{ "ticker": { "uuid": "df2ad9c8-8f97-468f-ab4a-55a8d5103667", "symbol": "DOCN", "name": "DigitalOcean Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/df2ad9c8-8f97-468f-ab4a-55a8d5103667/", "api_url": "https://sharemaestro.com/factors/api/tickers/df2ad9c8-8f97-468f-ab4a-55a8d5103667/" }, "ticker_metadata": { "id": 1079, "uuid": "df2ad9c8-8f97-468f-ab4a-55a8d5103667", "symbol": "DOCN", "name": "DigitalOcean Holdings Inc", "asset_type": "equity", "market_cap": 15853963000, "stock_exchange_id": 3, "industry": "Software - Infrastructure", "sector": "Technology", "description": "DigitalOcean Holdings, Inc. operates a cloud computing platform that provides platform infrastructure and tools for developers, startups, and small and medium-sized businesses in North America, Europe, Asia, and internationally. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "df2ad9c8-8f97-468f-ab4a-55a8d5103667", "symbol": "DOCN", "name": "DigitalOcean Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/df2ad9c8-8f97-468f-ab4a-55a8d5103667/", "api_url": "https://sharemaestro.com/factors/api/tickers/df2ad9c8-8f97-468f-ab4a-55a8d5103667/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.51, "value": 0.01, "quality": 0.94, "momentum": 0.99, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 169.87, "market_cap": 19011001050, "pe_ratio": 80.2731, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0216, "shareholder_yield": 0, "roe": 0.2669, "piotroski_f_score": 7, "momentum_12_1": 4.7265, "volatility_252d": 0.8574 }, "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": "2026-06-07T06:52:46.440111+00:00", "batch_id": "" }, "size": { "price_close": 169.87, "market_cap": 19011001050, "market_cap_usd": 19011001050, "enterprise_value": 19358246050, "shares_outstanding": 111915000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 80.2731, "pb_ratio": 21.4238, "ptbv_ratio": 43.3018, "ps_ratio": 20.0405, "pcf_ratio": 64.1146, "pfcf_ratio": 34.3803, "ev_ebitda": 46.2587, "ev_ebit": 90.4621, "ev_sales": 20.4066, "ev_fcf": 35.0083, "earnings_yield": 0.0125, "fcf_yield": 0.0286, "price_to_sales": 20.0405, "price_to_book": 21.4238, "price_to_cashflow": 64.1146, "ebitda_to_ev": 0.0216, "sales_yield": 0.049 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5849, "operating_margin": 0.2256, "net_margin": 0.2497, "ebitda_margin": 0.4411, "fcf_margin": 0.5829, "roe": 0.2669, "roa": 0.0921, "roic": 0.13, "roc_greenblatt": null, "asset_turnover": 0.3691, "cash_conversion": 2.3349, "accruals_ratio": -0.0232, "sbc_to_revenue": 0.0879, "piotroski_f_score": 7, "altman_z_score": 7.5449, "earnings_stability_5y": 1.0967, "revenue_stability_5y": 0.4288, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2159, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8966, "net_debt_to_ebitda": 0.8298, "debt_to_assets": 0.4235, "interest_coverage": 9.4299, "current_ratio": 1.4596, "quick_ratio": 1.4596, "net_debt": 347245000, "local_beta": 0.0016, "volatility_252d": 0.8574, "volatility_60d": 2.0199, "max_drawdown_12m": -0.2011, "risk_adjusted_momentum": 5.5129 }, "growth": { "revenue_growth_1y": 0.1761, "revenue_growth_3y_cagr": 0.1608, "revenue_growth_5y_cagr": 0.2314, "eps_growth_1y": 1.1816, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1369, "book_value_growth_1y": null, "revenue_growth": 0.1761, "earnings_growth": 1.1816 }, "momentum": { "price_return_1m": 0.0361, "price_return_3m": 2.1197, "price_return_6m": 2.517, "price_return_9m": 4.1853, "price_return_12m": 4.9333, "price_return_12m_ex1m": 4.7265, "momentum_6m": 2.517, "momentum_12m": 4.9333, "momentum_12_1": 4.7265, "distance_from_52w_high": 0, "distance_from_52w_low": 5.5995, "relative_strength": 4.8333 }, "raw_ttm": { "revenue_ttm": 948629000, "gross_profit_ttm": 554858000, "ebit_ttm": 213993000, "ebitda_ttm": 418478000, "net_income_ttm": 236829000, "eps_diluted_ttm": 2.1162, "operating_cash_flow_ttm": 296516000, "capital_expenditure_ttm": 256446000, "fcf_ttm": 552962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22693000, "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_current_liabilities": 646971000, "net_ppe": null, "total_assets": 2570387000, "total_debt": 1088608000, "total_equity": 887376000, "net_working_capital": 36098000, "book_value_per_share": 7.929, "retained_earnings": -27966000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 439035000, "tangible_book_per_share": 3.9229 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 96, "rank_ptbv": 96, "rank_ps": 95, "rank_pcf": 95, "rank_ev_ebitda": 92, "rank_ev_ebit": 96, "rank_earnings_yield": 91, "rank_fcf_yield": 77, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 13, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 35, "rank_fcf_margin": 12, "rank_piotroski": 16, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2 }, "composites": { "value_composite": 99, "quality_composite": 6, "momentum_composite": 1, "growth_composite": 7, "yield_composite": 90, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 100, "vc3_composite": 100, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.097, "os_score": 0.51, "value_percentile": 0.01, "quality_percentile": 0.94, "momentum_percentile": 0.99, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "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": 3951, "ticker_id": 1079, "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": "2026-06-07T06:52:46.440111+00:00", "batch_id": "", "os_score_delta": null, "price_close": 169.87, "market_cap": 19011001050, "market_cap_usd": 19011001050, "enterprise_value": 19358246050, "shares_outstanding": 111915000, "fx_rate_to_usd": null, "pe_ratio": 80.27311288, "pb_ratio": 21.42383956, "ptbv_ratio": 43.30178927, "ps_ratio": 20.04050166, "pcf_ratio": 64.11458758, "pfcf_ratio": 34.3803029, "ev_ebitda": 46.25869472, "ev_ebit": 90.46205273, "ev_sales": 20.40655098, "ev_fcf": 35.00827552, "earnings_yield": 0.01245747, "fcf_yield": 0.02856467, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58490516, "operating_margin": 0.22558134, "net_margin": 0.24965397, "ebitda_margin": 0.44113979, "fcf_margin": 0.58290649, "roe": 0.26688687, "roa": 0.09213749, "roic": 0.12999516, "roc_greenblatt": null, "asset_turnover": 0.36906077, "cash_conversion": 2.33485764, "accruals_ratio": -0.02322102, "sbc_to_revenue": 0.08790581, "debt_to_equity": 1.89661541, "net_debt_to_ebitda": 0.82978078, "debt_to_assets": 0.4235191, "interest_coverage": 9.42991231, "current_ratio": 1.45955537, "quick_ratio": 1.45955537, "net_debt": 347245000, "revenue_growth_1y": 0.17610106, "revenue_growth_3y_cagr": 0.16079391, "revenue_growth_5y_cagr": 0.23139378, "eps_growth_1y": 1.18160966, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13686492, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 7.54486557, "earnings_stability_5y": 1.09671, "revenue_stability_5y": 0.428789, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03610857, "price_return_3m": 2.11974288, "price_return_6m": 2.51697723, "price_return_9m": 4.18528694, "price_return_12m": 4.93328676, "price_return_12m_ex1m": 4.72651065, "distance_from_52w_high": 0, "distance_from_52w_low": 5.5994561, "relative_strength": 4.83332318, "local_beta": 0.0016, "volatility_252d": 0.857359, "volatility_60d": 2.019866, "max_drawdown_12m": -0.20114437, "revenue_ttm": 948629000, "gross_profit_ttm": 554858000, "ebit_ttm": 213993000, "ebitda_ttm": 418478000, "net_income_ttm": 236829000, "eps_diluted_ttm": 2.11615065, "operating_cash_flow_ttm": 296516000, "capital_expenditure_ttm": 256446000, "fcf_ttm": 552962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22693000, "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_current_liabilities": 646971000, "net_ppe": null, "total_assets": 2570387000, "total_debt": 1088608000, "total_equity": 887376000, "net_working_capital": 36098000, "book_value_per_share": 7.92901756, "retained_earnings": -27966000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 439035000, "tangible_book_per_share": 3.92293258, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 91, "rank_pb": 96, "rank_ptbv": 96, "rank_ps": 95, "rank_pcf": 95, "rank_ev_ebitda": 92, "rank_ev_ebit": 96, "rank_earnings_yield": 91, "rank_fcf_yield": 77, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 13, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 35, "rank_fcf_margin": 12, "rank_piotroski": 16, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2, "value_composite": 99, "quality_composite": 6, "momentum_composite": 1, "growth_composite": 7, "yield_composite": 90, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 100, "vc3_composite": 100, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "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": 169.87, "os": 0.51, "value": 0.01, "quality": 0.94, "momentum": 0.99, "confidence": 1, "coverage": 1, "pe_ratio": 80.2731, "earnings_yield": 0.0125, "shareholder_yield": 0, "roe": 0.2669, "momentum_12_1": 4.7265, "complete_fields": { "id": 3951, "ticker_id": 1079, "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": "2026-06-07T06:52:46.440111+00:00", "batch_id": "", "os_score_delta": null, "price_close": 169.87, "market_cap": 19011001050, "market_cap_usd": 19011001050, "enterprise_value": 19358246050, "shares_outstanding": 111915000, "fx_rate_to_usd": null, "pe_ratio": 80.27311288, "pb_ratio": 21.42383956, "ptbv_ratio": 43.30178927, "ps_ratio": 20.04050166, "pcf_ratio": 64.11458758, "pfcf_ratio": 34.3803029, "ev_ebitda": 46.25869472, "ev_ebit": 90.46205273, "ev_sales": 20.40655098, "ev_fcf": 35.00827552, "earnings_yield": 0.01245747, "fcf_yield": 0.02856467, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58490516, "operating_margin": 0.22558134, "net_margin": 0.24965397, "ebitda_margin": 0.44113979, "fcf_margin": 0.58290649, "roe": 0.26688687, "roa": 0.09213749, "roic": 0.12999516, "roc_greenblatt": null, "asset_turnover": 0.36906077, "cash_conversion": 2.33485764, "accruals_ratio": -0.02322102, "sbc_to_revenue": 0.08790581, "debt_to_equity": 1.89661541, "net_debt_to_ebitda": 0.82978078, "debt_to_assets": 0.4235191, "interest_coverage": 9.42991231, "current_ratio": 1.45955537, "quick_ratio": 1.45955537, "net_debt": 347245000, "revenue_growth_1y": 0.17610106, "revenue_growth_3y_cagr": 0.16079391, "revenue_growth_5y_cagr": 0.23139378, "eps_growth_1y": 1.18160966, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13686492, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 7.54486557, "earnings_stability_5y": 1.09671, "revenue_stability_5y": 0.428789, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03610857, "price_return_3m": 2.11974288, "price_return_6m": 2.51697723, "price_return_9m": 4.18528694, "price_return_12m": 4.93328676, "price_return_12m_ex1m": 4.72651065, "distance_from_52w_high": 0, "distance_from_52w_low": 5.5994561, "relative_strength": 4.83332318, "local_beta": 0.0016, "volatility_252d": 0.857359, "volatility_60d": 2.019866, "max_drawdown_12m": -0.20114437, "revenue_ttm": 948629000, "gross_profit_ttm": 554858000, "ebit_ttm": 213993000, "ebitda_ttm": 418478000, "net_income_ttm": 236829000, "eps_diluted_ttm": 2.11615065, "operating_cash_flow_ttm": 296516000, "capital_expenditure_ttm": 256446000, "fcf_ttm": 552962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 22693000, "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_current_liabilities": 646971000, "net_ppe": null, "total_assets": 2570387000, "total_debt": 1088608000, "total_equity": 887376000, "net_working_capital": 36098000, "book_value_per_share": 7.92901756, "retained_earnings": -27966000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 439035000, "tangible_book_per_share": 3.92293258, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 91, "rank_pb": 96, "rank_ptbv": 96, "rank_ps": 95, "rank_pcf": 95, "rank_ev_ebitda": 92, "rank_ev_ebit": 96, "rank_earnings_yield": 91, "rank_fcf_yield": 77, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 13, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 35, "rank_fcf_margin": 12, "rank_piotroski": 16, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 2, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 2, "value_composite": 99, "quality_composite": 6, "momentum_composite": 1, "growth_composite": 7, "yield_composite": 90, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 100, "vc3_composite": 100, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "ebit": 224602000, "ebitda": 362051000, "pretax_income": 206662000, "tax_provision": -52600000, "net_income": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 1435210000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 309604000, "capital_expenditure": 139851000, "free_cash_flow": 449455000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251271, "ticker_id": 1079, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224602000", "ebitda": "362051000", "netIncome": "259262000", "grossProfit": "539592000", "depreciation": "None", "totalRevenue": "901427000", "costOfRevenue": "361835000", "interestIncome": "19509000", "incomeBeforeTax": "206662000", "interestExpense": "17940000", "operatingIncome": "156989000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52600000", "reportedCurrency": "USD", "netInterestIncome": "1569000", "nonInterestIncome": "None", "operatingExpenses": "382603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161621000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137449000", "sellingGeneralAndAdministrative": "138549000", "netIncomeFromContinuingOperations": "259262000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1837705000", "longTermDebt": "970653000", "shortTermDebt": "464557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99504000", "reportedCurrency": "USD", "retainedEarnings": "-43737000", "totalLiabilities": "1866395000", "otherCurrentAssets": "81598000", "totalCurrentAssets": "426981000", "currentLongTermDebt": "325109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410724000", "currentAccountsPayable": "38836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "730555000", "totalShareholderEquity": "-28690000", "capitalLeaseObligations": "306343000", "otherCurrentLiabilities": "110189000", "totalCurrentLiabilities": "619464000", "otherNonCurrentLiabilities": "105291000", "totalNonCurrentLiabilities": "1246931000", "cashAndShortTermInvestments": "254475000", "commonStockSharesOutstanding": "105343000", "intangibleAssetsExcludingGoodwill": "99504000", "cashAndCashEquivalentsAtCarryingValue": "254475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309604000", "capitalExpenditures": "139851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216909000", "cashflowFromInvestment": "-268285000", "stockBasedCompensation": "80315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 901427000, "cost_of_revenue": 361835000, "gross_profit": 539592000, "research_and_development": 161621000, "selling_general_admin": 138549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224602000, "depreciation_amortisation": 137449000, "ebitda": 362051000, "interest_expense": 17940000, "interest_income": null, "other_non_operating": null, "pretax_income": 206662000, "tax_provision": -52600000, "effective_tax_rate": null, "net_income": 259262000, "net_income_continuing_ops": 259262000, "net_income_to_common": 259262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254475000, "short_term_investments": null, "net_receivables": 90908000, "inventory": null, "other_current_assets": null, "total_current_assets": 426981000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 99504000, "goodwill_and_intangibles": 448178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410724000, "total_assets": 1837705000, "short_term_debt": 464557000, "accounts_payable": 38836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619464000, "long_term_debt": 970653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1246931000, "total_liabilities": 1866395000, "total_debt": 1435210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43737000, "total_equity": -28690000, "shares_outstanding": 105343000, "operating_cash_flow": 309604000, "stock_based_compensation": 80315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216909000, "free_cash_flow": 449455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224602000", "ebitda": "362051000", "netIncome": "259262000", "grossProfit": "539592000", "depreciation": "None", "totalRevenue": "901427000", "costOfRevenue": "361835000", "interestIncome": "19509000", "incomeBeforeTax": "206662000", "interestExpense": "17940000", "operatingIncome": "156989000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-52600000", "reportedCurrency": "USD", "netInterestIncome": "1569000", "nonInterestIncome": "None", "operatingExpenses": "382603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161621000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137449000", "sellingGeneralAndAdministrative": "138549000", "netIncomeFromContinuingOperations": "259262000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1837705000", "longTermDebt": "970653000", "shortTermDebt": "464557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99504000", "reportedCurrency": "USD", "retainedEarnings": "-43737000", "totalLiabilities": "1866395000", "otherCurrentAssets": "81598000", "totalCurrentAssets": "426981000", "currentLongTermDebt": "325109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410724000", "currentAccountsPayable": "38836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "730555000", "totalShareholderEquity": "-28690000", "capitalLeaseObligations": "306343000", "otherCurrentLiabilities": "110189000", "totalCurrentLiabilities": "619464000", "otherNonCurrentLiabilities": "105291000", "totalNonCurrentLiabilities": "1246931000", "cashAndShortTermInvestments": "254475000", "commonStockSharesOutstanding": "105343000", "intangibleAssetsExcludingGoodwill": "99504000", "cashAndCashEquivalentsAtCarryingValue": "254475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309604000", "capitalExpenditures": "139851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216909000", "cashflowFromInvestment": "-268285000", "stockBasedCompensation": "80315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137449000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 780615000, "cost_of_revenue": 314672000, "gross_profit": 465943000, "ebit": 106812000, "ebitda": 236864000, "pretax_income": 97699000, "tax_provision": 13207000, "net_income": 84492000, "net_income_to_common": 84492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428446000, "total_current_assets": 541718000, "total_assets": 1639015000, "short_term_debt": 79335000, "long_term_debt": 1485366000, "total_debt": 1564701000, "total_liabilities": 1841970000, "total_equity": -202955000, "shares_outstanding": 94503000, "goodwill_and_intangibles": 466392000 }, "cash_flow": { "operating_cash_flow": 282725000, "capital_expenditure": 186523000, "free_cash_flow": 469248000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251276, "ticker_id": 1079, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106812000", "ebitda": "236864000", "netIncome": "84492000", "grossProfit": "465943000", "depreciation": "None", "totalRevenue": "780615000", "costOfRevenue": "314672000", "interestIncome": "15805000", "incomeBeforeTax": "97699000", "interestExpense": "9113000", "operatingIncome": "91007000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13207000", "reportedCurrency": "USD", "netInterestIncome": "6692000", "nonInterestIncome": "None", "operatingExpenses": "374936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142499000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130052000", "sellingGeneralAndAdministrative": "160867000", "netIncomeFromContinuingOperations": "84492000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1639015000", "longTermDebt": "1485366000", "shortTermDebt": "79335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "117718000", "reportedCurrency": "USD", "retainedEarnings": "-258742000", "totalLiabilities": "1841970000", "otherCurrentAssets": "22165000", "totalCurrentAssets": "541718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "91107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1097297000", "currentAccountsPayable": "54565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1695132000", "totalShareholderEquity": "-202955000", "capitalLeaseObligations": "209766000", "otherCurrentLiabilities": "41811000", "totalCurrentLiabilities": "220955000", "otherNonCurrentLiabilities": "1095000", "totalNonCurrentLiabilities": "1621015000", "cashAndShortTermInvestments": "428446000", "commonStockSharesOutstanding": "94503000", "intangibleAssetsExcludingGoodwill": "117718000", "cashAndCashEquivalentsAtCarryingValue": "428446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282725000", "capitalExpenditures": "186523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76446000", "cashflowFromInvestment": "-94805000", "stockBasedCompensation": "90545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130051999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780615000, "cost_of_revenue": 314672000, "gross_profit": 465943000, "research_and_development": 142499000, "selling_general_admin": 160867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106812000, "depreciation_amortisation": 130052000, "ebitda": 236864000, "interest_expense": 9113000, "interest_income": null, "other_non_operating": null, "pretax_income": 97699000, "tax_provision": 13207000, "effective_tax_rate": null, "net_income": 84492000, "net_income_continuing_ops": 84492000, "net_income_to_common": 84492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428446000, "short_term_investments": 0, "net_receivables": 91107000, "inventory": null, "other_current_assets": null, "total_current_assets": 541718000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 117718000, "goodwill_and_intangibles": 466392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1097297000, "total_assets": 1639015000, "short_term_debt": 79335000, "accounts_payable": 54565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220955000, "long_term_debt": 1485366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1621015000, "total_liabilities": 1841970000, "total_debt": 1564701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258742000, "total_equity": -202955000, "shares_outstanding": 94503000, "operating_cash_flow": 282725000, "stock_based_compensation": 90545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76446000, "free_cash_flow": 469248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106812000", "ebitda": "236864000", "netIncome": "84492000", "grossProfit": "465943000", "depreciation": "None", "totalRevenue": "780615000", "costOfRevenue": "314672000", "interestIncome": "15805000", "incomeBeforeTax": "97699000", "interestExpense": "9113000", "operatingIncome": "91007000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13207000", "reportedCurrency": "USD", "netInterestIncome": "6692000", "nonInterestIncome": "None", "operatingExpenses": "374936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142499000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130052000", "sellingGeneralAndAdministrative": "160867000", "netIncomeFromContinuingOperations": "84492000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1639015000", "longTermDebt": "1485366000", "shortTermDebt": "79335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "117718000", "reportedCurrency": "USD", "retainedEarnings": "-258742000", "totalLiabilities": "1841970000", "otherCurrentAssets": "22165000", "totalCurrentAssets": "541718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "91107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1097297000", "currentAccountsPayable": "54565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1695132000", "totalShareholderEquity": "-202955000", "capitalLeaseObligations": "209766000", "otherCurrentLiabilities": "41811000", "totalCurrentLiabilities": "220955000", "otherNonCurrentLiabilities": "1095000", "totalNonCurrentLiabilities": "1621015000", "cashAndShortTermInvestments": "428446000", "commonStockSharesOutstanding": "94503000", "intangibleAssetsExcludingGoodwill": "117718000", "cashAndCashEquivalentsAtCarryingValue": "428446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282725000", "capitalExpenditures": "186523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76446000", "cashflowFromInvestment": "-94805000", "stockBasedCompensation": "90545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130051999", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 692884000, "cost_of_revenue": 283967000, "gross_profit": 408917000, "ebit": 35721000, "ebitda": 153587000, "pretax_income": 26776000, "tax_provision": 7367000, "net_income": 19409000, "net_income_to_common": 19409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317236000, "total_current_assets": 502994000, "total_assets": 1460967000, "short_term_debt": 86541000, "long_term_debt": 1477798000, "total_debt": 1564339000, "total_liabilities": 1774665000, "total_equity": -313698000, "shares_outstanding": 96415000, "goodwill_and_intangibles": 488473000 }, "cash_flow": { "operating_cash_flow": 234942000, "capital_expenditure": 124813000, "free_cash_flow": 359755000, "dividends_paid": 43387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251281, "ticker_id": 1079, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35721000", "ebitda": "153587000", "netIncome": "19409000", "grossProfit": "408917000", "depreciation": "None", "totalRevenue": "692884000", "costOfRevenue": "283967000", "interestIncome": "23825000", "incomeBeforeTax": "26776000", "interestExpense": "8945000", "operatingIncome": "11896000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7367000", "reportedCurrency": "USD", "netInterestIncome": "14880000", "nonInterestIncome": "None", "operatingExpenses": "397021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "140365000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117866000", "sellingGeneralAndAdministrative": "162742000", "netIncomeFromContinuingOperations": "19409000" }, "balance": { "goodwill": "348322000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1460967000", "longTermDebt": "1477798000", "shortTermDebt": "86541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140151000", "reportedCurrency": "USD", "retainedEarnings": "-344237000", "totalLiabilities": "1774665000", "otherCurrentAssets": "29040000", "totalCurrentAssets": "502994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "94532000", "currentNetReceivables": "62186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957973000", "currentAccountsPayable": "3957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1655500000", "totalShareholderEquity": "-313698000", "capitalLeaseObligations": "177702000", "otherCurrentLiabilities": "47036000", "totalCurrentLiabilities": "192645000", "otherNonCurrentLiabilities": "9528000", "totalNonCurrentLiabilities": "1582020000", "cashAndShortTermInvestments": "317236000", "commonStockSharesOutstanding": "96415000", "intangibleAssetsExcludingGoodwill": "140151000", "cashAndCashEquivalentsAtCarryingValue": "317236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19409000", "profitLoss": "None", "dividendPayout": "43387000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9593000", "operatingCashflow": "234942000", "capitalExpenditures": "124813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-468903000", "cashflowFromInvestment": "401152000", "stockBasedCompensation": "88347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-488455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692884000, "cost_of_revenue": 283967000, "gross_profit": 408917000, "research_and_development": 140365000, "selling_general_admin": 162742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35721000, "depreciation_amortisation": 117866000, "ebitda": 153587000, "interest_expense": 8945000, "interest_income": null, "other_non_operating": null, "pretax_income": 26776000, "tax_provision": 7367000, "effective_tax_rate": null, "net_income": 19409000, "net_income_continuing_ops": 19409000, "net_income_to_common": 19409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317236000, "short_term_investments": 94532000, "net_receivables": 62186000, "inventory": null, "other_current_assets": null, "total_current_assets": 502994000, "net_ppe": null, "goodwill": 348322000, "intangible_assets": 140151000, "goodwill_and_intangibles": 488473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 957973000, "total_assets": 1460967000, "short_term_debt": 86541000, "accounts_payable": 3957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192645000, "long_term_debt": 1477798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1582020000, "total_liabilities": 1774665000, "total_debt": 1564339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344237000, "total_equity": -313698000, "shares_outstanding": 96415000, "operating_cash_flow": 234942000, "stock_based_compensation": 88347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 401152000, "dividends_paid": 43387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -468903000, "free_cash_flow": 359755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35721000", "ebitda": "153587000", "netIncome": "19409000", "grossProfit": "408917000", "depreciation": "None", "totalRevenue": "692884000", "costOfRevenue": "283967000", "interestIncome": "23825000", "incomeBeforeTax": "26776000", "interestExpense": "8945000", "operatingIncome": "11896000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7367000", "reportedCurrency": "USD", "netInterestIncome": "14880000", "nonInterestIncome": "None", "operatingExpenses": "397021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "140365000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117866000", "sellingGeneralAndAdministrative": "162742000", "netIncomeFromContinuingOperations": "19409000" }, "balance": { "goodwill": "348322000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1460967000", "longTermDebt": "1477798000", "shortTermDebt": "86541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140151000", "reportedCurrency": "USD", "retainedEarnings": "-344237000", "totalLiabilities": "1774665000", "otherCurrentAssets": "29040000", "totalCurrentAssets": "502994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "94532000", "currentNetReceivables": "62186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957973000", "currentAccountsPayable": "3957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1655500000", "totalShareholderEquity": "-313698000", "capitalLeaseObligations": "177702000", "otherCurrentLiabilities": "47036000", "totalCurrentLiabilities": "192645000", "otherNonCurrentLiabilities": "9528000", "totalNonCurrentLiabilities": "1582020000", "cashAndShortTermInvestments": "317236000", "commonStockSharesOutstanding": "96415000", "intangibleAssetsExcludingGoodwill": "140151000", "cashAndCashEquivalentsAtCarryingValue": "317236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19409000", "profitLoss": "None", "dividendPayout": "43387000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9593000", "operatingCashflow": "234942000", "capitalExpenditures": "124813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-468903000", "cashflowFromInvestment": "401152000", "stockBasedCompensation": "88347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-488455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117866000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 576322000, "cost_of_revenue": 211927000, "gross_profit": 364395000, "ebit": -15489000, "ebitda": 86743000, "pretax_income": -23885000, "tax_provision": 3919000, "net_income": -27804000, "net_income_to_common": -27804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140772000, "total_current_assets": 945991000, "total_assets": 1815631000, "short_term_debt": 57432000, "long_term_debt": 1470270000, "total_debt": 1527702000, "total_liabilities": 1768062000, "total_equity": 47569000, "shares_outstanding": 100806000, "goodwill_and_intangibles": 434096000 }, "cash_flow": { "operating_cash_flow": 195152000, "capital_expenditure": 120217000, "free_cash_flow": 315369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251286, "ticker_id": 1079, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15489000", "ebitda": "86743000", "netIncome": "-27804000", "grossProfit": "364395000", "depreciation": "None", "totalRevenue": "576322000", "costOfRevenue": "211927000", "interestIncome": "10615000", "incomeBeforeTax": "-23885000", "interestExpense": "8396000", "operatingIncome": "-25697000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3919000", "reportedCurrency": "USD", "netInterestIncome": "-8396000", "nonInterestIncome": "None", "operatingExpenses": "390092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143885000", "otherNonOperatingIncome": "10208000", "costofGoodsAndServicesSold": "211927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102232000", "sellingGeneralAndAdministrative": "165185000", "netIncomeFromContinuingOperations": "-24283000" }, "balance": { "goodwill": "315168000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1815631000", "longTermDebt": "1470270000", "shortTermDebt": "57432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "118928000", "reportedCurrency": "USD", "retainedEarnings": "-214342000", "totalLiabilities": "1768062000", "otherCurrentAssets": "27924000", "totalCurrentAssets": "945991000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "723462000", "currentNetReceivables": "53833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "869640000", "currentAccountsPayable": "21138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273170000", "shortLongTermDebtTotal": "1635395000", "totalShareholderEquity": "47569000", "capitalLeaseObligations": "165925000", "otherCurrentLiabilities": "40548000", "totalCurrentLiabilities": "165516000", "otherNonCurrentLiabilities": "3826000", "totalNonCurrentLiabilities": "1602546000", "cashAndShortTermInvestments": "140772000", "commonStockSharesOutstanding": "100806000", "intangibleAssetsExcludingGoodwill": "118928000", "cashAndCashEquivalentsAtCarryingValue": "140772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "195152000", "capitalExpenditures": "120217000", "changeInReceivables": "-26645000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-610363000", "cashflowFromInvestment": "-1148158000", "stockBasedCompensation": "105829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1563369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 576322000, "cost_of_revenue": 211927000, "gross_profit": 364395000, "research_and_development": 143885000, "selling_general_admin": 165185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15489000, "depreciation_amortisation": 102232000, "ebitda": 86743000, "interest_expense": 8396000, "interest_income": null, "other_non_operating": null, "pretax_income": -23885000, "tax_provision": 3919000, "effective_tax_rate": null, "net_income": -27804000, "net_income_continuing_ops": -24283000, "net_income_to_common": -27804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140772000, "short_term_investments": 723462000, "net_receivables": 53833000, "inventory": null, "other_current_assets": null, "total_current_assets": 945991000, "net_ppe": null, "goodwill": 315168000, "intangible_assets": 118928000, "goodwill_and_intangibles": 434096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 869640000, "total_assets": 1815631000, "short_term_debt": 57432000, "accounts_payable": 21138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165516000, "long_term_debt": 1470270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1602546000, "total_liabilities": 1768062000, "total_debt": 1527702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214342000, "total_equity": 47569000, "shares_outstanding": 100806000, "operating_cash_flow": 195152000, "stock_based_compensation": 105829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1148158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -610363000, "free_cash_flow": 315369000, "net_change_in_cash": -1563369000 }, "raw_data": { "income": { "ebit": "-15489000", "ebitda": "86743000", "netIncome": "-27804000", "grossProfit": "364395000", "depreciation": "None", "totalRevenue": "576322000", "costOfRevenue": "211927000", "interestIncome": "10615000", "incomeBeforeTax": "-23885000", "interestExpense": "8396000", "operatingIncome": "-25697000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3919000", "reportedCurrency": "USD", "netInterestIncome": "-8396000", "nonInterestIncome": "None", "operatingExpenses": "390092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143885000", "otherNonOperatingIncome": "10208000", "costofGoodsAndServicesSold": "211927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102232000", "sellingGeneralAndAdministrative": "165185000", "netIncomeFromContinuingOperations": "-24283000" }, "balance": { "goodwill": "315168000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1815631000", "longTermDebt": "1470270000", "shortTermDebt": "57432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "118928000", "reportedCurrency": "USD", "retainedEarnings": "-214342000", "totalLiabilities": "1768062000", "otherCurrentAssets": "27924000", "totalCurrentAssets": "945991000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "723462000", "currentNetReceivables": "53833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "869640000", "currentAccountsPayable": "21138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273170000", "shortLongTermDebtTotal": "1635395000", "totalShareholderEquity": "47569000", "capitalLeaseObligations": "165925000", "otherCurrentLiabilities": "40548000", "totalCurrentLiabilities": "165516000", "otherNonCurrentLiabilities": "3826000", "totalNonCurrentLiabilities": "1602546000", "cashAndShortTermInvestments": "140772000", "commonStockSharesOutstanding": "100806000", "intangibleAssetsExcludingGoodwill": "118928000", "cashAndCashEquivalentsAtCarryingValue": "140772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "195152000", "capitalExpenditures": "120217000", "changeInReceivables": "-26645000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-610363000", "cashflowFromInvestment": "-1148158000", "stockBasedCompensation": "105829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1563369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102232000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 428561000, "cost_of_revenue": 170595000, "gross_profit": 257966000, "ebit": -14457000, "ebitda": 73915000, "pretax_income": -18201000, "tax_provision": 1302000, "net_income": -19503000, "net_income_to_common": -19503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1713387000, "total_current_assets": 1770056000, "total_assets": 2100995000, "short_term_debt": 31907000, "long_term_debt": 1462676000, "total_debt": 1494583000, "total_liabilities": 1522798000, "total_equity": 578197000, "shares_outstanding": 107207635, "goodwill_and_intangibles": 75085000 }, "cash_flow": { "operating_cash_flow": 133114000, "capital_expenditure": 109099000, "free_cash_flow": 242213000, "dividends_paid": 1480564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251291, "ticker_id": 1079, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14457000", "ebitda": "73915000", "netIncome": "-19503000", "grossProfit": "257966000", "depreciation": "None", "totalRevenue": "428561000", "costOfRevenue": "170595000", "interestIncome": "164000", "incomeBeforeTax": "-18201000", "interestExpense": "3744000", "operatingIncome": "-11186000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1302000", "reportedCurrency": "USD", "netInterestIncome": "-3744000", "nonInterestIncome": "None", "operatingExpenses": "269152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115684000", "otherNonOperatingIncome": "-3271000", "costofGoodsAndServicesSold": "170595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88372000", "sellingGeneralAndAdministrative": "102590000", "netIncomeFromContinuingOperations": "-19503000" }, "balance": { "goodwill": "32170000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2100995000", "longTermDebt": "1462676000", "shortTermDebt": "31907000", "treasuryStock": "-4598000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "42915000", "reportedCurrency": "USD", "retainedEarnings": "-186538000", "totalLiabilities": "1522798000", "otherCurrentAssets": "17050000", "totalCurrentAssets": "1770056000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "39619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330939000", "currentAccountsPayable": "12657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "249643000", "shortLongTermDebtTotal": "1462676000", "totalShareholderEquity": "578197000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "34001000", "totalCurrentLiabilities": "58239000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "1464559000", "cashAndShortTermInvestments": "1713387000", "commonStockSharesOutstanding": "107207635", "intangibleAssetsExcludingGoodwill": "42915000", "cashAndCashEquivalentsAtCarryingValue": "1713387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19503000", "profitLoss": "None", "dividendPayout": "1480564000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9325000", "operatingCashflow": "133114000", "capitalExpenditures": "109099000", "changeInReceivables": "-20727000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1593379000", "cashflowFromInvestment": "-113605000", "stockBasedCompensation": "61577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1480564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1612888000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 428561000, "cost_of_revenue": 170595000, "gross_profit": 257966000, "research_and_development": 115684000, "selling_general_admin": 102590000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14457000, "depreciation_amortisation": 88372000, "ebitda": 73915000, "interest_expense": 3744000, "interest_income": null, "other_non_operating": null, "pretax_income": -18201000, "tax_provision": 1302000, "effective_tax_rate": null, "net_income": -19503000, "net_income_continuing_ops": -19503000, "net_income_to_common": -19503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1713387000, "short_term_investments": 0, "net_receivables": 39619000, "inventory": null, "other_current_assets": null, "total_current_assets": 1770056000, "net_ppe": null, "goodwill": 32170000, "intangible_assets": 42915000, "goodwill_and_intangibles": 75085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330939000, "total_assets": 2100995000, "short_term_debt": 31907000, "accounts_payable": 12657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58239000, "long_term_debt": 1462676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1464559000, "total_liabilities": 1522798000, "total_debt": 1494583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -186538000, "total_equity": 578197000, "shares_outstanding": 107207635, "operating_cash_flow": 133114000, "stock_based_compensation": 61577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113605000, "dividends_paid": 1480564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1593379000, "free_cash_flow": 242213000, "net_change_in_cash": 1612888000 }, "raw_data": { "income": { "ebit": "-14457000", "ebitda": "73915000", "netIncome": "-19503000", "grossProfit": "257966000", "depreciation": "None", "totalRevenue": "428561000", "costOfRevenue": "170595000", "interestIncome": "164000", "incomeBeforeTax": "-18201000", "interestExpense": "3744000", "operatingIncome": "-11186000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1302000", "reportedCurrency": "USD", "netInterestIncome": "-3744000", "nonInterestIncome": "None", "operatingExpenses": "269152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115684000", "otherNonOperatingIncome": "-3271000", "costofGoodsAndServicesSold": "170595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88372000", "sellingGeneralAndAdministrative": "102590000", "netIncomeFromContinuingOperations": "-19503000" }, "balance": { "goodwill": "32170000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2100995000", "longTermDebt": "1462676000", "shortTermDebt": "31907000", "treasuryStock": "-4598000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "42915000", "reportedCurrency": "USD", "retainedEarnings": "-186538000", "totalLiabilities": "1522798000", "otherCurrentAssets": "17050000", "totalCurrentAssets": "1770056000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "39619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330939000", "currentAccountsPayable": "12657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "249643000", "shortLongTermDebtTotal": "1462676000", "totalShareholderEquity": "578197000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "34001000", "totalCurrentLiabilities": "58239000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "1464559000", "cashAndShortTermInvestments": "1713387000", "commonStockSharesOutstanding": "107207635", "intangibleAssetsExcludingGoodwill": "42915000", "cashAndCashEquivalentsAtCarryingValue": "1713387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19503000", "profitLoss": "None", "dividendPayout": "1480564000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9325000", "operatingCashflow": "133114000", "capitalExpenditures": "109099000", "changeInReceivables": "-20727000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1593379000", "cashflowFromInvestment": "-113605000", "stockBasedCompensation": "61577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1480564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1612888000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88372000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 318380000, "cost_of_revenue": 145532000, "gross_profit": 172848000, "ebit": -29047000, "ebitda": 46527000, "pretax_income": -42657000, "tax_provision": 911000, "net_income": -43568000, "net_income_to_common": -43568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100311000, "total_current_assets": 147953000, "total_assets": 430252000, "short_term_debt": 17468000, "long_term_debt": 242215000, "total_debt": 259683000, "total_liabilities": 502346000, "total_equity": -72094000, "shares_outstanding": 105303340, "goodwill_and_intangibles": 37323000 }, "cash_flow": { "operating_cash_flow": 58458000, "capital_expenditure": 115806000, "free_cash_flow": 174264000, "dividends_paid": 1403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251296, "ticker_id": 1079, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29047000", "ebitda": "46527000", "netIncome": "-43568000", "grossProfit": "172848000", "depreciation": "None", "totalRevenue": "318380000", "costOfRevenue": "145532000", "interestIncome": "None", "incomeBeforeTax": "-42657000", "interestExpense": "13610000", "operatingIncome": "-15791000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "911000", "reportedCurrency": "USD", "netInterestIncome": "-13610000", "nonInterestIncome": "None", "operatingExpenses": "188639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74970000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75574000", "sellingGeneralAndAdministrative": "80197000", "netIncomeFromContinuingOperations": "-43568000" }, "balance": { "goodwill": "2674000", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "430252000", "longTermDebt": "242215000", "shortTermDebt": "17468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34649000", "reportedCurrency": "USD", "retainedEarnings": "-167035000", "totalLiabilities": "502346000", "otherCurrentAssets": "19544000", "totalCurrentAssets": "147953000", "currentLongTermDebt": "17468000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282299000", "currentAccountsPayable": "12433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "213502000", "shortLongTermDebtTotal": "259683000", "totalShareholderEquity": "-72094000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "42253000", "totalCurrentLiabilities": "84785000", "otherNonCurrentLiabilities": "2061000", "totalNonCurrentLiabilities": "417561000", "cashAndShortTermInvestments": "100311000", "commonStockSharesOutstanding": "105303340", "intangibleAssetsExcludingGoodwill": "34649000", "cashAndCashEquivalentsAtCarryingValue": "100311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43568000", "profitLoss": "None", "dividendPayout": "1403000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2369000", "operatingCashflow": "58458000", "capitalExpenditures": "115806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124026000", "cashflowFromInvestment": "-115633000", "stockBasedCompensation": "29456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318380000, "cost_of_revenue": 145532000, "gross_profit": 172848000, "research_and_development": 74970000, "selling_general_admin": 80197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29047000, "depreciation_amortisation": 75574000, "ebitda": 46527000, "interest_expense": 13610000, "interest_income": null, "other_non_operating": null, "pretax_income": -42657000, "tax_provision": 911000, "effective_tax_rate": null, "net_income": -43568000, "net_income_continuing_ops": -43568000, "net_income_to_common": -43568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100311000, "short_term_investments": null, "net_receivables": 28098000, "inventory": 1, "other_current_assets": null, "total_current_assets": 147953000, "net_ppe": null, "goodwill": 2674000, "intangible_assets": 34649000, "goodwill_and_intangibles": 37323000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 282299000, "total_assets": 430252000, "short_term_debt": 17468000, "accounts_payable": 12433000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84785000, "long_term_debt": 242215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 417561000, "total_liabilities": 502346000, "total_debt": 259683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167035000, "total_equity": -72094000, "shares_outstanding": 105303340, "operating_cash_flow": 58458000, "stock_based_compensation": 29456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115633000, "dividends_paid": 1403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124026000, "free_cash_flow": 174264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29047000", "ebitda": "46527000", "netIncome": "-43568000", "grossProfit": "172848000", "depreciation": "None", "totalRevenue": "318380000", "costOfRevenue": "145532000", "interestIncome": "None", "incomeBeforeTax": "-42657000", "interestExpense": "13610000", "operatingIncome": "-15791000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "911000", "reportedCurrency": "USD", "netInterestIncome": "-13610000", "nonInterestIncome": "None", "operatingExpenses": "188639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74970000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75574000", "sellingGeneralAndAdministrative": "80197000", "netIncomeFromContinuingOperations": "-43568000" }, "balance": { "goodwill": "2674000", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "430252000", "longTermDebt": "242215000", "shortTermDebt": "17468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34649000", "reportedCurrency": "USD", "retainedEarnings": "-167035000", "totalLiabilities": "502346000", "otherCurrentAssets": "19544000", "totalCurrentAssets": "147953000", "currentLongTermDebt": "17468000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282299000", "currentAccountsPayable": "12433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "213502000", "shortLongTermDebtTotal": "259683000", "totalShareholderEquity": "-72094000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "42253000", "totalCurrentLiabilities": "84785000", "otherNonCurrentLiabilities": "2061000", "totalNonCurrentLiabilities": "417561000", "cashAndShortTermInvestments": "100311000", "commonStockSharesOutstanding": "105303340", "intangibleAssetsExcludingGoodwill": "34649000", "cashAndCashEquivalentsAtCarryingValue": "100311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43568000", "profitLoss": "None", "dividendPayout": "1403000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2369000", "operatingCashflow": "58458000", "capitalExpenditures": "115806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124026000", "cashflowFromInvestment": "-115633000", "stockBasedCompensation": "29456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75574000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 254823000, "cost_of_revenue": 122259000, "gross_profit": 132564000, "ebit": -30241000, "ebitda": 32840000, "pretax_income": -39597000, "tax_provision": 793000, "net_income": -40390000, "net_income_to_common": -40390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32906000, "total_current_assets": 60624000, "total_assets": 302485000, "short_term_debt": 15157000, "long_term_debt": 173040000, "total_debt": 188197000, "total_liabilities": 251501000, "total_equity": 50984000, "shares_outstanding": 105303340, "goodwill_and_intangibles": 59586000 }, "cash_flow": { "operating_cash_flow": 39902000, "capital_expenditure": 70444000, "free_cash_flow": 110346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251300, "ticker_id": 1079, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30241000", "ebitda": "32840000", "netIncome": "-40390000", "grossProfit": "132564000", "depreciation": "None", "totalRevenue": "254823000", "costOfRevenue": "122259000", "interestIncome": "None", "incomeBeforeTax": "-39597000", "interestExpense": "9356000", "operatingIncome": "-29905000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "793000", "reportedCurrency": "USD", "netInterestIncome": "-9356000", "nonInterestIncome": "None", "operatingExpenses": "162469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59973000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63081000", "sellingGeneralAndAdministrative": "71156000", "netIncomeFromContinuingOperations": "-40390000" }, "balance": { "goodwill": "2674000", "inventory": "-3235000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "302485000", "longTermDebt": "173040000", "shortTermDebt": "15157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "56912000", "reportedCurrency": "USD", "retainedEarnings": "-123467000", "totalLiabilities": "251501000", "otherCurrentAssets": "6971000", "totalCurrentAssets": "60624000", "currentLongTermDebt": "14219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241861000", "currentAccountsPayable": "27236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178839000", "shortLongTermDebtTotal": "191060000", "totalShareholderEquity": "50984000", "capitalLeaseObligations": "3801000", "otherCurrentLiabilities": "30144000", "totalCurrentLiabilities": "72537000", "otherNonCurrentLiabilities": "2884000", "totalNonCurrentLiabilities": "178964000", "cashAndShortTermInvestments": "32906000", "commonStockSharesOutstanding": "105303340", "intangibleAssetsExcludingGoodwill": "56912000", "cashAndCashEquivalentsAtCarryingValue": "32906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3954000", "operatingCashflow": "39902000", "capitalExpenditures": "70444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49804000", "cashflowFromInvestment": "-87383000", "stockBasedCompensation": "18646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254823000, "cost_of_revenue": 122259000, "gross_profit": 132564000, "research_and_development": 59973000, "selling_general_admin": 71156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30241000, "depreciation_amortisation": 63081000, "ebitda": 32840000, "interest_expense": 9356000, "interest_income": null, "other_non_operating": null, "pretax_income": -39597000, "tax_provision": 793000, "effective_tax_rate": null, "net_income": -40390000, "net_income_continuing_ops": -40390000, "net_income_to_common": -40390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32906000, "short_term_investments": null, "net_receivables": 20747000, "inventory": -3235000, "other_current_assets": null, "total_current_assets": 60624000, "net_ppe": null, "goodwill": 2674000, "intangible_assets": 56912000, "goodwill_and_intangibles": 59586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241861000, "total_assets": 302485000, "short_term_debt": 15157000, "accounts_payable": 27236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72537000, "long_term_debt": 173040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178964000, "total_liabilities": 251501000, "total_debt": 188197000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123467000, "total_equity": 50984000, "shares_outstanding": 105303340, "operating_cash_flow": 39902000, "stock_based_compensation": 18646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49804000, "free_cash_flow": 110346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30241000", "ebitda": "32840000", "netIncome": "-40390000", "grossProfit": "132564000", "depreciation": "None", "totalRevenue": "254823000", "costOfRevenue": "122259000", "interestIncome": "None", "incomeBeforeTax": "-39597000", "interestExpense": "9356000", "operatingIncome": "-29905000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "793000", "reportedCurrency": "USD", "netInterestIncome": "-9356000", "nonInterestIncome": "None", "operatingExpenses": "162469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59973000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63081000", "sellingGeneralAndAdministrative": "71156000", "netIncomeFromContinuingOperations": "-40390000" }, "balance": { "goodwill": "2674000", "inventory": "-3235000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "302485000", "longTermDebt": "173040000", "shortTermDebt": "15157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "56912000", "reportedCurrency": "USD", "retainedEarnings": "-123467000", "totalLiabilities": "251501000", "otherCurrentAssets": "6971000", "totalCurrentAssets": "60624000", "currentLongTermDebt": "14219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241861000", "currentAccountsPayable": "27236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178839000", "shortLongTermDebtTotal": "191060000", "totalShareholderEquity": "50984000", "capitalLeaseObligations": "3801000", "otherCurrentLiabilities": "30144000", "totalCurrentLiabilities": "72537000", "otherNonCurrentLiabilities": "2884000", "totalNonCurrentLiabilities": "178964000", "cashAndShortTermInvestments": "32906000", "commonStockSharesOutstanding": "105303340", "intangibleAssetsExcludingGoodwill": "56912000", "cashAndCashEquivalentsAtCarryingValue": "32906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3954000", "operatingCashflow": "39902000", "capitalExpenditures": "70444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49804000", "cashflowFromInvestment": "-87383000", "stockBasedCompensation": "18646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62853000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 203136000, "cost_of_revenue": 97042000, "gross_profit": 106094000, "ebit": -28466000, "ebitda": 23949000, "pretax_income": -34778000, "tax_provision": 1221000, "net_income": -35999000, "net_income_to_common": -35999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29983000, "total_current_assets": 50518000, "total_assets": 245055000, "short_term_debt": 24143000, "long_term_debt": null, "total_debt": 24143000, "total_liabilities": 178655000, "total_equity": -56864000, "shares_outstanding": 87130000, "goodwill_and_intangibles": 34359000 }, "cash_flow": { "operating_cash_flow": 37954000, "capital_expenditure": 61254000, "free_cash_flow": 99208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251305, "ticker_id": 1079, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28466000", "ebitda": "23949000", "netIncome": "-35999000", "grossProfit": "106094000", "depreciation": "None", "totalRevenue": "203136000", "costOfRevenue": "97042000", "interestIncome": "None", "incomeBeforeTax": "-34778000", "interestExpense": "6312000", "operatingIncome": "-27294000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1221000", "reportedCurrency": "USD", "netInterestIncome": "-6312000", "nonInterestIncome": "None", "operatingExpenses": "133388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52415000", "sellingGeneralAndAdministrative": "59009000", "netIncomeFromContinuingOperations": "-35999000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "245055000", "longTermDebt": "None", "shortTermDebt": "24143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34359000", "reportedCurrency": "USD", "retainedEarnings": "-83077000", "totalLiabilities": "178655000", "otherCurrentAssets": "4128000", "totalCurrentAssets": "50518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194537000", "currentAccountsPayable": "13735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156179000", "shortLongTermDebtTotal": "135934000", "totalShareholderEquity": "-56864000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25639000", "totalCurrentLiabilities": "63517000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "115138000", "cashAndShortTermInvestments": "29983000", "commonStockSharesOutstanding": "87130000", "intangibleAssetsExcludingGoodwill": "34359000", "cashAndCashEquivalentsAtCarryingValue": "29983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35999000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37954000", "capitalExpenditures": "61254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14248000", "cashflowFromInvestment": "-61254000", "stockBasedCompensation": "12167000", "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": "52415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203136000, "cost_of_revenue": 97042000, "gross_profit": 106094000, "research_and_development": 44934000, "selling_general_admin": 59009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28466000, "depreciation_amortisation": 52415000, "ebitda": 23949000, "interest_expense": 6312000, "interest_income": null, "other_non_operating": null, "pretax_income": -34778000, "tax_provision": 1221000, "effective_tax_rate": null, "net_income": -35999000, "net_income_continuing_ops": -35999000, "net_income_to_common": -35999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29983000, "short_term_investments": null, "net_receivables": 16407000, "inventory": null, "other_current_assets": null, "total_current_assets": 50518000, "net_ppe": null, "goodwill": null, "intangible_assets": 34359000, "goodwill_and_intangibles": 34359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194537000, "total_assets": 245055000, "short_term_debt": 24143000, "accounts_payable": 13735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63517000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115138000, "total_liabilities": 178655000, "total_debt": 24143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83077000, "total_equity": -56864000, "shares_outstanding": 87130000, "operating_cash_flow": 37954000, "stock_based_compensation": 12167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14248000, "free_cash_flow": 99208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28466000", "ebitda": "23949000", "netIncome": "-35999000", "grossProfit": "106094000", "depreciation": "None", "totalRevenue": "203136000", "costOfRevenue": "97042000", "interestIncome": "None", "incomeBeforeTax": "-34778000", "interestExpense": "6312000", "operatingIncome": "-27294000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1221000", "reportedCurrency": "USD", "netInterestIncome": "-6312000", "nonInterestIncome": "None", "operatingExpenses": "133388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52415000", "sellingGeneralAndAdministrative": "59009000", "netIncomeFromContinuingOperations": "-35999000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "245055000", "longTermDebt": "None", "shortTermDebt": "24143000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34359000", "reportedCurrency": "USD", "retainedEarnings": "-83077000", "totalLiabilities": "178655000", "otherCurrentAssets": "4128000", "totalCurrentAssets": "50518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194537000", "currentAccountsPayable": "13735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "156179000", "shortLongTermDebtTotal": "135934000", "totalShareholderEquity": "-56864000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25639000", "totalCurrentLiabilities": "63517000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "115138000", "cashAndShortTermInvestments": "29983000", "commonStockSharesOutstanding": "87130000", "intangibleAssetsExcludingGoodwill": "34359000", "cashAndCashEquivalentsAtCarryingValue": "29983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35999000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37954000", "capitalExpenditures": "61254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14248000", "cashflowFromInvestment": "-61254000", "stockBasedCompensation": "12167000", "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": "52415000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "ebit": 36571000, "ebitda": 82046000, "pretax_income": 24496000, "tax_provision": 8725000, "net_income": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741363000, "total_current_assets": 944290000, "total_assets": 2570387000, "short_term_debt": 480142000, "long_term_debt": 608466000, "total_debt": 1088608000, "total_liabilities": 1683011000, "total_equity": 887376000, "shares_outstanding": 111915000, "goodwill_and_intangibles": 448341000 }, "cash_flow": { "operating_cash_flow": 46921000, "capital_expenditure": 44732000, "free_cash_flow": 91653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251269, "ticker_id": 1079, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36571000", "ebitda": "82046000", "netIncome": "15771000", "grossProfit": "144710000", "depreciation": "None", "totalRevenue": "257905000", "costOfRevenue": "113195000", "interestIncome": "1178000", "incomeBeforeTax": "24496000", "interestExpense": "10553000", "operatingIncome": "36571000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8725000", "reportedCurrency": "USD", "netInterestIncome": "-9375000", "nonInterestIncome": "None", "operatingExpenses": "108139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48830000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45475000", "sellingGeneralAndAdministrative": "37640000", "netIncomeFromContinuingOperations": "15771000" }, "balance": { "goodwill": "350651000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2570387000", "longTermDebt": "608466000", "shortTermDebt": "480142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97690000", "reportedCurrency": "USD", "retainedEarnings": "-27966000", "totalLiabilities": "1683011000", "otherCurrentAssets": "97471000", "totalCurrentAssets": "944290000", "currentLongTermDebt": "311256000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1626097000", "currentAccountsPayable": "31893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899594000", "totalShareholderEquity": "887376000", "capitalLeaseObligations": "380173000", "otherCurrentLiabilities": "128653000", "totalCurrentLiabilities": "646971000", "otherNonCurrentLiabilities": "212289000", "totalNonCurrentLiabilities": "1036040000", "cashAndShortTermInvestments": "741363000", "commonStockSharesOutstanding": "111915000", "intangibleAssetsExcludingGoodwill": "97690000", "cashAndCashEquivalentsAtCarryingValue": "741363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46921000", "capitalExpenditures": "44732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "500617000", "cashflowFromInvestment": "-60581000", "stockBasedCompensation": "22507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257905000, "cost_of_revenue": 113195000, "gross_profit": 144710000, "research_and_development": 48830000, "selling_general_admin": 37640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36571000, "depreciation_amortisation": 45475000, "ebitda": 82046000, "interest_expense": 10553000, "interest_income": null, "other_non_operating": null, "pretax_income": 24496000, "tax_provision": 8725000, "effective_tax_rate": null, "net_income": 15771000, "net_income_continuing_ops": 15771000, "net_income_to_common": 15771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741363000, "short_term_investments": null, "net_receivables": 105456000, "inventory": null, "other_current_assets": null, "total_current_assets": 944290000, "net_ppe": null, "goodwill": 350651000, "intangible_assets": 97690000, "goodwill_and_intangibles": 448341000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1626097000, "total_assets": 2570387000, "short_term_debt": 480142000, "accounts_payable": 31893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 646971000, "long_term_debt": 608466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1036040000, "total_liabilities": 1683011000, "total_debt": 1088608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27966000, "total_equity": 887376000, "shares_outstanding": 111915000, "operating_cash_flow": 46921000, "stock_based_compensation": 22507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60581000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 500617000, "free_cash_flow": 91653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36571000", "ebitda": "82046000", "netIncome": "15771000", "grossProfit": "144710000", "depreciation": "None", "totalRevenue": "257905000", "costOfRevenue": "113195000", "interestIncome": "1178000", "incomeBeforeTax": "24496000", "interestExpense": "10553000", "operatingIncome": "36571000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8725000", "reportedCurrency": "USD", "netInterestIncome": "-9375000", "nonInterestIncome": "None", "operatingExpenses": "108139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48830000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45475000", "sellingGeneralAndAdministrative": "37640000", "netIncomeFromContinuingOperations": "15771000" }, "balance": { "goodwill": "350651000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2570387000", "longTermDebt": "608466000", "shortTermDebt": "480142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97690000", "reportedCurrency": "USD", "retainedEarnings": "-27966000", "totalLiabilities": "1683011000", "otherCurrentAssets": "97471000", "totalCurrentAssets": "944290000", "currentLongTermDebt": "311256000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1626097000", "currentAccountsPayable": "31893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "899594000", "totalShareholderEquity": "887376000", "capitalLeaseObligations": "380173000", "otherCurrentLiabilities": "128653000", "totalCurrentLiabilities": "646971000", "otherNonCurrentLiabilities": "212289000", "totalNonCurrentLiabilities": "1036040000", "cashAndShortTermInvestments": "741363000", "commonStockSharesOutstanding": "111915000", "intangibleAssetsExcludingGoodwill": "97690000", "cashAndCashEquivalentsAtCarryingValue": "741363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46921000", "capitalExpenditures": "44732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "500617000", "cashflowFromInvestment": "-60581000", "stockBasedCompensation": "22507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45475000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "ebit": 37379000, "ebitda": 128564000, "pretax_income": 32520000, "tax_provision": 6860000, "net_income": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254475000, "total_current_assets": 426981000, "total_assets": 1837705000, "short_term_debt": 464557000, "long_term_debt": 970653000, "total_debt": 1435210000, "total_liabilities": 1866395000, "total_equity": -28690000, "shares_outstanding": 105343000, "goodwill_and_intangibles": 448178000 }, "cash_flow": { "operating_cash_flow": 57280000, "capital_expenditure": 165382000, "free_cash_flow": 222662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251270, "ticker_id": 1079, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37379000", "ebitda": "128564000", "netIncome": "25660000", "grossProfit": "142270000", "depreciation": "None", "totalRevenue": "242390000", "costOfRevenue": "100120000", "interestIncome": "2175000", "incomeBeforeTax": "32520000", "interestExpense": "4859000", "operatingIncome": "38796000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6860000", "reportedCurrency": "USD", "netInterestIncome": "-6276000", "nonInterestIncome": "None", "operatingExpenses": "103474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44264000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91185000", "sellingGeneralAndAdministrative": "36694000", "netIncomeFromContinuingOperations": "25660000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1837705000", "longTermDebt": "970653000", "shortTermDebt": "464557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99504000", "reportedCurrency": "USD", "retainedEarnings": "-43737000", "totalLiabilities": "1866395000", "otherCurrentAssets": "81598000", "totalCurrentAssets": "426981000", "currentLongTermDebt": "325109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410724000", "currentAccountsPayable": "38836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "730555000", "totalShareholderEquity": "-28690000", "capitalLeaseObligations": "306343000", "otherCurrentLiabilities": "110189000", "totalCurrentLiabilities": "619464000", "otherNonCurrentLiabilities": "105291000", "totalNonCurrentLiabilities": "1246931000", "cashAndShortTermInvestments": "254475000", "commonStockSharesOutstanding": "105343000", "intangibleAssetsExcludingGoodwill": "99504000", "cashAndCashEquivalentsAtCarryingValue": "254475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57280000", "capitalExpenditures": "165382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90268000", "cashflowFromInvestment": "-129513000", "stockBasedCompensation": "20002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242390000, "cost_of_revenue": 100120000, "gross_profit": 142270000, "research_and_development": 44264000, "selling_general_admin": 36694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37379000, "depreciation_amortisation": 91185000, "ebitda": 128564000, "interest_expense": 4859000, "interest_income": null, "other_non_operating": null, "pretax_income": 32520000, "tax_provision": 6860000, "effective_tax_rate": null, "net_income": 25660000, "net_income_continuing_ops": 25660000, "net_income_to_common": 25660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254475000, "short_term_investments": null, "net_receivables": 90908000, "inventory": null, "other_current_assets": null, "total_current_assets": 426981000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 99504000, "goodwill_and_intangibles": 448178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410724000, "total_assets": 1837705000, "short_term_debt": 464557000, "accounts_payable": 38836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 619464000, "long_term_debt": 970653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1246931000, "total_liabilities": 1866395000, "total_debt": 1435210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43737000, "total_equity": -28690000, "shares_outstanding": 105343000, "operating_cash_flow": 57280000, "stock_based_compensation": 20002000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90268000, "free_cash_flow": 222662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37379000", "ebitda": "128564000", "netIncome": "25660000", "grossProfit": "142270000", "depreciation": "None", "totalRevenue": "242390000", "costOfRevenue": "100120000", "interestIncome": "2175000", "incomeBeforeTax": "32520000", "interestExpense": "4859000", "operatingIncome": "38796000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6860000", "reportedCurrency": "USD", "netInterestIncome": "-6276000", "nonInterestIncome": "None", "operatingExpenses": "103474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44264000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91185000", "sellingGeneralAndAdministrative": "36694000", "netIncomeFromContinuingOperations": "25660000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1837705000", "longTermDebt": "970653000", "shortTermDebt": "464557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99504000", "reportedCurrency": "USD", "retainedEarnings": "-43737000", "totalLiabilities": "1866395000", "otherCurrentAssets": "81598000", "totalCurrentAssets": "426981000", "currentLongTermDebt": "325109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410724000", "currentAccountsPayable": "38836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "730555000", "totalShareholderEquity": "-28690000", "capitalLeaseObligations": "306343000", "otherCurrentLiabilities": "110189000", "totalCurrentLiabilities": "619464000", "otherNonCurrentLiabilities": "105291000", "totalNonCurrentLiabilities": "1246931000", "cashAndShortTermInvestments": "254475000", "commonStockSharesOutstanding": "105343000", "intangibleAssetsExcludingGoodwill": "99504000", "cashAndCashEquivalentsAtCarryingValue": "254475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57280000", "capitalExpenditures": "165382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90268000", "cashflowFromInvestment": "-129513000", "stockBasedCompensation": "20002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40414000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 229634000, "cost_of_revenue": 92701000, "gross_profit": 136933000, "ebit": 95356000, "ebitda": 130416000, "pretax_income": 90314000, "tax_provision": -68057000, "net_income": 158371000, "net_income_to_common": 158371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236561000, "total_current_assets": 367625000, "total_assets": 1725706000, "short_term_debt": 148941000, "long_term_debt": 1284315000, "total_debt": 1433256000, "total_liabilities": 1795324000, "total_equity": -69618000, "shares_outstanding": 103036000, "goodwill_and_intangibles": 453092000 }, "cash_flow": { "operating_cash_flow": 99868000, "capital_expenditure": 10900000, "free_cash_flow": 110768000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251272, "ticker_id": 1079, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95356000", "ebitda": "130416000", "netIncome": "158371000", "grossProfit": "136933000", "depreciation": "None", "totalRevenue": "229634000", "costOfRevenue": "92701000", "interestIncome": "2051000", "incomeBeforeTax": "90314000", "interestExpense": "5042000", "operatingIncome": "44932000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-68057000", "reportedCurrency": "USD", "netInterestIncome": "-2991000", "nonInterestIncome": "None", "operatingExpenses": "92001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38119000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35060000", "sellingGeneralAndAdministrative": "32654000", "netIncomeFromContinuingOperations": "158371000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1725706000", "longTermDebt": "1284315000", "shortTermDebt": "148941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "104418000", "reportedCurrency": "USD", "retainedEarnings": "-69397000", "totalLiabilities": "1795324000", "otherCurrentAssets": "46685000", "totalCurrentAssets": "367625000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1358081000", "currentAccountsPayable": "67599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1593499000", "totalShareholderEquity": "-69618000", "capitalLeaseObligations": "299684000", "otherCurrentLiabilities": "99871000", "totalCurrentLiabilities": "324998000", "otherNonCurrentLiabilities": "21272000", "totalNonCurrentLiabilities": "1470326000", "cashAndShortTermInvestments": "236561000", "commonStockSharesOutstanding": "103036000", "intangibleAssetsExcludingGoodwill": "104418000", "cashAndCashEquivalentsAtCarryingValue": "236561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99868000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214382000", "cashflowFromInvestment": "-38365000", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229634000, "cost_of_revenue": 92701000, "gross_profit": 136933000, "research_and_development": 38119000, "selling_general_admin": 32654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95356000, "depreciation_amortisation": 35060000, "ebitda": 130416000, "interest_expense": 5042000, "interest_income": null, "other_non_operating": null, "pretax_income": 90314000, "tax_provision": -68057000, "effective_tax_rate": null, "net_income": 158371000, "net_income_continuing_ops": 158371000, "net_income_to_common": 158371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236561000, "short_term_investments": null, "net_receivables": 84379000, "inventory": null, "other_current_assets": null, "total_current_assets": 367625000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 104418000, "goodwill_and_intangibles": 453092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1358081000, "total_assets": 1725706000, "short_term_debt": 148941000, "accounts_payable": 67599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324998000, "long_term_debt": 1284315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1470326000, "total_liabilities": 1795324000, "total_debt": 1433256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69397000, "total_equity": -69618000, "shares_outstanding": 103036000, "operating_cash_flow": 99868000, "stock_based_compensation": 19800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214382000, "free_cash_flow": 110768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95356000", "ebitda": "130416000", "netIncome": "158371000", "grossProfit": "136933000", "depreciation": "None", "totalRevenue": "229634000", "costOfRevenue": "92701000", "interestIncome": "2051000", "incomeBeforeTax": "90314000", "interestExpense": "5042000", "operatingIncome": "44932000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-68057000", "reportedCurrency": "USD", "netInterestIncome": "-2991000", "nonInterestIncome": "None", "operatingExpenses": "92001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38119000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35060000", "sellingGeneralAndAdministrative": "32654000", "netIncomeFromContinuingOperations": "158371000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1725706000", "longTermDebt": "1284315000", "shortTermDebt": "148941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "104418000", "reportedCurrency": "USD", "retainedEarnings": "-69397000", "totalLiabilities": "1795324000", "otherCurrentAssets": "46685000", "totalCurrentAssets": "367625000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1358081000", "currentAccountsPayable": "67599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1593499000", "totalShareholderEquity": "-69618000", "capitalLeaseObligations": "299684000", "otherCurrentLiabilities": "99871000", "totalCurrentLiabilities": "324998000", "otherNonCurrentLiabilities": "21272000", "totalNonCurrentLiabilities": "1470326000", "cashAndShortTermInvestments": "236561000", "commonStockSharesOutstanding": "103036000", "intangibleAssetsExcludingGoodwill": "104418000", "cashAndCashEquivalentsAtCarryingValue": "236561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99868000", "capitalExpenditures": "10900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214382000", "cashflowFromInvestment": "-38365000", "stockBasedCompensation": "19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35060000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 218700000, "cost_of_revenue": 87755000, "gross_profit": 130945000, "ebit": 44687000, "ebitda": 77452000, "pretax_income": 42448000, "tax_provision": 5421000, "net_income": 37027000, "net_income_to_common": 37027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387745000, "total_current_assets": 509773000, "total_assets": 1719808000, "short_term_debt": 98223000, "long_term_debt": 1489164000, "total_debt": 1587387000, "total_liabilities": 1895025000, "total_equity": -175217000, "shares_outstanding": 100617000, "goodwill_and_intangibles": 458006000 }, "cash_flow": { "operating_cash_flow": 92447000, "capital_expenditure": 35432000, "free_cash_flow": 127879000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251273, "ticker_id": 1079, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44687000", "ebitda": "77452000", "netIncome": "37027000", "grossProfit": "130945000", "depreciation": "None", "totalRevenue": "218700000", "costOfRevenue": "87755000", "interestIncome": "9337000", "incomeBeforeTax": "42448000", "interestExpense": "2239000", "operatingIncome": "35619000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5421000", "reportedCurrency": "USD", "netInterestIncome": "7098000", "nonInterestIncome": "None", "operatingExpenses": "95326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39644000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32765000", "sellingGeneralAndAdministrative": "36394000", "netIncomeFromContinuingOperations": "37027000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1719808000", "longTermDebt": "1489164000", "shortTermDebt": "98223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "109332000", "reportedCurrency": "USD", "retainedEarnings": "-183511000", "totalLiabilities": "1895025000", "otherCurrentAssets": "40768000", "totalCurrentAssets": "509773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210035000", "currentAccountsPayable": "31349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1763583000", "totalShareholderEquity": "-175217000", "capitalLeaseObligations": "274419000", "otherCurrentLiabilities": "83695000", "totalCurrentLiabilities": "224531000", "otherNonCurrentLiabilities": "554000", "totalNonCurrentLiabilities": "1670494000", "cashAndShortTermInvestments": "387745000", "commonStockSharesOutstanding": "100617000", "intangibleAssetsExcludingGoodwill": "109332000", "cashAndCashEquivalentsAtCarryingValue": "387745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37027000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92447000", "capitalExpenditures": "35432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29697000", "cashflowFromInvestment": "-35432000", "stockBasedCompensation": "21081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218700000, "cost_of_revenue": 87755000, "gross_profit": 130945000, "research_and_development": 39644000, "selling_general_admin": 36394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44687000, "depreciation_amortisation": 32765000, "ebitda": 77452000, "interest_expense": 2239000, "interest_income": null, "other_non_operating": null, "pretax_income": 42448000, "tax_provision": 5421000, "effective_tax_rate": null, "net_income": 37027000, "net_income_continuing_ops": 37027000, "net_income_to_common": 37027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387745000, "short_term_investments": null, "net_receivables": 81260000, "inventory": null, "other_current_assets": null, "total_current_assets": 509773000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 109332000, "goodwill_and_intangibles": 458006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1210035000, "total_assets": 1719808000, "short_term_debt": 98223000, "accounts_payable": 31349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224531000, "long_term_debt": 1489164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1670494000, "total_liabilities": 1895025000, "total_debt": 1587387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183511000, "total_equity": -175217000, "shares_outstanding": 100617000, "operating_cash_flow": 92447000, "stock_based_compensation": 21081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35432000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29697000, "free_cash_flow": 127879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44687000", "ebitda": "77452000", "netIncome": "37027000", "grossProfit": "130945000", "depreciation": "None", "totalRevenue": "218700000", "costOfRevenue": "87755000", "interestIncome": "9337000", "incomeBeforeTax": "42448000", "interestExpense": "2239000", "operatingIncome": "35619000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5421000", "reportedCurrency": "USD", "netInterestIncome": "7098000", "nonInterestIncome": "None", "operatingExpenses": "95326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39644000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32765000", "sellingGeneralAndAdministrative": "36394000", "netIncomeFromContinuingOperations": "37027000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1719808000", "longTermDebt": "1489164000", "shortTermDebt": "98223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "109332000", "reportedCurrency": "USD", "retainedEarnings": "-183511000", "totalLiabilities": "1895025000", "otherCurrentAssets": "40768000", "totalCurrentAssets": "509773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1210035000", "currentAccountsPayable": "31349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1763583000", "totalShareholderEquity": "-175217000", "capitalLeaseObligations": "274419000", "otherCurrentLiabilities": "83695000", "totalCurrentLiabilities": "224531000", "otherNonCurrentLiabilities": "554000", "totalNonCurrentLiabilities": "1670494000", "cashAndShortTermInvestments": "387745000", "commonStockSharesOutstanding": "100617000", "intangibleAssetsExcludingGoodwill": "109332000", "cashAndCashEquivalentsAtCarryingValue": "387745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37027000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92447000", "capitalExpenditures": "35432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29697000", "cashflowFromInvestment": "-35432000", "stockBasedCompensation": "21081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32765000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 210703000, "cost_of_revenue": 81259000, "gross_profit": 129444000, "ebit": 43588000, "ebitda": 72798000, "pretax_income": 41380000, "tax_provision": 3176000, "net_income": 38204000, "net_income_to_common": 38204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360421000, "total_current_assets": 479242000, "total_assets": 1641668000, "short_term_debt": 92909000, "long_term_debt": 1487264000, "total_debt": 1580173000, "total_liabilities": 1852415000, "total_equity": -210747000, "shares_outstanding": 102322000, "goodwill_and_intangibles": 462177000 }, "cash_flow": { "operating_cash_flow": 64090000, "capital_expenditure": 64975000, "free_cash_flow": 129065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251274, "ticker_id": 1079, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43588000", "ebitda": "72798000", "netIncome": "38204000", "grossProfit": "129444000", "depreciation": "None", "totalRevenue": "210703000", "costOfRevenue": "81259000", "interestIncome": "5946000", "incomeBeforeTax": "41380000", "interestExpense": "2208000", "operatingIncome": "37642000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3176000", "reportedCurrency": "USD", "netInterestIncome": "3738000", "nonInterestIncome": "None", "operatingExpenses": "91802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39594000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29210000", "sellingGeneralAndAdministrative": "32807000", "netIncomeFromContinuingOperations": "38204000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1641668000", "longTermDebt": "1487264000", "shortTermDebt": "92909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "113503000", "reportedCurrency": "USD", "retainedEarnings": "-220538000", "totalLiabilities": "1852415000", "otherCurrentAssets": "42213000", "totalCurrentAssets": "479242000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1162426000", "currentAccountsPayable": "9422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1741828000", "totalShareholderEquity": "-210747000", "capitalLeaseObligations": "254564000", "otherCurrentLiabilities": "90347000", "totalCurrentLiabilities": "198320000", "otherNonCurrentLiabilities": "714000", "totalNonCurrentLiabilities": "1654095000", "cashAndShortTermInvestments": "360421000", "commonStockSharesOutstanding": "102322000", "intangibleAssetsExcludingGoodwill": "113503000", "cashAndCashEquivalentsAtCarryingValue": "360421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64090000", "capitalExpenditures": "64975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67179000", "cashflowFromInvestment": "-64975000", "stockBasedCompensation": "19432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210703000, "cost_of_revenue": 81259000, "gross_profit": 129444000, "research_and_development": 39594000, "selling_general_admin": 32807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43588000, "depreciation_amortisation": 29210000, "ebitda": 72798000, "interest_expense": 2208000, "interest_income": null, "other_non_operating": null, "pretax_income": 41380000, "tax_provision": 3176000, "effective_tax_rate": null, "net_income": 38204000, "net_income_continuing_ops": 38204000, "net_income_to_common": 38204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360421000, "short_term_investments": null, "net_receivables": 76608000, "inventory": null, "other_current_assets": null, "total_current_assets": 479242000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 113503000, "goodwill_and_intangibles": 462177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1162426000, "total_assets": 1641668000, "short_term_debt": 92909000, "accounts_payable": 9422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198320000, "long_term_debt": 1487264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654095000, "total_liabilities": 1852415000, "total_debt": 1580173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220538000, "total_equity": -210747000, "shares_outstanding": 102322000, "operating_cash_flow": 64090000, "stock_based_compensation": 19432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64975000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67179000, "free_cash_flow": 129065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43588000", "ebitda": "72798000", "netIncome": "38204000", "grossProfit": "129444000", "depreciation": "None", "totalRevenue": "210703000", "costOfRevenue": "81259000", "interestIncome": "5946000", "incomeBeforeTax": "41380000", "interestExpense": "2208000", "operatingIncome": "37642000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3176000", "reportedCurrency": "USD", "netInterestIncome": "3738000", "nonInterestIncome": "None", "operatingExpenses": "91802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39594000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29210000", "sellingGeneralAndAdministrative": "32807000", "netIncomeFromContinuingOperations": "38204000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1641668000", "longTermDebt": "1487264000", "shortTermDebt": "92909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "113503000", "reportedCurrency": "USD", "retainedEarnings": "-220538000", "totalLiabilities": "1852415000", "otherCurrentAssets": "42213000", "totalCurrentAssets": "479242000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1162426000", "currentAccountsPayable": "9422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1741828000", "totalShareholderEquity": "-210747000", "capitalLeaseObligations": "254564000", "otherCurrentLiabilities": "90347000", "totalCurrentLiabilities": "198320000", "otherNonCurrentLiabilities": "714000", "totalNonCurrentLiabilities": "1654095000", "cashAndShortTermInvestments": "360421000", "commonStockSharesOutstanding": "102322000", "intangibleAssetsExcludingGoodwill": "113503000", "cashAndCashEquivalentsAtCarryingValue": "360421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64090000", "capitalExpenditures": "64975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67179000", "cashflowFromInvestment": "-64975000", "stockBasedCompensation": "19432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29210000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 204925000, "cost_of_revenue": 87846000, "gross_profit": 117079000, "ebit": 31220000, "ebitda": 60447000, "pretax_income": 28994000, "tax_provision": 10728000, "net_income": 18266000, "net_income_to_common": 18266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428446000, "total_current_assets": 541718000, "total_assets": 1639015000, "short_term_debt": 79335000, "long_term_debt": 1485366000, "total_debt": 1564701000, "total_liabilities": 1841970000, "total_equity": -202955000, "shares_outstanding": 94404000, "goodwill_and_intangibles": 466392000 }, "cash_flow": { "operating_cash_flow": 71339000, "capital_expenditure": 47145000, "free_cash_flow": 118484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251275, "ticker_id": 1079, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31220000", "ebitda": "60447000", "netIncome": "18266000", "grossProfit": "117079000", "depreciation": "None", "totalRevenue": "204925000", "costOfRevenue": "87846000", "interestIncome": "1315000", "incomeBeforeTax": "28994000", "interestExpense": "2226000", "operatingIncome": "32535000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10728000", "reportedCurrency": "USD", "netInterestIncome": "-3541000", "nonInterestIncome": "None", "operatingExpenses": "84544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29227000", "sellingGeneralAndAdministrative": "33833000", "netIncomeFromContinuingOperations": "18266000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1639015000", "longTermDebt": "1485366000", "shortTermDebt": "79335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "117718000", "reportedCurrency": "USD", "retainedEarnings": "-258742000", "totalLiabilities": "1841970000", "otherCurrentAssets": "22165000", "totalCurrentAssets": "541718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "91107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1097297000", "currentAccountsPayable": "54565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1695132000", "totalShareholderEquity": "-202955000", "capitalLeaseObligations": "209766000", "otherCurrentLiabilities": "41811000", "totalCurrentLiabilities": "220955000", "otherNonCurrentLiabilities": "1095000", "totalNonCurrentLiabilities": "1621015000", "cashAndShortTermInvestments": "428446000", "commonStockSharesOutstanding": "94404000", "intangibleAssetsExcludingGoodwill": "117718000", "cashAndCashEquivalentsAtCarryingValue": "428446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71339000", "capitalExpenditures": "47145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35426000", "cashflowFromInvestment": "-47144000", "stockBasedCompensation": "22886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204925000, "cost_of_revenue": 87846000, "gross_profit": 117079000, "research_and_development": 37111000, "selling_general_admin": 33833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31220000, "depreciation_amortisation": 29227000, "ebitda": 60447000, "interest_expense": 2226000, "interest_income": null, "other_non_operating": null, "pretax_income": 28994000, "tax_provision": 10728000, "effective_tax_rate": null, "net_income": 18266000, "net_income_continuing_ops": 18266000, "net_income_to_common": 18266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428446000, "short_term_investments": 0, "net_receivables": 91107000, "inventory": null, "other_current_assets": null, "total_current_assets": 541718000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 117718000, "goodwill_and_intangibles": 466392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1097297000, "total_assets": 1639015000, "short_term_debt": 79335000, "accounts_payable": 54565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220955000, "long_term_debt": 1485366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1621015000, "total_liabilities": 1841970000, "total_debt": 1564701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258742000, "total_equity": -202955000, "shares_outstanding": 94404000, "operating_cash_flow": 71339000, "stock_based_compensation": 22886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35426000, "free_cash_flow": 118484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31220000", "ebitda": "60447000", "netIncome": "18266000", "grossProfit": "117079000", "depreciation": "None", "totalRevenue": "204925000", "costOfRevenue": "87846000", "interestIncome": "1315000", "incomeBeforeTax": "28994000", "interestExpense": "2226000", "operatingIncome": "32535000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10728000", "reportedCurrency": "USD", "netInterestIncome": "-3541000", "nonInterestIncome": "None", "operatingExpenses": "84544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29227000", "sellingGeneralAndAdministrative": "33833000", "netIncomeFromContinuingOperations": "18266000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1639015000", "longTermDebt": "1485366000", "shortTermDebt": "79335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "117718000", "reportedCurrency": "USD", "retainedEarnings": "-258742000", "totalLiabilities": "1841970000", "otherCurrentAssets": "22165000", "totalCurrentAssets": "541718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "91107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1097297000", "currentAccountsPayable": "54565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1695132000", "totalShareholderEquity": "-202955000", "capitalLeaseObligations": "209766000", "otherCurrentLiabilities": "41811000", "totalCurrentLiabilities": "220955000", "otherNonCurrentLiabilities": "1095000", "totalNonCurrentLiabilities": "1621015000", "cashAndShortTermInvestments": "428446000", "commonStockSharesOutstanding": "94404000", "intangibleAssetsExcludingGoodwill": "117718000", "cashAndCashEquivalentsAtCarryingValue": "428446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71339000", "capitalExpenditures": "47145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35426000", "cashflowFromInvestment": "-47144000", "stockBasedCompensation": "22886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29227000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 198484000, "cost_of_revenue": 79043000, "gross_profit": 119441000, "ebit": 31903000, "ebitda": 67712000, "pretax_income": 29641000, "tax_provision": -3308000, "net_income": 32949000, "net_income_to_common": 32949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439872000, "total_current_assets": 552006000, "total_assets": 1526478000, "short_term_debt": 68113000, "long_term_debt": 1483470000, "total_debt": 1551583000, "total_liabilities": 1738181000, "total_equity": -211703000, "shares_outstanding": 102591000, "goodwill_and_intangibles": 471784000 }, "cash_flow": { "operating_cash_flow": 73353000, "capital_expenditure": 59798000, "free_cash_flow": 133151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251277, "ticker_id": 1079, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31903000", "ebitda": "67712000", "netIncome": "32949000", "grossProfit": "119441000", "depreciation": "None", "totalRevenue": "198484000", "costOfRevenue": "79043000", "interestIncome": "7297000", "incomeBeforeTax": "29641000", "interestExpense": "2262000", "operatingIncome": "24606000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3308000", "reportedCurrency": "USD", "netInterestIncome": "5035000", "nonInterestIncome": "None", "operatingExpenses": "94835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35809000", "sellingGeneralAndAdministrative": "40422000", "netIncomeFromContinuingOperations": "32949000" }, "balance": { "goodwill": "348674000", "inventory": "19381000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1526478000", "longTermDebt": "1483470000", "shortTermDebt": "68113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123110000", "reportedCurrency": "USD", "retainedEarnings": "-277008000", "totalLiabilities": "1738181000", "otherCurrentAssets": "23817000", "totalCurrentAssets": "552006000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "88317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974472000", "currentAccountsPayable": "12946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625139000", "totalShareholderEquity": "-211703000", "capitalLeaseObligations": "141669000", "otherCurrentLiabilities": "89376000", "totalCurrentLiabilities": "176010000", "otherNonCurrentLiabilities": "1627000", "totalNonCurrentLiabilities": "1562171000", "cashAndShortTermInvestments": "439872000", "commonStockSharesOutstanding": "102591000", "intangibleAssetsExcludingGoodwill": "123110000", "cashAndCashEquivalentsAtCarryingValue": "439872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73353000", "capitalExpenditures": "59798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16827000", "cashflowFromInvestment": "-59756000", "stockBasedCompensation": "22949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198484000, "cost_of_revenue": 79043000, "gross_profit": 119441000, "research_and_development": 37377000, "selling_general_admin": 40422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31903000, "depreciation_amortisation": 35809000, "ebitda": 67712000, "interest_expense": 2262000, "interest_income": null, "other_non_operating": null, "pretax_income": 29641000, "tax_provision": -3308000, "effective_tax_rate": null, "net_income": 32949000, "net_income_continuing_ops": 32949000, "net_income_to_common": 32949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439872000, "short_term_investments": 0, "net_receivables": 88317000, "inventory": 19381000, "other_current_assets": null, "total_current_assets": 552006000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 123110000, "goodwill_and_intangibles": 471784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974472000, "total_assets": 1526478000, "short_term_debt": 68113000, "accounts_payable": 12946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176010000, "long_term_debt": 1483470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1562171000, "total_liabilities": 1738181000, "total_debt": 1551583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277008000, "total_equity": -211703000, "shares_outstanding": 102591000, "operating_cash_flow": 73353000, "stock_based_compensation": 22949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59756000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16827000, "free_cash_flow": 133151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31903000", "ebitda": "67712000", "netIncome": "32949000", "grossProfit": "119441000", "depreciation": "None", "totalRevenue": "198484000", "costOfRevenue": "79043000", "interestIncome": "7297000", "incomeBeforeTax": "29641000", "interestExpense": "2262000", "operatingIncome": "24606000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3308000", "reportedCurrency": "USD", "netInterestIncome": "5035000", "nonInterestIncome": "None", "operatingExpenses": "94835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35809000", "sellingGeneralAndAdministrative": "40422000", "netIncomeFromContinuingOperations": "32949000" }, "balance": { "goodwill": "348674000", "inventory": "19381000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1526478000", "longTermDebt": "1483470000", "shortTermDebt": "68113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123110000", "reportedCurrency": "USD", "retainedEarnings": "-277008000", "totalLiabilities": "1738181000", "otherCurrentAssets": "23817000", "totalCurrentAssets": "552006000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "88317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974472000", "currentAccountsPayable": "12946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625139000", "totalShareholderEquity": "-211703000", "capitalLeaseObligations": "141669000", "otherCurrentLiabilities": "89376000", "totalCurrentLiabilities": "176010000", "otherNonCurrentLiabilities": "1627000", "totalNonCurrentLiabilities": "1562171000", "cashAndShortTermInvestments": "439872000", "commonStockSharesOutstanding": "102591000", "intangibleAssetsExcludingGoodwill": "123110000", "cashAndCashEquivalentsAtCarryingValue": "439872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73353000", "capitalExpenditures": "59798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16827000", "cashflowFromInvestment": "-59756000", "stockBasedCompensation": "22949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38378000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 192476000, "cost_of_revenue": 78328000, "gross_profit": 114148000, "ebit": 27130000, "ebitda": 60259000, "pretax_income": 24809000, "tax_provision": 5671000, "net_income": 19138000, "net_income_to_common": 19138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443110000, "total_current_assets": 543723000, "total_assets": 1536793000, "short_term_debt": 73998000, "long_term_debt": 1481577000, "total_debt": 1555575000, "total_liabilities": 1790577000, "total_equity": -253784000, "shares_outstanding": 93832000, "goodwill_and_intangibles": 477356000 }, "cash_flow": { "operating_cash_flow": 71340000, "capital_expenditure": 34352000, "free_cash_flow": 105692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251278, "ticker_id": 1079, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27130000", "ebitda": "60259000", "netIncome": "19138000", "grossProfit": "114148000", "depreciation": "None", "totalRevenue": "192476000", "costOfRevenue": "78328000", "interestIncome": "4802000", "incomeBeforeTax": "24809000", "interestExpense": "2321000", "operatingIncome": "22328000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5671000", "reportedCurrency": "USD", "netInterestIncome": "2481000", "nonInterestIncome": "None", "operatingExpenses": "91820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32984000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33129000", "sellingGeneralAndAdministrative": "40839000", "netIncomeFromContinuingOperations": "19138000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1536793000", "longTermDebt": "1481577000", "shortTermDebt": "73998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "128682000", "reportedCurrency": "USD", "retainedEarnings": "-309957000", "totalLiabilities": "1790577000", "otherCurrentAssets": "33178000", "totalCurrentAssets": "543723000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993070000", "currentAccountsPayable": "9465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1638567000", "totalShareholderEquity": "-253784000", "capitalLeaseObligations": "156990000", "otherCurrentLiabilities": "129890000", "totalCurrentLiabilities": "220156000", "otherNonCurrentLiabilities": "2342000", "totalNonCurrentLiabilities": "1570421000", "cashAndShortTermInvestments": "443110000", "commonStockSharesOutstanding": "93832000", "intangibleAssetsExcludingGoodwill": "128682000", "cashAndCashEquivalentsAtCarryingValue": "443110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71340000", "capitalExpenditures": "34352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12946000", "cashflowFromInvestment": "-34352000", "stockBasedCompensation": "21833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192476000, "cost_of_revenue": 78328000, "gross_profit": 114148000, "research_and_development": 32984000, "selling_general_admin": 40839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27130000, "depreciation_amortisation": 33129000, "ebitda": 60259000, "interest_expense": 2321000, "interest_income": null, "other_non_operating": null, "pretax_income": 24809000, "tax_provision": 5671000, "effective_tax_rate": null, "net_income": 19138000, "net_income_continuing_ops": 19138000, "net_income_to_common": 19138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443110000, "short_term_investments": 0, "net_receivables": 67435000, "inventory": null, "other_current_assets": null, "total_current_assets": 543723000, "net_ppe": null, "goodwill": 348674000, "intangible_assets": 128682000, "goodwill_and_intangibles": 477356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 993070000, "total_assets": 1536793000, "short_term_debt": 73998000, "accounts_payable": 9465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220156000, "long_term_debt": 1481577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1570421000, "total_liabilities": 1790577000, "total_debt": 1555575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309957000, "total_equity": -253784000, "shares_outstanding": 93832000, "operating_cash_flow": 71340000, "stock_based_compensation": 21833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12946000, "free_cash_flow": 105692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27130000", "ebitda": "60259000", "netIncome": "19138000", "grossProfit": "114148000", "depreciation": "None", "totalRevenue": "192476000", "costOfRevenue": "78328000", "interestIncome": "4802000", "incomeBeforeTax": "24809000", "interestExpense": "2321000", "operatingIncome": "22328000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5671000", "reportedCurrency": "USD", "netInterestIncome": "2481000", "nonInterestIncome": "None", "operatingExpenses": "91820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32984000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33129000", "sellingGeneralAndAdministrative": "40839000", "netIncomeFromContinuingOperations": "19138000" }, "balance": { "goodwill": "348674000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1536793000", "longTermDebt": "1481577000", "shortTermDebt": "73998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "128682000", "reportedCurrency": "USD", "retainedEarnings": "-309957000", "totalLiabilities": "1790577000", "otherCurrentAssets": "33178000", "totalCurrentAssets": "543723000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "67435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993070000", "currentAccountsPayable": "9465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1638567000", "totalShareholderEquity": "-253784000", "capitalLeaseObligations": "156990000", "otherCurrentLiabilities": "129890000", "totalCurrentLiabilities": "220156000", "otherNonCurrentLiabilities": "2342000", "totalNonCurrentLiabilities": "1570421000", "cashAndShortTermInvestments": "443110000", "commonStockSharesOutstanding": "93832000", "intangibleAssetsExcludingGoodwill": "128682000", "cashAndCashEquivalentsAtCarryingValue": "443110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71340000", "capitalExpenditures": "34352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12946000", "cashflowFromInvestment": "-34352000", "stockBasedCompensation": "21833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33129000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 184730000, "cost_of_revenue": 75582000, "gross_profit": 109148000, "ebit": 16559000, "ebitda": 48446000, "pretax_income": 14255000, "tax_provision": 116000, "net_income": 14139000, "net_income_to_common": 14139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419063000, "total_current_assets": 515813000, "total_assets": 1485573000, "short_term_debt": 81218000, "long_term_debt": 1479687000, "total_debt": 1560905000, "total_liabilities": 1771645000, "total_equity": -286072000, "shares_outstanding": 93787000, "goodwill_and_intangibles": 482738000 }, "cash_flow": { "operating_cash_flow": 66693000, "capital_expenditure": 45228000, "free_cash_flow": 111921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251279, "ticker_id": 1079, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16559000", "ebitda": "48446000", "netIncome": "14139000", "grossProfit": "109148000", "depreciation": "None", "totalRevenue": "184730000", "costOfRevenue": "75582000", "interestIncome": "5021000", "incomeBeforeTax": "14255000", "interestExpense": "2304000", "operatingIncome": "11538000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "2717000", "nonInterestIncome": "None", "operatingExpenses": "97610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32927000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31887000", "sellingGeneralAndAdministrative": "45773000", "netIncomeFromContinuingOperations": "14139000" }, "balance": { "goodwill": "348322000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1485573000", "longTermDebt": "1479687000", "shortTermDebt": "81218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "134416000", "reportedCurrency": "USD", "retainedEarnings": "-330098000", "totalLiabilities": "1771645000", "otherCurrentAssets": "32884000", "totalCurrentAssets": "515813000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "63866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969760000", "currentAccountsPayable": "4536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1656079000", "totalShareholderEquity": "-286072000", "capitalLeaseObligations": "176392000", "otherCurrentLiabilities": "97720000", "totalCurrentLiabilities": "188951000", "otherNonCurrentLiabilities": "4316000", "totalNonCurrentLiabilities": "1582694000", "cashAndShortTermInvestments": "419063000", "commonStockSharesOutstanding": "93787000", "intangibleAssetsExcludingGoodwill": "134416000", "cashAndCashEquivalentsAtCarryingValue": "419063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66693000", "capitalExpenditures": "45228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11247000", "cashflowFromInvestment": "46447000", "stockBasedCompensation": "22877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184730000, "cost_of_revenue": 75582000, "gross_profit": 109148000, "research_and_development": 32927000, "selling_general_admin": 45773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16559000, "depreciation_amortisation": 31887000, "ebitda": 48446000, "interest_expense": 2304000, "interest_income": null, "other_non_operating": null, "pretax_income": 14255000, "tax_provision": 116000, "effective_tax_rate": null, "net_income": 14139000, "net_income_continuing_ops": 14139000, "net_income_to_common": 14139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419063000, "short_term_investments": 0, "net_receivables": 63866000, "inventory": null, "other_current_assets": null, "total_current_assets": 515813000, "net_ppe": null, "goodwill": 348322000, "intangible_assets": 134416000, "goodwill_and_intangibles": 482738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 969760000, "total_assets": 1485573000, "short_term_debt": 81218000, "accounts_payable": 4536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188951000, "long_term_debt": 1479687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1582694000, "total_liabilities": 1771645000, "total_debt": 1560905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -330098000, "total_equity": -286072000, "shares_outstanding": 93787000, "operating_cash_flow": 66693000, "stock_based_compensation": 22877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11247000, "free_cash_flow": 111921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16559000", "ebitda": "48446000", "netIncome": "14139000", "grossProfit": "109148000", "depreciation": "None", "totalRevenue": "184730000", "costOfRevenue": "75582000", "interestIncome": "5021000", "incomeBeforeTax": "14255000", "interestExpense": "2304000", "operatingIncome": "11538000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "2717000", "nonInterestIncome": "None", "operatingExpenses": "97610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32927000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31887000", "sellingGeneralAndAdministrative": "45773000", "netIncomeFromContinuingOperations": "14139000" }, "balance": { "goodwill": "348322000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1485573000", "longTermDebt": "1479687000", "shortTermDebt": "81218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "134416000", "reportedCurrency": "USD", "retainedEarnings": "-330098000", "totalLiabilities": "1771645000", "otherCurrentAssets": "32884000", "totalCurrentAssets": "515813000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "63866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "969760000", "currentAccountsPayable": "4536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1656079000", "totalShareholderEquity": "-286072000", "capitalLeaseObligations": "176392000", "otherCurrentLiabilities": "97720000", "totalCurrentLiabilities": "188951000", "otherNonCurrentLiabilities": "4316000", "totalNonCurrentLiabilities": "1582694000", "cashAndShortTermInvestments": "419063000", "commonStockSharesOutstanding": "93787000", "intangibleAssetsExcludingGoodwill": "134416000", "cashAndCashEquivalentsAtCarryingValue": "419063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66693000", "capitalExpenditures": "45228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11247000", "cashflowFromInvestment": "46447000", "stockBasedCompensation": "22877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31887000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 180874000, "cost_of_revenue": 74405000, "gross_profit": 106469000, "ebit": 15843000, "ebitda": 46624000, "pretax_income": 13532000, "tax_provision": -2407000, "net_income": 15939000, "net_income_to_common": 15939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317236000, "total_current_assets": 502994000, "total_assets": 1460967000, "short_term_debt": 86541000, "long_term_debt": 1477798000, "total_debt": 1564339000, "total_liabilities": 1774665000, "total_equity": -313698000, "shares_outstanding": 92028000, "goodwill_and_intangibles": 488473000 }, "cash_flow": { "operating_cash_flow": 80516000, "capital_expenditure": 53661000, "free_cash_flow": 134177000, "dividends_paid": 25232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251280, "ticker_id": 1079, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15843000", "ebitda": "46624000", "netIncome": "15939000", "grossProfit": "106469000", "depreciation": "None", "totalRevenue": "180874000", "costOfRevenue": "74405000", "interestIncome": "4858000", "incomeBeforeTax": "13532000", "interestExpense": "2311000", "operatingIncome": "10985000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2407000", "reportedCurrency": "USD", "netInterestIncome": "2547000", "nonInterestIncome": "None", "operatingExpenses": "95484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30897000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30781000", "sellingGeneralAndAdministrative": "44881000", "netIncomeFromContinuingOperations": "15939000" }, "balance": { "goodwill": "348322000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1460967000", "longTermDebt": "1477798000", "shortTermDebt": "86541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140151000", "reportedCurrency": "USD", "retainedEarnings": "-344237000", "totalLiabilities": "1774665000", "otherCurrentAssets": "29040000", "totalCurrentAssets": "502994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "94532000", "currentNetReceivables": "62186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957973000", "currentAccountsPayable": "3957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1655500000", "totalShareholderEquity": "-313698000", "capitalLeaseObligations": "177702000", "otherCurrentLiabilities": "47036000", "totalCurrentLiabilities": "192645000", "otherNonCurrentLiabilities": "9528000", "totalNonCurrentLiabilities": "1582020000", "cashAndShortTermInvestments": "317236000", "commonStockSharesOutstanding": "92028000", "intangibleAssetsExcludingGoodwill": "140151000", "cashAndCashEquivalentsAtCarryingValue": "317236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15939000", "profitLoss": "None", "dividendPayout": "25232000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4793000", "operatingCashflow": "80516000", "capitalExpenditures": "53661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4433000", "cashflowFromInvestment": "152886000", "stockBasedCompensation": "22758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180874000, "cost_of_revenue": 74405000, "gross_profit": 106469000, "research_and_development": 30897000, "selling_general_admin": 44881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15843000, "depreciation_amortisation": 30781000, "ebitda": 46624000, "interest_expense": 2311000, "interest_income": null, "other_non_operating": null, "pretax_income": 13532000, "tax_provision": -2407000, "effective_tax_rate": null, "net_income": 15939000, "net_income_continuing_ops": 15939000, "net_income_to_common": 15939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317236000, "short_term_investments": 94532000, "net_receivables": 62186000, "inventory": null, "other_current_assets": null, "total_current_assets": 502994000, "net_ppe": null, "goodwill": 348322000, "intangible_assets": 140151000, "goodwill_and_intangibles": 488473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 957973000, "total_assets": 1460967000, "short_term_debt": 86541000, "accounts_payable": 3957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192645000, "long_term_debt": 1477798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1582020000, "total_liabilities": 1774665000, "total_debt": 1564339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344237000, "total_equity": -313698000, "shares_outstanding": 92028000, "operating_cash_flow": 80516000, "stock_based_compensation": 22758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 152886000, "dividends_paid": 25232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4433000, "free_cash_flow": 134177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15843000", "ebitda": "46624000", "netIncome": "15939000", "grossProfit": "106469000", "depreciation": "None", "totalRevenue": "180874000", "costOfRevenue": "74405000", "interestIncome": "4858000", "incomeBeforeTax": "13532000", "interestExpense": "2311000", "operatingIncome": "10985000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2407000", "reportedCurrency": "USD", "netInterestIncome": "2547000", "nonInterestIncome": "None", "operatingExpenses": "95484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30897000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30781000", "sellingGeneralAndAdministrative": "44881000", "netIncomeFromContinuingOperations": "15939000" }, "balance": { "goodwill": "348322000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1460967000", "longTermDebt": "1477798000", "shortTermDebt": "86541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "140151000", "reportedCurrency": "USD", "retainedEarnings": "-344237000", "totalLiabilities": "1774665000", "otherCurrentAssets": "29040000", "totalCurrentAssets": "502994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "94532000", "currentNetReceivables": "62186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957973000", "currentAccountsPayable": "3957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1655500000", "totalShareholderEquity": "-313698000", "capitalLeaseObligations": "177702000", "otherCurrentLiabilities": "47036000", "totalCurrentLiabilities": "192645000", "otherNonCurrentLiabilities": "9528000", "totalNonCurrentLiabilities": "1582020000", "cashAndShortTermInvestments": "317236000", "commonStockSharesOutstanding": "92028000", "intangibleAssetsExcludingGoodwill": "140151000", "cashAndCashEquivalentsAtCarryingValue": "317236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15939000", "profitLoss": "None", "dividendPayout": "25232000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4793000", "operatingCashflow": "80516000", "capitalExpenditures": "53661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4433000", "cashflowFromInvestment": "152886000", "stockBasedCompensation": "22758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30781000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 177062000, "cost_of_revenue": 70329000, "gross_profit": 106733000, "ebit": 39447000, "ebitda": 70001000, "pretax_income": 37114000, "tax_provision": 17939000, "net_income": 19175000, "net_income_to_common": 19175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79361000, "total_current_assets": 471459000, "total_assets": 1425137000, "short_term_debt": 76122000, "long_term_debt": 1475913000, "total_debt": 1552035000, "total_liabilities": 1783910000, "total_equity": -358773000, "shares_outstanding": 102674000, "goodwill_and_intangibles": 494208000 }, "cash_flow": { "operating_cash_flow": 54050000, "capital_expenditure": 21409000, "free_cash_flow": 75459000, "dividends_paid": 2742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251282, "ticker_id": 1079, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39447000", "ebitda": "70001000", "netIncome": "19175000", "grossProfit": "106733000", "depreciation": "None", "totalRevenue": "177062000", "costOfRevenue": "70329000", "interestIncome": "3979000", "incomeBeforeTax": "37114000", "interestExpense": "2333000", "operatingIncome": "35468000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17939000", "reportedCurrency": "USD", "netInterestIncome": "1646000", "nonInterestIncome": "None", "operatingExpenses": "71265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30554000", "sellingGeneralAndAdministrative": "20064000", "netIncomeFromContinuingOperations": "19175000" }, "balance": { "goodwill": "348322000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1425137000", "longTermDebt": "1475913000", "shortTermDebt": "76122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "145886000", "reportedCurrency": "USD", "retainedEarnings": "-357753000", "totalLiabilities": "1783910000", "otherCurrentAssets": "27141000", "totalCurrentAssets": "471459000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "304720000", "currentNetReceivables": "60237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "953678000", "currentAccountsPayable": "14306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "436711000", "shortLongTermDebtTotal": "1659265000", "totalShareholderEquity": "-358773000", "capitalLeaseObligations": "183352000", "otherCurrentLiabilities": "88767000", "totalCurrentLiabilities": "184289000", "otherNonCurrentLiabilities": "9838000", "totalNonCurrentLiabilities": "1599621000", "cashAndShortTermInvestments": "79361000", "commonStockSharesOutstanding": "102674000", "intangibleAssetsExcludingGoodwill": "145886000", "cashAndCashEquivalentsAtCarryingValue": "79361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19175000", "profitLoss": "None", "dividendPayout": "2742000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "970000", "operatingCashflow": "54050000", "capitalExpenditures": "21409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108351000", "cashflowFromInvestment": "4557000", "stockBasedCompensation": "-2371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177062000, "cost_of_revenue": 70329000, "gross_profit": 106733000, "research_and_development": 32627000, "selling_general_admin": 20064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39447000, "depreciation_amortisation": 30554000, "ebitda": 70001000, "interest_expense": 2333000, "interest_income": null, "other_non_operating": null, "pretax_income": 37114000, "tax_provision": 17939000, "effective_tax_rate": null, "net_income": 19175000, "net_income_continuing_ops": 19175000, "net_income_to_common": 19175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79361000, "short_term_investments": 304720000, "net_receivables": 60237000, "inventory": 1, "other_current_assets": null, "total_current_assets": 471459000, "net_ppe": null, "goodwill": 348322000, "intangible_assets": 145886000, "goodwill_and_intangibles": 494208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 953678000, "total_assets": 1425137000, "short_term_debt": 76122000, "accounts_payable": 14306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184289000, "long_term_debt": 1475913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1599621000, "total_liabilities": 1783910000, "total_debt": 1552035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357753000, "total_equity": -358773000, "shares_outstanding": 102674000, "operating_cash_flow": 54050000, "stock_based_compensation": -2371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4557000, "dividends_paid": 2742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108351000, "free_cash_flow": 75459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39447000", "ebitda": "70001000", "netIncome": "19175000", "grossProfit": "106733000", "depreciation": "None", "totalRevenue": "177062000", "costOfRevenue": "70329000", "interestIncome": "3979000", "incomeBeforeTax": "37114000", "interestExpense": "2333000", "operatingIncome": "35468000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17939000", "reportedCurrency": "USD", "netInterestIncome": "1646000", "nonInterestIncome": "None", "operatingExpenses": "71265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30554000", "sellingGeneralAndAdministrative": "20064000", "netIncomeFromContinuingOperations": "19175000" }, "balance": { "goodwill": "348322000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1425137000", "longTermDebt": "1475913000", "shortTermDebt": "76122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "145886000", "reportedCurrency": "USD", "retainedEarnings": "-357753000", "totalLiabilities": "1783910000", "otherCurrentAssets": "27141000", "totalCurrentAssets": "471459000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "304720000", "currentNetReceivables": "60237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "953678000", "currentAccountsPayable": "14306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "436711000", "shortLongTermDebtTotal": "1659265000", "totalShareholderEquity": "-358773000", "capitalLeaseObligations": "183352000", "otherCurrentLiabilities": "88767000", "totalCurrentLiabilities": "184289000", "otherNonCurrentLiabilities": "9838000", "totalNonCurrentLiabilities": "1599621000", "cashAndShortTermInvestments": "79361000", "commonStockSharesOutstanding": "102674000", "intangibleAssetsExcludingGoodwill": "145886000", "cashAndCashEquivalentsAtCarryingValue": "79361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19175000", "profitLoss": "None", "dividendPayout": "2742000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "970000", "operatingCashflow": "54050000", "capitalExpenditures": "21409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108351000", "cashflowFromInvestment": "4557000", "stockBasedCompensation": "-2371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30554000", "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": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "income_statement": { "revenue": 169814000, "cost_of_revenue": 67354000, "gross_profit": 102460000, "ebit": 6093000, "ebitda": 33711000, "pretax_income": 3981000, "tax_provision": 3316000, "net_income": 665000, "net_income_to_common": 665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120045000, "total_current_assets": 120045000, "total_assets": 1497903000, "short_term_debt": 71704000, "long_term_debt": 1470270000, "total_debt": 1541974000, "total_liabilities": 127948000, "total_equity": -267579000, "shares_outstanding": 96247000, "goodwill_and_intangibles": 410427000 }, "cash_flow": { "operating_cash_flow": 64161000, "capital_expenditure": 24635000, "free_cash_flow": 88796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251283, "ticker_id": 1079, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:39:15.258131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6093000", "ebitda": "33711000", "netIncome": "665000", "grossProfit": "102460000", "depreciation": "None", "totalRevenue": "169814000", "costOfRevenue": "67354000", "interestIncome": "7594000", "incomeBeforeTax": "3981000", "interestExpense": "2112000", "operatingIncome": "-1501000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "5482000", "nonInterestIncome": "None", "operatingExpenses": "103961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38569000", "otherNonOperatingIncome": "4409000", "costofGoodsAndServicesSold": "67354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27618000", "sellingGeneralAndAdministrative": "48858000", "netIncomeFromContinuingOperations": "3981000" }, "balance": { "goodwill": "296579000", "inventory": "-91562000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1497903000", "longTermDebt": "1470270000", "shortTermDebt": "71704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "113848000", "reportedCurrency": "USD", "retainedEarnings": "-266633000", "totalLiabilities": "127948000", "otherCurrentAssets": "34485000", "totalCurrentAssets": "120045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "430462000", "currentNetReceivables": "57077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567286000", "currentAccountsPayable": "9595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273170000", "shortLongTermDebtTotal": "1541974000", "totalShareholderEquity": "-267579000", "capitalLeaseObligations": "185072000", "otherCurrentLiabilities": "-71704000", "totalCurrentLiabilities": "14580000", "otherNonCurrentLiabilities": "5495000", "totalNonCurrentLiabilities": "113368000", "cashAndShortTermInvestments": "120045000", "commonStockSharesOutstanding": "96247000", "intangibleAssetsExcludingGoodwill": "113848000", "cashAndCashEquivalentsAtCarryingValue": "120045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3869000", "operatingCashflow": "64161000", "capitalExpenditures": "24635000", "changeInReceivables": "-6375000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100755000", "cashflowFromInvestment": "135753000", "stockBasedCompensation": "36429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "116906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169814000, "cost_of_revenue": 67354000, "gross_profit": 102460000, "research_and_development": 38569000, "selling_general_admin": 48858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6093000, "depreciation_amortisation": 27618000, "ebitda": 33711000, "interest_expense": 2112000, "interest_income": null, "other_non_operating": null, "pretax_income": 3981000, "tax_provision": 3316000, "effective_tax_rate": null, "net_income": 665000, "net_income_continuing_ops": 3981000, "net_income_to_common": 665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120045000, "short_term_investments": 430462000, "net_receivables": 57077000, "inventory": -91562000, "other_current_assets": null, "total_current_assets": 120045000, "net_ppe": null, "goodwill": 296579000, "intangible_assets": 113848000, "goodwill_and_intangibles": 410427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567286000, "total_assets": 1497903000, "short_term_debt": 71704000, "accounts_payable": 9595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14580000, "long_term_debt": 1470270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 113368000, "total_liabilities": 127948000, "total_debt": 1541974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266633000, "total_equity": -267579000, "shares_outstanding": 96247000, "operating_cash_flow": 64161000, "stock_based_compensation": 36429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 135753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100755000, "free_cash_flow": 88796000, "net_change_in_cash": 116906000 }, "raw_data": { "income": { "ebit": "6093000", "ebitda": "33711000", "netIncome": "665000", "grossProfit": "102460000", "depreciation": "None", "totalRevenue": "169814000", "costOfRevenue": "67354000", "interestIncome": "7594000", "incomeBeforeTax": "3981000", "interestExpense": "2112000", "operatingIncome": "-1501000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "5482000", "nonInterestIncome": "None", "operatingExpenses": "103961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38569000", "otherNonOperatingIncome": "4409000", "costofGoodsAndServicesSold": "67354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27618000", "sellingGeneralAndAdministrative": "48858000", "netIncomeFromContinuingOperations": "3981000" }, "balance": { "goodwill": "296579000", "inventory": "-91562000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1497903000", "longTermDebt": "1470270000", "shortTermDebt": "71704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "113848000", "reportedCurrency": "USD", "retainedEarnings": "-266633000", "totalLiabilities": "127948000", "otherCurrentAssets": "34485000", "totalCurrentAssets": "120045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "430462000", "currentNetReceivables": "57077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567286000", "currentAccountsPayable": "9595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273170000", "shortLongTermDebtTotal": "1541974000", "totalShareholderEquity": "-267579000", "capitalLeaseObligations": "185072000", "otherCurrentLiabilities": "-71704000", "totalCurrentLiabilities": "14580000", "otherNonCurrentLiabilities": "5495000", "totalNonCurrentLiabilities": "113368000", "cashAndShortTermInvestments": "120045000", "commonStockSharesOutstanding": "96247000", "intangibleAssetsExcludingGoodwill": "113848000", "cashAndCashEquivalentsAtCarryingValue": "120045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3869000", "operatingCashflow": "64161000", "capitalExpenditures": "24635000", "changeInReceivables": "-6375000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100755000", "cashflowFromInvestment": "135753000", "stockBasedCompensation": "36429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "116906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }