "total_equity": 873548000, "shares_outstanding": 95654000, "operating_cash_flow": 70788000, "stock_based_compensation": 1542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165000, "free_cash_flow": 98143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35842000", "ebitda": "70199000", "netIncome": "20618000", "grossProfit": "53411000", "depreciation": "None", "totalRevenue": "336205000", "costOfRevenue": "282794000", "interestIncome": "None", "incomeBeforeTax": "25909000", "interestExpense": "9933000", "operatingIncome": "35448000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5291000", "reportedCurrency": "USD", "netInterestIncome": "-9933000", "nonInterestIncome": "None", "operatingExpenses": "17963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34357000", "sellingGeneralAndAdministrative": "13270000", "netIncomeFromContinuingOperations": "20618000" }, "balance": { "goodwill": "645095000", "inventory": "100018000", "commonStock": "886446000", "currentDebt": "None", "investments": "None", "totalAssets": "1802848000", "longTermDebt": "284183000", "shortTermDebt": "131104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "70349000", "reportedCurrency": "USD", "retainedEarnings": "-12967000", "totalLiabilities": "929300000", "otherCurrentAssets": "29592000", "totalCurrentAssets": "577154000", "currentLongTermDebt": "125133000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "329375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225694000", "currentAccountsPayable": "350582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "437834000", "totalShareholderEquity": "873548000", "capitalLeaseObligations": "28518000", "otherCurrentLiabilities": "33770000", "totalCurrentLiabilities": "523221000", "otherNonCurrentLiabilities": "66891000", "totalNonCurrentLiabilities": "406079000", "cashAndShortTermInvestments": "118169000", "commonStockSharesOutstanding": "95654000", "intangibleAssetsExcludingGoodwill": "70349000", "cashAndCashEquivalentsAtCarryingValue": "118169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4455000", "operatingCashflow": "70788000", "capitalExpenditures": "27355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165000", "cashflowFromInvestment": "-27451000", "stockBasedCompensation": "1542000", "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": "34357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 324969000, "cost_of_revenue": 271830000, "gross_profit": 53139000, "ebit": 34300000, "ebitda": 38994000, "pretax_income": 24861000, "tax_provision": 5988000, "net_income": 18873000, "net_income_to_common": 18873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74997000, "total_current_assets": 560770000, "total_assets": 1789354000, "short_term_debt": 111055000, "long_term_debt": 301331000, "total_debt": 412386000, "total_liabilities": 937966000, "total_equity": 851388000, "shares_outstanding": 95526000, "goodwill_and_intangibles": 720096000 }, "cash_flow": { "operating_cash_flow": 42661000, "capital_expenditure": 14290000, "free_cash_flow": 56951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129737, "ticker_id": 7312, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34300000", "ebitda": "38994000", "netIncome": "18873000", "grossProfit": "53139000", "depreciation": "None", "totalRevenue": "324969000", "costOfRevenue": "271830000", "interestIncome": "None", "incomeBeforeTax": "24861000", "interestExpense": "9439000", "operatingIncome": "34116000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5988000", "reportedCurrency": "USD", "netInterestIncome": "-9439000", "nonInterestIncome": "None", "operatingExpenses": "19023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4694000", "sellingGeneralAndAdministrative": "14329000", "netIncomeFromContinuingOperations": "18873000" }, "balance": { "goodwill": "645095000", "inventory": "95866000", "commonStock": "884904000", "currentDebt": "None", "investments": "None", "totalAssets": "1789354000", "longTermDebt": "301331000", "shortTermDebt": "111055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "75001000", "reportedCurrency": "USD", "retainedEarnings": "-33585000", "totalLiabilities": "937966000", "otherCurrentAssets": "26729000", "totalCurrentAssets": "560770000", "currentLongTermDebt": "105742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1228584000", "currentAccountsPayable": "373387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "433983000", "totalShareholderEquity": "851388000", "capitalLeaseObligations": "26910000", "otherCurrentLiabilities": "29004000", "totalCurrentLiabilities": "523880000", "otherNonCurrentLiabilities": "59312000", "totalNonCurrentLiabilities": "414086000", "cashAndShortTermInvestments": "74997000", "commonStockSharesOutstanding": "95526000", "intangibleAssetsExcludingGoodwill": "75001000", "cashAndCashEquivalentsAtCarryingValue": "74997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18873000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1212000", "operatingCashflow": "42661000", "capitalExpenditures": "14290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15079000", "cashflowFromInvestment": "-15344000", "stockBasedCompensation": "677000", "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": "35195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324969000, "cost_of_revenue": 271830000, "gross_profit": 53139000, "research_and_development": null, "selling_general_admin": 14329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34300000, "depreciation_amortisation": 4694000, "ebitda": 38994000, "interest_expense": 9439000, "interest_income": null, "other_non_operating": null, "pretax_income": 24861000, "tax_provision": 5988000, "effective_tax_rate": null, "net_income": 18873000, "net_income_continuing_ops": 18873000, "net_income_to_common": 18873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74997000, "short_term_investments": null, "net_receivables": 363178000, "inventory": 95866000, "other_current_assets": null, "total_current_assets": 560770000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 75001000, "goodwill_and_intangibles": 720096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1228584000, "total_assets": 1789354000, "short_term_debt": 111055000, "accounts_payable": 373387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523880000, "long_term_debt": 301331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414086000, "total_liabilities": 937966000, "total_debt": 412386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33585000, "total_equity": 851388000, "shares_outstanding": 95526000, "operating_cash_flow": 42661000, "stock_based_compensation": 677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15079000, "free_cash_flow": 56951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34300000", "ebitda": "38994000", "netIncome": "18873000", "grossProfit": "53139000", "depreciation": "None", "totalRevenue": "324969000", "costOfRevenue": "271830000", "interestIncome": "None", "incomeBeforeTax": "24861000", "interestExpense": "9439000", "operatingIncome": "34116000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5988000", "reportedCurrency": "USD", "netInterestIncome": "-9439000", "nonInterestIncome": "None", "operatingExpenses": "19023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4694000", "sellingGeneralAndAdministrative": "14329000", "netIncomeFromContinuingOperations": "18873000" }, "balance": { "goodwill": "645095000", "inventory": "95866000", "commonStock": "884904000", "currentDebt": "None", "investments": "None", "totalAssets": "1789354000", "longTermDebt": "301331000", "shortTermDebt": "111055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "75001000", "reportedCurrency": "USD", "retainedEarnings": "-33585000", "totalLiabilities": "937966000", "otherCurrentAssets": "26729000", "totalCurrentAssets": "560770000", "currentLongTermDebt": "105742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1228584000", "currentAccountsPayable": "373387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "433983000", "totalShareholderEquity": "851388000", "capitalLeaseObligations": "26910000", "otherCurrentLiabilities": "29004000", "totalCurrentLiabilities": "523880000", "otherNonCurrentLiabilities": "59312000", "totalNonCurrentLiabilities": "414086000", "cashAndShortTermInvestments": "74997000", "commonStockSharesOutstanding": "95526000", "intangibleAssetsExcludingGoodwill": "75001000", "cashAndCashEquivalentsAtCarryingValue": "74997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18873000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1212000", "operatingCashflow": "42661000", "capitalExpenditures": "14290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15079000", "cashflowFromInvestment": "-15344000", "stockBasedCompensation": "677000", "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": "35195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 296848000, "cost_of_revenue": 253906000, "gross_profit": 42942000, "ebit": 25179000, "ebitda": 58803000, "pretax_income": 14575000, "tax_provision": 4593000, "net_income": 9982000, "net_income_to_common": 9982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67821000, "total_current_assets": 541715000, "total_assets": 1797740000, "short_term_debt": 128039000, "long_term_debt": null, "total_debt": 128039000, "total_liabilities": 976246000, "total_equity": 821494000, "shares_outstanding": 95424000, "goodwill_and_intangibles": 729399000 }, "cash_flow": { "operating_cash_flow": 69620000, "capital_expenditure": 38408000, "free_cash_flow": 108028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129738, "ticker_id": 7312, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25179000", "ebitda": "58803000", "netIncome": "9982000", "grossProfit": "42942000", "depreciation": "None", "totalRevenue": "296848000", "costOfRevenue": "253906000", "interestIncome": "None", "incomeBeforeTax": "14575000", "interestExpense": "10604000", "operatingIncome": "24558000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4593000", "reportedCurrency": "USD", "netInterestIncome": "-10604000", "nonInterestIncome": "None", "operatingExpenses": "18384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33624000", "sellingGeneralAndAdministrative": "13691000", "netIncomeFromContinuingOperations": "9982000" }, "balance": { "goodwill": "645095000", "inventory": "98434000", "commonStock": "883865000", "currentDebt": "None", "investments": "None", "totalAssets": "1797740000", "longTermDebt": "None", "shortTermDebt": "128039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "84304000", "reportedCurrency": "None", "retainedEarnings": "-62440000", "totalLiabilities": "976246000", "otherCurrentAssets": "19997000", "totalCurrentAssets": "541715000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256025000", "currentAccountsPayable": "351240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "484749000", "totalShareholderEquity": "821494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31073000", "totalCurrentLiabilities": "533447000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "442799000", "cashAndShortTermInvestments": "67821000", "commonStockSharesOutstanding": "95424000", "intangibleAssetsExcludingGoodwill": "84304000", "cashAndCashEquivalentsAtCarryingValue": "67821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1833000", "operatingCashflow": "69620000", "capitalExpenditures": "38408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33319000", "cashflowFromInvestment": "-41363000", "stockBasedCompensation": "1349000", "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": "33624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296848000, "cost_of_revenue": 253906000, "gross_profit": 42942000, "research_and_development": null, "selling_general_admin": 13691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25179000, "depreciation_amortisation": 33624000, "ebitda": 58803000, "interest_expense": 10604000, "interest_income": null, "other_non_operating": null, "pretax_income": 14575000, "tax_provision": 4593000, "effective_tax_rate": null, "net_income": 9982000, "net_income_continuing_ops": 9982000, "net_income_to_common": 9982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67821000, "short_term_investments": null, "net_receivables": 355463000, "inventory": 98434000, "other_current_assets": null, "total_current_assets": 541715000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 84304000, "goodwill_and_intangibles": 729399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1256025000, "total_assets": 1797740000, "short_term_debt": 128039000, "accounts_payable": 351240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533447000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442799000, "total_liabilities": 976246000, "total_debt": 128039000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62440000, "total_equity": 821494000, "shares_outstanding": 95424000, "operating_cash_flow": 69620000, "stock_based_compensation": 1349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33319000, "free_cash_flow": 108028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25179000", "ebitda": "58803000", "netIncome": "9982000", "grossProfit": "42942000", "depreciation": "None", "totalRevenue": "296848000", "costOfRevenue": "253906000", "interestIncome": "None", "incomeBeforeTax": "14575000", "interestExpense": "10604000", "operatingIncome": "24558000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4593000", "reportedCurrency": "USD", "netInterestIncome": "-10604000", "nonInterestIncome": "None", "operatingExpenses": "18384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33624000", "sellingGeneralAndAdministrative": "13691000", "netIncomeFromContinuingOperations": "9982000" }, "balance": { "goodwill": "645095000", "inventory": "98434000", "commonStock": "883865000", "currentDebt": "None", "investments": "None", "totalAssets": "1797740000", "longTermDebt": "None", "shortTermDebt": "128039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "84304000", "reportedCurrency": "None", "retainedEarnings": "-62440000", "totalLiabilities": "976246000", "otherCurrentAssets": "19997000", "totalCurrentAssets": "541715000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "355463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256025000", "currentAccountsPayable": "351240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "484749000", "totalShareholderEquity": "821494000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31073000", "totalCurrentLiabilities": "533447000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "442799000", "cashAndShortTermInvestments": "67821000", "commonStockSharesOutstanding": "95424000", "intangibleAssetsExcludingGoodwill": "84304000", "cashAndCashEquivalentsAtCarryingValue": "67821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1833000", "operatingCashflow": "69620000", "capitalExpenditures": "38408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33319000", "cashflowFromInvestment": "-41363000", "stockBasedCompensation": "1349000", "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": "33624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 307520000, "cost_of_revenue": 263105000, "gross_profit": 44415000, "ebit": 27565000, "ebitda": null, "pretax_income": 8488000, "tax_provision": null, "net_income": 2261000, "net_income_to_common": 2261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67821000, "total_current_assets": 541715000, "total_assets": 1797740000, "short_term_debt": null, "long_term_debt": 331565000, "total_debt": 331565000, "total_liabilities": 976246000, "total_equity": 821494000, "shares_outstanding": 94996397, "goodwill_and_intangibles": 729399000 }, "cash_flow": { "operating_cash_flow": 36520000, "capital_expenditure": 2366000, "free_cash_flow": 38886000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129739, "ticker_id": 7312, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "2261000", "grossProfit": "44415000", "depreciation": "None", "totalRevenue": "307520000", "costOfRevenue": "263105000", "interestIncome": "None", "incomeBeforeTax": "8488000", "interestExpense": "11759000", "operatingIncome": "27565000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11759000", "nonInterestIncome": "None", "operatingExpenses": "279955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "12158000", "netIncomeFromContinuingOperations": "2261000" }, "balance": { "goodwill": "645095000", "inventory": "98434000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1797740000", "longTermDebt": "331565000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84304000", "reportedCurrency": "USD", "retainedEarnings": "-62440000", "totalLiabilities": "976246000", "otherCurrentAssets": "10759000", "totalCurrentAssets": "541715000", "currentLongTermDebt": "120633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256025000", "currentAccountsPayable": "351240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "821494000", "capitalLeaseObligations": "32551000", "otherCurrentLiabilities": "31073000", "totalCurrentLiabilities": "533447000", "otherNonCurrentLiabilities": "57154000", "totalNonCurrentLiabilities": "442799000", "cashAndShortTermInvestments": "67821000", "commonStockSharesOutstanding": "94996397", "intangibleAssetsExcludingGoodwill": "84304000", "cashAndCashEquivalentsAtCarryingValue": "67821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8315000", "operatingCashflow": "36520000", "capitalExpenditures": "2366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29034000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1542000", "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": "36031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307520000, "cost_of_revenue": 263105000, "gross_profit": 44415000, "research_and_development": null, "selling_general_admin": 12158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27565000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 11759000, "interest_income": null, "other_non_operating": null, "pretax_income": 8488000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2261000, "net_income_continuing_ops": 2261000, "net_income_to_common": 2261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67821000, "short_term_investments": null, "net_receivables": 171269000, "inventory": 98434000, "other_current_assets": null, "total_current_assets": 541715000, "net_ppe": null, "goodwill": 645095000, "intangible_assets": 84304000, "goodwill_and_intangibles": 729399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1256025000, "total_assets": 1797740000, "short_term_debt": null, "accounts_payable": 351240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533447000, "long_term_debt": 331565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442799000, "total_liabilities": 976246000, "total_debt": 331565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62440000, "total_equity": 821494000, "shares_outstanding": 94996397, "operating_cash_flow": 36520000, "stock_based_compensation": 1542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29034000, "free_cash_flow": 38886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "2261000", "grossProfit": "44415000", "depreciation": "None", "totalRevenue": "307520000", "costOfRevenue": "263105000", "interestIncome": "None", "incomeBeforeTax": "8488000", "interestExpense": "11759000", "operatingIncome": "27565000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11759000", "nonInterestIncome": "None", "operatingExpenses": "279955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "12158000", "netIncomeFromContinuingOperations": "2261000" }, "balance": { "goodwill": "645095000", "inventory": "98434000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1797740000", "longTermDebt": "331565000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "84304000", "reportedCurrency": "USD", "retainedEarnings": "-62440000", "totalLiabilities": "976246000", "otherCurrentAssets": "10759000", "totalCurrentAssets": "541715000", "currentLongTermDebt": "120633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1256025000", "currentAccountsPayable": "351240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "821494000", "capitalLeaseObligations": "32551000", "otherCurrentLiabilities": "31073000", "totalCurrentLiabilities": "533447000", "otherNonCurrentLiabilities": "57154000", "totalNonCurrentLiabilities": "442799000", "cashAndShortTermInvestments": "67821000", "commonStockSharesOutstanding": "94996397", "intangibleAssetsExcludingGoodwill": "84304000", "cashAndCashEquivalentsAtCarryingValue": "67821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8315000", "operatingCashflow": "36520000", "capitalExpenditures": "2366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29034000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1542000", "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": "36031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 300084000, "cost_of_revenue": 254961000, "gross_profit": 45123000, "ebit": 29560000, "ebitda": 64291000, "pretax_income": 17479000, "tax_provision": 2748000, "net_income": 14731000, "net_income_to_common": 14731000, "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": 94951275, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68024000, "capital_expenditure": 27815000, "free_cash_flow": 95839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129741, "ticker_id": 7312, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29560000", "ebitda": "64291000", "netIncome": "14731000", "grossProfit": "45123000", "depreciation": "None", "totalRevenue": "300084000", "costOfRevenue": "254961000", "interestIncome": "None", "incomeBeforeTax": "17479000", "interestExpense": "12081000", "operatingIncome": "28137000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2748000", "reportedCurrency": "USD", "netInterestIncome": "-12081000", "nonInterestIncome": "None", "operatingExpenses": "16986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34731000", "sellingGeneralAndAdministrative": "12292000", "netIncomeFromContinuingOperations": "14731000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "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": "94951275", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7373000", "operatingCashflow": "68024000", "capitalExpenditures": "27815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33383000", "cashflowFromInvestment": "-27455000", "stockBasedCompensation": "1528000", "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": "34731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300084000, "cost_of_revenue": 254961000, "gross_profit": 45123000, "research_and_development": null, "selling_general_admin": 12292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29560000, "depreciation_amortisation": 34731000, "ebitda": 64291000, "interest_expense": 12081000, "interest_income": null, "other_non_operating": null, "pretax_income": 17479000, "tax_provision": 2748000, "effective_tax_rate": null, "net_income": 14731000, "net_income_continuing_ops": 14731000, "net_income_to_common": 14731000, "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": 94951275, "operating_cash_flow": 68024000, "stock_based_compensation": 1528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33383000, "free_cash_flow": 95839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29560000", "ebitda": "64291000", "netIncome": "14731000", "grossProfit": "45123000", "depreciation": "None", "totalRevenue": "300084000", "costOfRevenue": "254961000", "interestIncome": "None", "incomeBeforeTax": "17479000", "interestExpense": "12081000", "operatingIncome": "28137000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2748000", "reportedCurrency": "USD", "netInterestIncome": "-12081000", "nonInterestIncome": "None", "operatingExpenses": "16986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34731000", "sellingGeneralAndAdministrative": "12292000", "netIncomeFromContinuingOperations": "14731000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "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": "94951275", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7373000", "operatingCashflow": "68024000", "capitalExpenditures": "27815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33383000", "cashflowFromInvestment": "-27455000", "stockBasedCompensation": "1528000", "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": "34731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "income_statement": { "revenue": 280311000, "cost_of_revenue": 248318000, "gross_profit": 31993000, "ebit": 17405000, "ebitda": 22099000, "pretax_income": 6338000, "tax_provision": 4393000, "net_income": 1945000, "net_income_to_common": 1945000, "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": 94875603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129742, "ticker_id": 7312, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:53.095796+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17405000", "ebitda": "22099000", "netIncome": "1945000", "grossProfit": "31993000", "depreciation": "None", "totalRevenue": "280311000", "costOfRevenue": "248318000", "interestIncome": "None", "incomeBeforeTax": "6338000", "interestExpense": "11067000", "operatingIncome": "17239000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4393000", "reportedCurrency": "USD", "netInterestIncome": "-11067000", "nonInterestIncome": "None", "operatingExpenses": "14754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4694000", "sellingGeneralAndAdministrative": "10060000", "netIncomeFromContinuingOperations": "1945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "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": "94875603", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280311000, "cost_of_revenue": 248318000, "gross_profit": 31993000, "research_and_development": null, "selling_general_admin": 10060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17405000, "depreciation_amortisation": 4694000, "ebitda": 22099000, "interest_expense": 11067000, "interest_income": null, "other_non_operating": null, "pretax_income": 6338000, "tax_provision": 4393000, "effective_tax_rate": null, "net_income": 1945000, "net_income_continuing_ops": 1945000, "net_income_to_common": 1945000, "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": 94875603, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17405000", "ebitda": "22099000", "netIncome": "1945000", "grossProfit": "31993000", "depreciation": "None", "totalRevenue": "280311000", "costOfRevenue": "248318000", "interestIncome": "None", "incomeBeforeTax": "6338000", "interestExpense": "11067000", "operatingIncome": "17239000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4393000", "reportedCurrency": "USD", "netInterestIncome": "-11067000", "nonInterestIncome": "None", "operatingExpenses": "14754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4694000", "sellingGeneralAndAdministrative": "10060000", "netIncomeFromContinuingOperations": "1945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "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": "94875603", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }